Stock 2267 YAKULT HONSHA CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yakult Honsha Co.,Ltd.

Equities

2267

JP3931600005

Food Processing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
3,058 JPY -0.62% Intraday chart for Yakult Honsha Co.,Ltd. +2.67% -3.44%
Mar. 27 Tranche Update on Yakult Honsha Co.,Ltd.'s Equity Buyback Plan announced on November 14, 2023. CI
Mar. 19 Yakult Honsha Co.,Ltd's Equity Buyback announced on November 14, 2023, has closed with CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,242,234 1,023,734 898,532 1,041,471 1,501,503 936,670 - -
Enterprise Value (EV) 1 1,202,234 964,185 821,530 909,067 1,337,457 774,694 753,975 732,243
P/E ratio 35.5 x 25.8 x 22.9 x 23.3 x 29.7 x 18.5 x 17.7 x 16.8 x
Yield 0.57% 0.72% 0.93% 1.1% 0.93% 1.8% 1.87% 1.99%
Capitalization / Revenue 3.05 x 2.52 x 2.33 x 2.51 x 3.11 x 1.85 x 1.81 x 1.76 x
EV / Revenue 2.95 x 2.37 x 2.13 x 2.19 x 2.77 x 1.53 x 1.45 x 1.37 x
EV / EBITDA 17.9 x 14.2 x 12.5 x 11.8 x 14.6 x 8.37 x 7.8 x 7.23 x
EV / FCF 38.3 x 23.3 x 27.8 x 14.8 x 19.8 x 20.2 x 21.4 x 15.1 x
FCF Yield 2.61% 4.29% 3.59% 6.77% 5.05% 4.94% 4.67% 6.63%
Price to Book 3.47 x 2.74 x 2.22 x 2.32 x 3.01 x 1.79 x 1.69 x 1.59 x
Nbr of stocks (in thousands) 320,991 320,418 320,904 319,470 311,839 306,302 - -
Reference price 2 3,870 3,195 2,800 3,260 4,815 3,058 3,058 3,058
Announcement Date 5/14/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 407,017 406,004 385,706 415,116 483,071 506,144 518,807 532,954
EBITDA 1 67,083 67,999 65,807 76,971 91,401 92,523 96,666 101,220
EBIT 1 45,846 45,675 43,694 53,202 66,068 64,936 67,980 71,079
Operating Margin 11.26% 11.25% 11.33% 12.82% 13.68% 12.83% 13.1% 13.34%
Earnings before Tax (EBT) 1 55,801 58,728 59,336 69,479 78,529 79,980 83,088 86,703
Net income 1 34,935 39,735 39,267 44,917 50,641 50,941 52,755 55,645
Net margin 8.58% 9.79% 10.18% 10.82% 10.48% 10.06% 10.17% 10.44%
EPS 2 108.9 124.0 122.4 140.2 162.1 165.1 173.0 182.1
Free Cash Flow 1 31,395 41,360 29,506 61,515 67,489 38,270 35,223 48,512
FCF margin 7.71% 10.19% 7.65% 14.82% 13.97% 7.56% 6.79% 9.1%
FCF Conversion (EBITDA) 46.8% 60.82% 44.84% 79.92% 73.84% 41.36% 36.44% 47.93%
FCF Conversion (Net income) 89.87% 104.09% 75.14% 136.95% 133.27% 75.13% 66.77% 87.18%
Dividend per Share 2 22.00 23.00 26.00 36.00 45.00 55.06 57.19 60.94
Announcement Date 5/14/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 S1 2025 Q3 2025 Q4 2025 S2 2026 S1 2026 S2
Net sales 1 201,960 204,044 190,428 195,278 106,573 202,996 113,543 98,577 212,120 107,983 124,802 232,785 135,083 115,203 250,286 122,115 130,714 252,829 134,892 114,997 255,866 100,500 113,530 214,030 - - - - -
EBITDA - - - - - - - 12,510 - - - - 29,611 - - - - - - - - - - - - - - - -
EBIT 1 23,732 - 24,162 19,532 16,208 27,822 18,812 6,568 25,380 14,770 20,526 35,296 23,046 7,726 30,772 16,981 18,324 35,305 20,597 8,294 29,042 12,100 17,430 29,530 - - - - -
