ETS Holdings Co.,Ltd.

    ETS Holdings Co.,Ltd.

    TTSE:1789
    653.00
    JPY
    +11.00
    (+1.71%)
    17.74P/E
    ETS Holdings Co.,Ltd.
    TSE:1789
    (Tokyo Stock Exchange)

    Recent

    price

    653.00

    P/E

    ratio

    17.74

    div

    yld

    - -

    ROIC.AI

    2008
    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    TTM
    JPY
    776.64
    585.74
    610.67
    581.63
    471.01
    655.79
    655.15
    531.07
    1,015.88
    863.16
    979.94
    866.48
    895.01
    770.24
    1,050.32
    1,267.94
    1,215.95
    Revenue per Share
    4.31
    6.58
    35.39
    18.6
    -11.15
    22.16
    21.73
    -59.59
    36.58
    31.89
    16.5
    17.05
    23.83
    27.51
    33.41
    11.94
    36.56
    Basic EPS, GAAP
    -83.79
    47.15
    91.36
    -18.88
    3.47
    -42.26
    40.71
    -25.99
    18.45
    100.47
    -151.71
    190.1
    11.62
    -143.81
    -45.65
    17.47
    - -
    Free Cash Flow per Basic Share
    8
    - -
    2.07
    3.96
    3.96
    3.99
    3.95
    4.05
    3.92
    5.03
    4.98
    4.98
    4.98
    4.99
    4.99
    6.96
    - -
    Dividend per Share
    151.46
    158.04
    191.43
    207.91
    192.76
    210.92
    228.65
    165.06
    202
    233.89
    245.38
    257.44
    276.26
    298.81
    327.22
    332.16
    369.69
    Book Value per Share
    244.57
    256.04
    293.31
    307.89
    249.87
    272.67
    289.56
    248.33
    284.6
    315.15
    334.8
    348.28
    368.32
    390.25
    414.63
    421.96
    460.36
    Tangible Book Value per Share
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    6
    Basic Weighted Avg Shares
    4,946
    3,731
    3,889
    3,704
    3,000
    4,177
    4,173
    3,382
    6,470
    5,497
    6,241
    5,519
    5,700
    4,905
    6,688
    8,074
    7,744
    Sales/Revenue/Turnover
    1.72
    3.43
    5.04
    4.56
    -1.57
    3.04
    1.44
    -6.13
    2.72
    6.94
    2.95
    2.91
    2.6
    5.17
    3.98
    3.48
    6.62
    Operating Margin (%)
    29
    46
    47
    61
    71
    78
    111
    237
    70
    72
    73
    64
    42
    65
    152
    160
    - -
    Depreciation Expense
    27
    42
    225
    118
    -71
    141
    138
    -380
    233
    203
    105
    109
    152
    175
    213
    76
    233
    Net Income, GAAP
    56.23
    25.89
    - -
    34.09
    - -
    12.92
    3.01
    - -
    - -
    27.56
    29.19
    32.46
    2.32
    32.41
    38.37
    47.46
    50.96
    Effective Tax Rate (%)
    0.55
    1.12
    5.79
    3.2
    -2.37
    3.38
    3.32
    -11.22
    3.6
    3.69
    1.68
    1.97
    2.66
    3.57
    3.18
    0.94
    3.01
    Profit Margin (%)
    773
    914
    802
    867
    613
    1,101
    1,158
    890
    1,060
    1,477
    1,584
    1,680
    2,128
    1,716
    2,237
    2,592
    2,663
    Working Capital
    - -
    90
    70
    50
    30
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    363
    443
    1,026
    1,251
    1,486
    LT Debt
    1,568
    1,639
    1,874
    1,967
    1,872
    1,987
    2,100
    1,696
    1,904
    2,075
    2,148
    2,225
    2,349
    2,493
    2,670
    2,705
    2,944
    Total Equity
    - -
    5.64
    - -
    5.41
    - -
    5.34
    2.7
    - -
    - -
    11.22
    5.06
    4.21
    5.07
    4.78
    3.62
    2.96
    4.28
    Return on Invested Capital (%)
    - -
    4.41
    - -
    8.86
    - -
    10.19
    9.39
    - -
    - -
    12.23
    5.93
    5.91
    7.23
    6.25
    6
    2.05
    4.93
    Return on Capital (%)
    - -
    4.25
    20.25
    9.32
    -5.57
    10.98
    9.89
    -30.27
    19.93
    14.63
    6.88
    6.78
    8.93
    9.57
    10.67
    3.62
    10.33
    Return on Common Equity (%)

    Capital Structure

    JPY

    •

    in mil. unless spec.
    Sep'23
    Dec'24
    Mar'24
    ST Debt
    970
    1,155
    1,236
    LT Borrowings
    1,178
    1,071
    1,114
    LT Finance Leases
    73
    234
    372
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    6
    6
    6
    Market Capitalization
    4,050
    3,391
    4,131

    Working Capital

    JPY

    •

    in mil. unless spec.
    Sep'23
    Dec'24
    Mar'24
    Total Current Assets
    5,155
    5,155
    5,919
    Cash, Cash Equivalents & STI
    2,872
    2,567
    2,712
    Accounts Receivable, Net
    1,707
    - -
    - -
    Inventories
    168
    186
    124
    Total Current Liabilities
    2,563
    2,583
    3,255
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    970
    1,155
    1,236
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    JPY

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    3.49%
    4.73%
    1.3%
    Free Cash Flow
    -220.07%
    -372.6%
    -138.27%
    Net Income, GAAP
    -58.3%
    3.14%
    -64.26%
    Sales/Revenue/Turnover
    10.56%
    6.97%
    20.72%
    Total Cash Common Dividend
    6.54%
    7.93%
    39.47%

    Quarterly Revenue

    JPY

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    1,383
    1,617
    1,336
    2,352
    6,688
    2023
    1,675
    2,768
    1,773
    1,859
    8,074
    2024
    1,810
    2,303
    - -
    - -
    - -

    Quarterly Earnings Per Share

    JPY

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    -2.61
    - -
    - -
    - -
    33.41
    2023
    -9.6
    - -
    - -
    - -
    11.94
    2024
    8.45
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    JPY

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    - -
    - -
    - -
    - -
    4.99
    2023
    - -
    - -
    - -
    - -
    6.96
    2024
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business