Stock 9027 LOGINET JAPAN CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Loginet Japan Co., Ltd.

Equities

9027

JP3984170005

Air Freight & Logistics

Market Closed - Sapporo S.E.
Other stock markets
 09:40:21 2024-05-19 pm EDT 		5-day change 1st Jan Change
3,015 JPY 0.00% Intraday chart for Loginet Japan Co., Ltd. 0.00% -0.17%
Feb. 06 Tranche Update on Loginet Japan Co., Ltd.'s Equity Buyback Plan announced on February 5, 2024. CI
Feb. 06 Loginet Japan Co., Ltd.'s Equity Buyback announced on February 5, 2024, has closed with 291,500 shares, representing 5.07% for ¥899.28 million. CI

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 11,560 9,846 15,371 18,240 16,893 18,988
Enterprise Value (EV) 1 19,466 17,668 24,180 28,047 25,399 24,369
P/E ratio 6.47 x 4.76 x 7.26 x 8.42 x 7.14 x 7.43 x
Yield 1.9% 2.6% 1.84% 2.21% 2.72% 3.64%
Capitalization / Revenue 0.21 x 0.16 x 0.23 x 0.28 x 0.25 x 0.26 x
EV / Revenue 0.35 x 0.29 x 0.37 x 0.43 x 0.37 x 0.33 x
EV / EBITDA 4.81 x 3.72 x 4.75 x 5.18 x 4.61 x 4.2 x
EV / FCF 11.8 x 18.5 x -19.2 x -114 x 32.9 x 8.16 x
FCF Yield 8.46% 5.41% -5.2% -0.87% 3.04% 12.3%
Price to Book 1.14 x 0.83 x 1.14 x 1.21 x 1.01 x 1.01 x
Nbr of stocks (in thousands) 6,101 6,100 6,004 5,754 5,754 5,754
Reference price 2 1,895 1,614 2,560 3,170 2,936 3,300
Announcement Date 6/29/18 6/28/19 6/30/20 6/30/21 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 56,360 61,751 65,606 65,178 68,020 72,860
EBITDA 1 4,050 4,749 5,093 5,415 5,507 5,807
EBIT 1 2,625 3,152 3,339 3,490 3,447 3,762
Operating Margin 4.66% 5.1% 5.09% 5.35% 5.07% 5.16%
Earnings before Tax (EBT) 1 2,787 3,091 3,252 3,413 3,344 3,839
Net income 1 1,787 2,069 2,128 2,224 2,365 2,555
Net margin 3.17% 3.35% 3.24% 3.41% 3.48% 3.51%
EPS 2 292.9 339.2 352.4 376.6 411.1 444.1
Free Cash Flow 1 1,648 955.6 -1,258 -245 772 2,986
FCF margin 2.92% 1.55% -1.92% -0.38% 1.13% 4.1%
FCF Conversion (EBITDA) 40.68% 20.12% - - 14.02% 51.42%
FCF Conversion (Net income) 92.2% 46.19% - - 32.64% 116.86%
Dividend per Share 2 36.00 42.00 47.00 70.00 80.00 120.0
Announcement Date 6/29/18 6/28/19 6/30/20 6/30/21 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 32,491 30,975 33,288 18,720 16,953 35,335 19,928 17,661 36,441 20,059
EBITDA - - - - - - - - - -
EBIT 1 1,930 1,519 1,809 1,233 894 2,078 1,196 737 1,726 1,113
Operating Margin 5.94% 4.9% 5.43% 6.59% 5.27% 5.88% 6% 4.17% 4.74% 5.55%
Earnings before Tax (EBT) 1 1,935 1,496 1,758 1,249 916 2,065 1,168 735 1,694 1,007
Net income 1 1,308 999 1,440 781 686 1,436 753 462 1,084 652
Net margin 4.03% 3.23% 4.33% 4.17% 4.05% 4.06% 3.78% 2.62% 2.97% 3.25%
EPS 2 215.3 166.4 250.3 135.8 119.2 249.7 130.8 80.36 188.5 113.4
Dividend per Share - - - - - 45.00 - - 60.00 -
Announcement Date 11/13/19 11/6/20 11/4/21 2/3/22 8/4/22 11/7/22 2/6/23 8/7/23 11/6/23 2/5/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 7,906 7,822 8,809 9,807 8,506 5,381
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.952 x 1.647 x 1.73 x 1.811 x 1.545 x 0.9266 x
Free Cash Flow 1 1,648 956 -1,258 -245 772 2,986
ROE (net income / shareholders' equity) 19.2% 18.8% 16.7% 15.4% 14.6% 14.2%
ROA (Net income/ Total Assets) 5.75% 6.49% 6.54% 6.51% 6.15% 6.66%
Assets 1 31,059 31,904 32,520 34,171 38,450 38,341
Book Value Per Share 2 1,669 1,954 2,244 2,617 2,920 3,256
Cash Flow per Share 2 94.10 69.20 52.60 124.0 108.0 264.0
Capex 1 1,458 2,622 3,103 3,481 2,918 1,443
Capex / Sales 2.59% 4.25% 4.73% 5.34% 4.29% 1.98%
Announcement Date 6/29/18 6/28/19 6/30/20 6/30/21 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 Integrated Logistics Operators

1st Jan change Capi.
LOGINET JAPAN CO., LTD. Stock Loginet Japan Co., Ltd.
-0.17% 106M
KUEHNE UND NAGEL INTERNATIONAL AG Stock Kuehne und Nagel International AG
-14.49% 32.3B
DSV A/S Stock DSV A/S
-10.75% 32.12B
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 6.34B
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
-2.45% 5.3B
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
-5.62% 4.23B
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+7.69% 4.14B
AGILITY GLOBAL PLC Stock Agility Global PLC
0.00% 3.86B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A. Stock Compañía de Distribución Integral Logista Holdings, S.A.
+9.64% 3.84B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+79.38% 2.64B
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. 9027 Stock
  4. Financials Loginet Japan Co., Ltd.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW