TSE: 2269 - Meiji Holdings Co., Ltd.

Yield per half year: -1.99%
Dividend yield: 0.00%

Reporting Meiji Holdings Co., Ltd.

Capitalization

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
918.24
Выручка, млрд ¥
1 240.86 1 254.38 1 252.71 1 191.77 1 013.09 1 062.16 1 105.49 1 105.49 1125.04 -2.47
Чистая прибыль, млрд ¥
61.28 61.87 67.31 65.66 87.5 69.42 50.68 50.68 68.11 -5.52
EV, млрд ¥
1 267.25 1 394.79 1 158.7 1 085.78 968.54 880.4 899.43 899.43 998.57 -4.94
EBIT, млрд ¥
91.15 93.62 102.71 106.06 92.92 75.44 84.32 84.32 92.29 -3.87
EBITDA, млрд ¥
139.3 138.3 149.04 159.23 143.04 129.03 139.65 139.65 144.00 -1.29
Баланс стоимость, млрд ¥
487.31 527.31 562.75 621.43 673.34 711.92 746.53 746.53 663.19 5.81
FCF, млрд ¥
37 40.86 42.97 55.78 34.36 12.84 54.54 54.54 40.10 4.88
Операционный денежный поток, млрд ¥
108.78 112.1 114.1 123.68 127.53 85.01 107.98 107.98 111.66 -1.10
Операционная прибыль, млрд ¥
94.67 98.38 102.71 106.06 92.92 75.43 84.32 84.32 92.29 -3.87
Операционные расходы, млрд ¥
360.21 358.19 359.81 343.56 230.33 231.37 252.56 252.56 283.53 -6.83
CAPEX, млрд ¥
71.78 71.24 71.13 67.9 93.17 72.17 53.44 53.44 71.56 -5.56


Balance sheet

2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
27.61 25.36 37.45 40.33 67.41 63.52 106.86 106.86 63.11 23.33
Short Term Investments ¥
20.27 15.5 23.26 28.91 28.99 4.03 4.03 20.14 -23.62
Total Receivables ¥
202.02 178.68 175.38 173.86 173 202.03 202.03 180.59 2.49
Total Current Assets ¥
421.45 416.89 426.05 455.61 470.92 563.03 563.03 466.50 6.19
Чистые активы, млрд ¥
392.67 421.45 416.89 426.05 483.49 487.76 487.76 447.13 2.97
Активы, млрд ¥
927.54 1 004.14 998.64 1 067 1 077.78 1 136.22 1 205.29 1 205.29 1096.99 3.83
Short Term Debt ¥
33.6 30.87 17.25 28.23 14.87 22.33 22.33 22.71 -6.27
Long Term Debt ¥
82.79 77.26 85.45 53.04 53.46 27.6 27.6 59.36 -18.61
Задолженность, млрд ¥
432.37 443.51 401.07 407.64 404.44 384.91 417.5 417.5 403.11 0.81
Чистый долг, млрд ¥
91.49 91.03 69.32 61.45 13.86 0.851 -56.93 -56.93 17.71 -196.14
Долг, млрд ¥
119.1 116.39 106.76 101.78 81.27 68.34 49.93 49.93 81.62 -14.10
Расходы на обслуживание долга ¥
0.778 0.717 0.622 0.5 0.462 0.367 0.367 0.5336 -12.54
Чист. проц. доходы, млрд ¥
0.142 0.13 0.229 0.29 6.73 8.05 0.488 8.05 3.16 16.34
Амортизация, млрд ¥
44.67 46.23 48.43 50.12 53.59 55.33 55.33 50.74 3.66
Себестоимость, млрд ¥
790.18 742.14 689.84 755.35 768.61 768.61 749.22 -0.55
Товарно материальные запасы ¥
165.92 173.3 181.99 185.03 199.56 199.37 199.37 187.85 2.84


Share

2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 211.08 213.3 232.02 226.26 301.53 249.03 181.64 181.64 238.10 -4.78
Цена акции ао 3370 3349 3201 3383 3383 3325.75 0.10
Число акций ао, млн 290.05 290.12 290.18 290.18 278.78 278.98 278.98 285.65 -0.78
FCF/акцию 127.45 140.87 148.13 192.24 118.41 46.07 195.49 195.49 140.07 5.71


