Stock 9769 GAKKYUSHA CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gakkyusha Co.,Ltd.

Equities

9769

JP3235400003

Miscellaneous Educational Service Providers

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-11 am EDT 		5-day change 1st Jan Change
2,110 JPY +0.81% Intraday chart for Gakkyusha Co.,Ltd. +1.25% +4.71%
May. 13 Gakkyusha Co.,Ltd. Declares Dividend for the Year Ended March 31, 2024, Payable on June 28, 2024; Provides Dividend Guidance for the Second Quarter End and for Year Ending March 31, 2025 CI
May. 13 Gakkyusha Co.,Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 18,942 14,564 12,854 14,610 17,001 21,728
Enterprise Value (EV) 1 18,582 14,804 14,111 15,582 17,452 21,877
P/E ratio 18.7 x 17 x 13.7 x 13.3 x 11.3 x 11.6 x
Yield 3.52% 4.62% 5.19% 4.88% 4.84% 4.39%
Capitalization / Revenue 1.84 x 1.38 x 1.18 x 1.29 x 1.37 x 1.67 x
EV / Revenue 1.8 x 1.4 x 1.29 x 1.38 x 1.41 x 1.68 x
EV / EBITDA 9.88 x 9.32 x 7.79 x 7.21 x 6.62 x 6.85 x
EV / FCF 21.2 x -148 x 221 x 13.6 x 15.1 x 13.9 x
FCF Yield 4.73% -0.68% 0.45% 7.33% 6.62% 7.21%
Price to Book 5.48 x 3.68 x 3.23 x 3.52 x 3.44 x 3.75 x
Nbr of stocks (in thousands) 11,116 11,212 11,120 10,968 10,968 10,968
Reference price 2 1,704 1,299 1,156 1,332 1,550 1,981
Announcement Date 6/29/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10,304 10,568 10,920 11,289 12,378 12,986
EBITDA 1 1,880 1,588 1,812 2,162 2,638 3,193
EBIT 1 1,580 1,293 1,486 1,861 2,326 2,761
Operating Margin 15.33% 12.24% 13.61% 16.49% 18.79% 21.26%
Earnings before Tax (EBT) 1 1,550 1,266 1,421 1,718 2,292 2,770
Net income 1 1,004 857 937 1,108 1,510 1,881
Net margin 9.74% 8.11% 8.58% 9.81% 12.2% 14.48%
EPS 2 90.98 76.54 84.10 100.5 137.7 171.5
Free Cash Flow 1 878.2 -100.1 63.88 1,142 1,155 1,576
FCF margin 8.52% -0.95% 0.58% 10.12% 9.33% 12.14%
FCF Conversion (EBITDA) 46.72% - 3.53% 52.82% 43.78% 49.37%
FCF Conversion (Net income) 87.48% - 6.82% 103.07% 76.49% 83.81%
Dividend per Share 2 60.00 60.00 60.00 65.00 75.00 87.00
Announcement Date 6/29/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 5,463 5,590 6,142 3,651 2,427 6,430 3,877 2,471 6,535 3,781
EBITDA - - - - - - - - - -
EBIT 1 808 977 1,204 1,112 24 1,368 1,247 46 1,357 1,144
Operating Margin 14.79% 17.48% 19.6% 30.46% 0.99% 21.28% 32.16% 1.86% 20.77% 30.26%
Earnings before Tax (EBT) 1 769 853 1,191 1,082 -26 1,402 1,178 -28 1,350 1,103
Net income 1 501 504 760 717 -41 961 786 -66 904 753
Net margin 9.17% 9.02% 12.37% 19.64% -1.69% 14.95% 20.27% -2.67% 13.83% 19.92%
EPS 2 44.92 45.60 69.33 65.33 -3.790 87.62 71.74 -6.110 83.07 69.19
Dividend per Share 30.00 35.00 40.00 - - 45.00 - - 45.00 -
Announcement Date 11/12/19 11/10/20 11/11/21 2/9/22 8/10/22 11/10/22 2/13/23 8/10/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - 240 1,257 972 451 149
Net Cash position 1 360 - - - - -
Leverage (Debt/EBITDA) - 0.1511 x 0.6937 x 0.4496 x 0.171 x 0.0467 x
Free Cash Flow 1 878 -100 63.9 1,142 1,155 1,577
ROE (net income / shareholders' equity) 32.2% 23.1% 23.6% 27.2% 33.9% 35.1%
ROA (Net income/ Total Assets) 17% 11.4% 11.3% 12.7% 14.8% 16.8%
Assets 1 5,899 7,549 8,298 8,744 10,174 11,210
Book Value Per Share 2 311.0 353.0 358.0 379.0 450.0 528.0
Cash Flow per Share 2 105.0 117.0 99.10 180.0 181.0 175.0
Capex 1 389 1,251 1,232 676 579 819
Capex / Sales 3.78% 11.84% 11.28% 5.99% 4.68% 6.31%
Announcement Date 6/29/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
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 Miscellaneous Educational Service Providers

1st Jan change Capi.
GAKKYUSHA CO.,LTD. Stock Gakkyusha Co.,Ltd.
+4.71% 145M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC. Stock New Oriental Education & Technology Group Inc.
+7.12% 12.99B
TAL EDUCATION GROUP Stock TAL Education Group
-13.94% 6.58B
GRAND CANYON EDUCATION, INC. Stock Grand Canyon Education, Inc.
+5.78% 4.09B
STRIDE, INC. Stock Stride, Inc.
+14.65% 2.89B
STRATEGIC EDUCATION, INC. Stock Strategic Education, Inc.
+19.61% 2.69B
ADTALEM GLOBAL EDUCATION INC. Stock Adtalem Global Education Inc.
+9.28% 2.42B
LAUREATE EDUCATION, INC. Stock Laureate Education, Inc.
+7.22% 2.28B
PERDOCEO EDUCATION CORPORATION Stock Perdoceo Education Corporation
+22.49% 1.41B
GAOTU TECHEDU INC. Stock Gaotu Techedu Inc.
+43.37% 1.35B
Miscellaneous Educational Service Providers
  1. Stock Market
  2. Equities
  3. 9769 Stock
  4. Financials Gakkyusha Co.,Ltd.