No data to show
XJPX
7083
Market cap14mUSD
Jun 12, Last price
990.00JPY
Name
AHC Group Inc
Chart & Performance
P/E
21.14
P/S
0.33
EPS
46.83
Div Yield, %
1.01%
Shrs. gr., 5y
1.09%
Rev. gr., 5y
8.76%
Revenues
6.27b
+5.98%
Net income
98m
+44.87%
CFO
439m
+348.48%
Dividend
Nov 28, 202410 JPY/sh
Profile
AHC Group Inc., together with its subsidiaries, operates in the welfare, nursing care, restaurant, and other businesses in Japan. Its welfare services include after-school day and child development, employment transition, employment continuation, community living assistance, planning consultation, counseling for children with disabilities, and living care. It provides nursing care services, including day care service; and operates Izakaya restaurants. In addition, the company processes and sells food products; offers management guidance and nursing care, welfare, and restaurant businesses; and operates in the back-office service and real estate businesses. AHC Group Inc. was incorporated in 2010 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑11 | 2023‑11 | 2022‑11 | 2021‑11 | 2020‑11 | 2019‑11 | |
| Income | ||||||
Revenues | 6,268,694 5.98% | 5,915,131 20.61% | 4,904,246 19.20% | |||
Cost of revenue | 5,569,530 | 5,894,547 | 5,119,213 | |||
Unusual Expense (Income) | ||||||
NOPBT | 699,164 | 20,584 | (214,967) | |||
NOPBT Margin | 11.15% | 0.35% | ||||
Operating Taxes | 50,513 | 7,810 | 12,468 | |||
Tax Rate | 7.22% | 37.94% | ||||
NOPAT | 648,651 | 12,774 | (227,435) | |||
Net income | 98,315 44.87% | 67,865 -126.73% | (253,891) -19,540.35% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (55,507) | 393 | ||||
BB yield | ||||||
| Debt | ||||||
Debt current | 571,045 | 447,746 | 505,066 | |||
Long-term debt | 3,342,150 | 3,121,956 | 3,054,001 | |||
Deferred revenue | 1,175 | |||||
Other long-term liabilities | 10,800 | 9,092 | 6,988 | |||
Net debt | 1,494,083 | 1,289,198 | 1,179,252 | |||
| Cash flow | ||||||
Cash from operating activities | 439,476 | 97,993 | (102,690) | |||
CAPEX | (224,107) | (364,107) | (636,778) | |||
Cash from investing activities | (358,646) | (94,131) | (909,084) | |||
Cash from financing activities | 290,885 | (15,083) | 582,030 | |||
FCF | 738,662 | (123,401) | (398,945) | |||
| Balance | ||||||
Cash | 2,419,112 | 2,047,396 | 2,058,618 | |||
Long term investments | 233,108 | 321,197 | ||||
Excess cash | 2,105,677 | 1,984,747 | 2,134,603 | |||
Stockholders' equity | 407,384 | 306,656 | 158,845 | |||
Invested Capital | 4,710,092 | 4,415,085 | 4,476,889 | |||
ROIC | 14.22% | 0.29% | ||||
ROCE | 13.66% | 0.44% | ||||
| EV | ||||||
Common stock shares outstanding | 2,175 | 2,164 | 2,084 | |||
Price | ||||||
Market cap | ||||||
EV | ||||||
EBITDA | 832,549 | 175,257 | (121,782) | |||
EV/EBITDA | ||||||
Interest | 14,353 | 11,081 | 9,667 | |||
Interest/NOPBT | 2.05% | 53.83% | ||||