Stock 9381 AIT CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials AIT Corporation

Equities

9381

JP3160050005

Marine Freight & Logistics

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,767 JPY -0.90% Intraday chart for AIT Corporation +0.68% +2.38%
Apr. 15 AIT Corporation Provides Dividend Guidance for the Second Quarter and Full Year of Fiscal Year Ending February 2025 CI
Apr. 15 AIT Corporation Announces Dividend for the Year Ended February 28, 2024, Payable on May 23, 2024 CI

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 21,273 20,471 19,446 23,235 31,035 35,945
Enterprise Value (EV) 1 16,839 15,472 12,822 16,282 21,081 22,271
P/E ratio 19.3 x 17.5 x 14.7 x 13.5 x 13.1 x 9.76 x
Yield 3.14% 3.36% 4.41% 3.64% 3.86% -
Capitalization / Revenue 0.85 x 0.74 x 0.43 x 0.51 x 0.52 x 0.52 x
EV / Revenue 0.67 x 0.56 x 0.28 x 0.36 x 0.35 x 0.32 x
EV / EBITDA 11 x 9.82 x 5.86 x 5.58 x 4.87 x 3.68 x
EV / FCF 29.5 x 13.4 x 14.2 x 12.7 x 5.77 x 4.89 x
FCF Yield 3.39% 7.47% 7.03% 7.91% 17.3% 20.4%
Price to Book 3.81 x 3.45 x 1.71 x 1.93 x 2.23 x 2.2 x
Nbr of stocks (in thousands) 19,114 19,114 23,801 23,494 23,494 23,494
Reference price 2 1,113 1,071 817.0 989.0 1,321 1,530
Announcement Date 5/25/18 5/22/19 5/25/20 5/26/21 5/25/22 5/24/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 25,114 27,783 45,003 45,797 59,931 69,463
EBITDA 1 1,534 1,576 2,187 2,919 4,326 6,056
EBIT 1 1,498 1,544 1,576 2,305 3,582 5,289
Operating Margin 5.96% 5.56% 3.5% 5.03% 5.98% 7.61%
Earnings before Tax (EBT) 1 1,587 1,702 1,954 2,546 3,669 5,608
Net income 1 1,100 1,167 1,325 1,732 2,367 3,684
Net margin 4.38% 4.2% 2.94% 3.78% 3.95% 5.3%
EPS 2 57.55 61.06 55.46 73.39 100.8 156.8
Free Cash Flow 1 570.2 1,156 900.8 1,287 3,652 4,550
FCF margin 2.27% 4.16% 2% 2.81% 6.09% 6.55%
FCF Conversion (EBITDA) 37.17% 73.35% 41.19% 44.09% 84.43% 75.14%
FCF Conversion (Net income) 51.84% 99.06% 67.98% 74.31% 154.3% 123.51%
Dividend per Share 2 35.00 36.00 36.00 36.00 51.00 -
Announcement Date 5/25/18 5/22/19 5/25/20 5/26/21 5/25/22 5/24/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 22,451 21,581 26,971 17,311 17,305 35,744 19,945 13,218 25,324 14,175
EBITDA - - - - - - - - - -
EBIT 1 762 883 1,533 1,424 1,306 2,754 1,815 1,152 2,204 1,362
Operating Margin 3.39% 4.09% 5.68% 8.23% 7.55% 7.7% 9.1% 8.72% 8.7% 9.61%
Earnings before Tax (EBT) 1 967 1,042 1,599 1,461 1,227 2,794 1,989 1,163 2,335 1,385
Net income 1 624 716 974 1,019 810 1,873 1,392 766 1,545 931
Net margin 2.78% 3.32% 3.61% 5.89% 4.68% 5.24% 6.98% 5.8% 6.1% 6.57%
EPS 2 26.10 30.23 41.48 43.39 34.49 79.76 59.25 32.62 65.77 39.65
Dividend per Share 18.00 18.00 22.00 - - 30.00 - - 40.00 -
Announcement Date 10/9/19 10/12/20 10/12/21 1/12/22 7/12/22 10/12/22 1/11/23 7/12/23 10/12/23 1/11/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,434 4,999 6,624 6,953 9,954 13,674
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 570 1,156 901 1,287 3,652 4,550
ROE (net income / shareholders' equity) 20.4% 20.2% 15.4% 14.7% 18.3% 24.7%
ROA (Net income/ Total Assets) 13% 12.1% 6.82% 6.82% 9.92% 13.7%
Assets 1 8,492 9,609 19,426 25,412 23,866 26,972
Book Value Per Share 2 292.0 310.0 477.0 512.0 593.0 695.0
Cash Flow per Share 2 232.0 262.0 462.0 453.0 539.0 654.0
Capex 1 15 52 147 48 7 63
Capex / Sales 0.06% 0.19% 0.33% 0.1% 0.01% 0.09%
Announcement Date 5/25/18 5/22/19 5/25/20 5/26/21 5/25/22 5/24/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Marine Freight & Logistics

1st Jan change Capi.
AIT CORPORATION Stock AIT Corporation
+2.38% 270M
HAPAG-LLOYD AG Stock Hapag-Lloyd AG
+9.56% 28.39B
COSCO SHIPPING HOLDINGS CO., LTD. Stock COSCO SHIPPING Holdings Co., Ltd.
+33.25% 24.93B
AP MOLLER MAERSK Stock AP Moller Maersk
-21.24% 21.65B
NIPPON YUSEN KABUSHIKI KAISHA Stock Nippon Yusen Kabushiki Kaisha
-1.97% 12.79B
MITSUI O.S.K. LINES LTD Stock Mitsui O.S.K. Lines Ltd
+3.17% 10.98B
KAWASAKI KISEN KAISHA, LTD. Stock Kawasaki Kisen Kaisha, Ltd.
+6.24% 9.85B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD. Stock China Merchants Energy Shipping Co., Ltd.
+45.07% 9.6B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED Stock Orient Overseas (International) Limited
+5.05% 9.54B
ADNOC LOGISTICS & SERVICES PLC Stock ADNOC Logistics & Services plc
+3.66% 8B
Other Marine Freight & Logistics
  1. Stock Market
  2. Equities
  3. 9381 Stock
  4. Financials AIT Corporation