Operating Margin 11.75% - 12.69% 10% 15.21% 13.71% 16.57% 6.66% 11.96% 13.68% 16.45% 15.16% 17.06% 6.71% 12.29% 13.91% 14.02% 13.96% 15.27% 7.21% 11.35% 12.04% 15.35% 13.8% - - - - -
Earnings before Tax (EBT) 1 30,797 - 32,744 26,592 19,272 37,132 23,901 8,446 32,347 18,555 23,721 42,276 28,510 7,743 36,253 20,869 21,317 42,186 26,651 8,585 35,236 18,346 20,495 38,841 - - - - -
Net income 1 20,657 - 21,708 17,559 13,834 25,576 16,446 2,895 19,341 11,451 15,467 26,918 19,365 4,358 23,723 13,111 12,963 26,074 17,265 7,936 21,941 12,229 15,056 27,285 - - - - -
Net margin 10.23% - 11.4% 8.99% 12.98% 12.6% 14.48% 2.94% 9.12% 10.6% 12.39% 11.56% 14.34% 3.78% 9.48% 10.74% 9.92% 10.31% 12.8% 6.9% 8.58% 12.17% 13.26% 12.75% - - - - -
EPS 2 64.48 - 67.72 - 43.12 79.72 51.26 9.200 - 36.52 49.53 86.04 62.04 14.01 - 42.00 41.52 83.53 55.56 30.27 - - - - - - - - -
Dividend per Share 2 11.50 11.50 13.00 13.00 18.00 18.00 - - 18.00 - - 22.50 - - 22.50 - 27.50 27.50 - 27.50 28.00 - 26.00 29.25 - 26.00 29.25 30.75 30.75
Announcement Date 11/12/19 5/14/20 11/13/20 5/14/21 11/12/21 11/12/21 2/10/22 5/13/22 5/13/22 7/29/22 11/11/22 11/11/22 2/10/23 5/12/23 5/12/23 7/28/23 11/14/23 11/14/23 2/9/24 - - - - - - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 40,000 59,549 77,002 132,404 164,046 161,976 182,695 204,428
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 31,395 41,360 29,506 61,515 67,489 38,270 35,223 48,512
ROE (net income / shareholders' equity) 9.8% 10.9% 10.1% 10.6% 10.7% 9.95% 9.73% 9.72%
ROA (Net income/ Total Assets) 9.14% 9.38% 9.12% 10.5% 11% 6.65% 6.6% 6.5%
Assets 1 382,178 423,457 430,489 428,522 461,879 766,024 799,321 856,070
Book Value Per Share 2 1,115 1,165 1,262 1,406 1,598 1,713 1,812 1,925
Cash Flow per Share 2 175.0 194.0 191.0 214.0 243.0 253.0 258.0 264.0
Capex 1 30,730 21,431 26,314 26,092 33,277 41,000 47,880 43,857
Capex / Sales 7.55% 5.28% 6.82% 6.29% 6.89% 8.1% 9.23% 8.23%
Announcement Date 5/14/19 5/14/20 5/14/21 5/13/22 5/12/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Yakult Honsha Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
3,058 JPY
Average target price
3,529 JPY
Spread / Average Target
+15.40%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Food Processing

1st Jan change Capi.
YAKULT HONSHA CO.,LTD. Stock Yakult Honsha Co.,Ltd.
-3.44% 5.95B
NESTLÉ S.A. Stock Nestlé S.A.
-4.93% 266B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-2.51% 94.98B
KRAFT HEINZ Stock Kraft Heinz
+3.19% 46.39B
GENERAL MILLS, INC. Stock General Mills, Inc.
+8.74% 39.99B
DANONE Stock Danone
-0.65% 39.95B
THE HERSHEY COMPANY Stock The Hershey Company
-0.15% 38.02B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-16.78% 30.16B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-6.61% 28.72B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+11.32% 24.54B
Other Food Processing
  1. Stock Market
  2. Equities
  3. 2267 Stock
  4. Financials Yakult Honsha Co.,Ltd.