Meiji Holdings Co., Ltd.

TSE
2269
Stock
Yield per half year: +1.19%
Dividend yield: 0%

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 1 085.78 968.54 897.12 902.21 902.21 1002.47 -4.88
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
OIBDA, млрд ¥
180.09 194.9 148.47 135.03 173.3 173.3 166.36 -0.77
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 3225 3225 3286.25 -1.09
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 8.26 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 7.01 13.22 -2.10
ROS, % 5.37 5.51 8.64 6.54 4.58 4.58 4.58 9.08 5.97 -3.63
ROCE, % 14.4 13.14 13.84 13.03 11.75 8.67 9.55 10.7 10.7 8.01 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 17.49 12.98 -1.12
Чистая рентаб, % 4.94 4.93 5.37 5.51 8.64 6.54 4.58 4.58 9.08 6.13 -3.13
Operation Margin, % 8.2 8.9 9.17 7.1 7.63 7.63 7.63 13.35 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 12.91 18.93 18.93 130.72 14.91 3.19
P/BV
2.37 2.33 1.82 1.55 1.42 1.19 1.22 1.22 113.68 1.44 -7.69
P/S
0.9475 1.04 0.8696 0.8595 0.9423 0.8438 0.8676 0.8676 113.74 0.8766 -0.05
P/FCF
71.51 16.84 16.84 16.84 9.42 35.06 -38.25
E/P
0.0756 0.0552 0.0552 0.0552 0.76 0.0620 -9.95
EV/EBIT
11.27 10.24 10.42 11.89 10.7 10.7 10.7 10.79 0.88
EV/EBITDA
9.1 10.09 7.77 6.82 6.77 6.95 6.46 6.46 139.23 6.95 -3.63
EV/S
0.925 0.9111 0.956 0.8446 0.8161 0.8161 0.8161 113.17 0.8688 -2.18
EV/FCF
26.96 19.46 28.19 69.85 16.54 16.54 16.54 126.10 30.12 -3.20
Debt/EBITDA
0.855 0.8416 0.7164 0.6392 0.5681 0.5296 0.3575 0.3575 0.3575 -5.25 0.4904 -10.97
Netdebt/Ebitda
0.4651 0.3859 0.0969 0.0066 -0.4077 -0.4077 -0.4077 22.46 -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 0.91 0.1958 26.24
Debt/Net Income
1.61 1.56 0.9288 0.9843 0.9852 0.9852 0.9852 21.00 1.09 -8.78
PEG
8.07 8.07 8.07 0.00
Бета
-1.61 -2.02 -0.8615 -0.8615 -0.09 -1.4972 -18.81
Индекс Альтмана
346.31 -2.84 -2.85 -2.85 7.65 113.54 -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 4.18 3.00 24.27
Дивиденды / прибыль, %
29.11 32.15 31.18 34.19 27.31 35.44 52.18 52.18 39.75 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

2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
5.68 5.7 9.2 6.79 4.83 4.83 -3.19
Персонал, чел
17 290 17 290 0.00