Efficiency

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 13.09 12.2 12.35 11.09 13.52 10.02 6.95 6.95 8.25 10.79 -10.86
ROA, % 6.77 6.41 6.72 6.36 8.16 6.27 4.33 4.33 4.23 6.37 -8.42
ROIC, % 13.38 12.37 14.86 12.29 12.29 6.99 13.22 -2.10
ROS, % 5.37 5.51 8.64 6.54 4.58 4.58 4.58 9.07 5.97 -3.63
ROCE, % 14.4 13.14 13.84 13.03 11.75 8.67 9.55 10.7 10.7 11.00 10.74 -3.86
Ebit margin, % 8.21 8.9 9.17 7.1 7.63 7.63 7.63 8.09 -3.03
Рентаб EBITDA, % 11.23 11.02 11.9 13.36 14.12 12.15 12.63 12.63 12.63 17.45 12.98 -1.12
Чистая рентаб, % 4.94 4.93 5.37 5.51 8.64 6.54 4.58 4.58 9.07 6.13 -3.13
Operation Margin, % 8.2 8.9 9.17 7.1 7.63 7.63 7.63 13.39 8.09 -3.03


Coefficients

2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
19.19 21.07 16.18 15.6 10.91 12.67 18.87 18.87 130.52 14.85 3.12
P/BV
2.37 2.33 1.82 1.55 1.42 1.17 1.21 1.21 113.66 1.43 -7.84
P/S
0.9475 1.04 0.8696 0.8595 0.9423 0.8281 0.8651 0.8651 113.72 0.8729 -0.10
P/FCF
71.51 16.84 16.84 16.84 9.43 35.06 -38.25
E/P
0.0756 0.0552 0.0552 0.0552 0.54 0.0620 -9.95
EV/EBIT
11.27 10.24 10.42 11.67 10.67 10.67 10.67 10.73 0.83
EV/EBITDA
9.1 10.09 7.77 6.82 6.77 6.82 6.44 6.44 139.65 6.92 -3.69
EV/S
0.925 0.9111 0.956 0.8289 0.8136 0.8136 0.8136 113.14 0.8646 -2.24
EV/FCF
26.96 19.46 28.19 68.55 16.49 16.49 16.49 125.86 29.84 -3.26
Debt/EBITDA
0.855 0.8416 0.7164 0.6392 0.5681 0.5296 0.3575 0.3575 0.3575 -3.70 0.4904 -10.97
Netdebt/Ebitda
0.4651 0.3859 0.0969 0.0066 -0.4077 -0.4077 -0.4077 22.55 -0.0652 -201.11
Debt/Ratio
0.1083 0.0963 0.0754 0.0601 0.0414 0.0414 0.0414 0.16 0.0629 -15.54
Debt/Equity
0.1922 0.1653 0.1207 0.096 0.0669 0.53 0.53 4.48 0.1958 26.24
Debt/Net Income
1.61 1.56 0.9288 0.9843 0.9852 0.9852 0.9852 21.02 1.09 -8.78
PEG
8.05 8.05 8.05 0.00
Бета
-1.61 -2.02 -1.42 -1.42 -70.22 -1.6833 -4.10
Индекс Альтмана
346.31 -2.84 -2.85 -2.85 7.67 113.54 -120.19


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
17.84 19.89 20.99 22.45 23.9 24.61 26.44 26.44 23.68 4.72
Дивиденд
42.5 53.75 51.25 68.75 72.5 77.5 40 87.5 95 0 74.50 5.55
Див доход, ао, %
0.8638 1.22 1.05 1.54 1.95 2.11 1.19 3.97 5.78 0 4.22 3.00 24.27
Дивиденды / прибыль, %
29.11 32.15 31.18 34.19 27.31 35.44 52.18 52.18 39.77 36.06 10.85
Dividend Coverage Ratio
1.92 1.92 1.92 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2023 2024 CAGR 5
Персонал, чел
17290 17290 0.00