OTCMSVNDY
Market cap39bUSD
Dec 23, Last price
15.43USD
1D
0.59%
1Q
3.84%
Jan 2017
-72.87%
IPO
-91.84%
Name
Seven & i Holdings Co Ltd
Chart & Performance
Profile
Seven & i Holdings Co., Ltd. engages in retail, food, financial, and IT businesses in Japan, North America, and internationally. It operates through seven segments: Domestic Convenience Store operations, Overseas Convenience Store Operations, Superstore Operations, Department Store Operations, Financial Services, Specialty Stores Operations, and Others. The company's Domestic Convenience Store Operations segment operates convenience stores comprising directly managed corporate stores and franchised stores. Its Overseas Convenience Store Operations segment engages in convenience store operation and gasoline retail businesses. The company's Superstore Operations segment operates retail business that provide daily life necessities, such as food and other daily necessities. Its Department Store Operations operates department stores that provide various merchandise products. The company's Financial Services segment offers banking, leasing, and credit card services. Its Specialty Store Operations segment operates specialty retail stores. The company's others segment engages in real estate and other businesses. It operates approximately 22,500 stores in Japan and 71,800 stores internationally. The company was incorporated in 2005 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑02 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑02 | 2016‑02 | 2015‑02 | |
Income | ||||||||||
Revenues | 11,471,753,000 -2.87% | 11,811,302,000 34.99% | 8,749,751,000 51.73% | |||||||
Cost of revenue | 10,549,468,000 | 8,786,432,000 | 6,262,540,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 922,285,000 | 3,024,870,000 | 2,487,211,000 | |||||||
NOPBT Margin | 8.04% | 25.61% | 28.43% | |||||||
Operating Taxes | 41,803,000 | 110,591,000 | 88,613,000 | |||||||
Tax Rate | 4.53% | 3.66% | 3.56% | |||||||
NOPAT | 880,482,000 | 2,914,279,000 | 2,398,598,000 | |||||||
Net income | 224,623,000 -20.06% | 280,976,000 33.31% | 210,774,000 17.58% | |||||||
Dividends | (106,092,000) | (89,762,000) | (87,490,000) | |||||||
Dividend yield | 1.80% | 0.56% | 0.59% | |||||||
Proceeds from repurchase of equity | (52,393,000) | 159,551,000 | 1,619,587,000 | |||||||
BB yield | 0.89% | -0.99% | -10.93% | |||||||
Debt | ||||||||||
Debt current | 729,843,000 | 766,468,000 | 321,426,000 | |||||||
Long-term debt | 4,177,111,000 | 4,122,096,000 | 2,634,241,000 | |||||||
Deferred revenue | 4,000 | 173,802,000 | 147,999,000 | |||||||
Other long-term liabilities | 284,626,000 | 113,955,000 | 275,695,000 | |||||||
Net debt | 3,058,634,000 | 2,484,009,000 | 832,878,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 673,015,000 | 928,476,000 | 736,476,000 | |||||||
CAPEX | (337,439,000) | (410,889,000) | (424,431,000) | |||||||
Cash from investing activities | (431,809,000) | (413,229,000) | (2,505,566,000) | |||||||
Cash from financing activities | (377,065,000) | (270,373,000) | 937,077,000 | |||||||
FCF | 859,731,000 | 1,804,876,000 | 1,372,274,000 | |||||||
Balance | ||||||||||
Cash | 1,558,738,000 | 1,693,872,000 | 1,420,653,000 | |||||||
Long term investments | 289,582,000 | 710,683,000 | 702,136,000 | |||||||
Excess cash | 1,274,732,350 | 1,813,989,900 | 1,685,301,450 | |||||||
Stockholders' equity | 3,565,138,000 | 6,230,648,000 | 5,516,885,000 | |||||||
Invested Capital | 6,753,317,650 | 6,028,554,100 | 4,762,137,550 | |||||||
ROIC | 13.78% | 54.01% | 67.80% | |||||||
ROCE | 11.18% | 37.68% | 37.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,646,547 | 2,649,606 | 2,649,240 | |||||||
Price | 2,230.00 -63.38% | 6,090.00 8.93% | 5,591.00 38.49% | |||||||
Market cap | 5,901,799,810 -63.42% | 16,136,098,402 8.94% | 14,811,898,878 38.52% | |||||||
EV | 9,144,474,810 | 21,775,216,402 | 18,579,013,878 | |||||||
EBITDA | 1,442,986,000 | 3,513,667,000 | 2,851,048,000 | |||||||
EV/EBITDA | 6.34 | 6.20 | 6.52 | |||||||
Interest | 43,119,000 | 36,384,000 | 29,349,000 | |||||||
Interest/NOPBT | 4.68% | 1.20% | 1.18% |