Nippon Parking Development / 2353
Total Page:16
File Type:pdf, Size:1020Kb
R Nippon Parking Development / 2353 COVERAGE INITIATED ON: 2010.09.06 LAST UPDATE: 2019.06.28 Shared Research Inc. has produced this report by request from the company discussed in the report. The aim is to provide an “owner’s manual” to investors. We at Shared Research Inc. make every effort to provide an accurate, objective, and neutral analysis. In order to highlight any biases, we clearly attribute our data and findings. We will always present opinions from company management as such. Our views are ours where stated. We do not try to convince or influence, only inform. We appreciate your suggestions and feedback. Write to us at [email protected] or find us on Bloomberg. Research Coverage Report by Shared Research Inc. Nippon Parking Development / 2353 R LAST UPDATE: 2019.06.28 Research Coverage Report by Shared Research Inc. | www.sharedresearch.jp Coverage INDEX How to read a Shared Research report: This report begins with the trends and outlook section, which discusses the company’s most recent earnings. First-time readers should start at the business section later in the report. Key financial data ------------------------------------------------------------------------------------------------------------------------------------- 3 Recent updates ---------------------------------------------------------------------------------------------------------------------------------------- 4 Highlights ------------------------------------------------------------------------------------------------------------------------------------------------------------4 Trends and outlook ----------------------------------------------------------------------------------------------------------------------------------- 5 Quarterly trends and results -----------------------------------------------------------------------------------------------------------------------------------5 Full-year company forecasts --------------------------------------------------------------------------------------------------------------------------------- 15 Outlook ------------------------------------------------------------------------------------------------------------------------------------------------------------- 34 Business ------------------------------------------------------------------------------------------------------------------------------------------------ 35 Business description -------------------------------------------------------------------------------------------------------------------------------------------- 35 Key financial data ------------------------------------------------------------------------------------------------------------------------------------------------ 45 Strengths and weaknesses ------------------------------------------------------------------------------------------------------------------------------------ 46 Market and value chain ---------------------------------------------------------------------------------------------------------------------------------------- 47 Financial statements-------------------------------------------------------------------------------------------------------------------------------- 51 Income statement ----------------------------------------------------------------------------------------------------------------------------------------------- 51 Balance sheet ----------------------------------------------------------------------------------------------------------------------------------------------------- 52 Statement of cash flows --------------------------------------------------------------------------------------------------------------------------------------- 53 Other information ---------------------------------------------------------------------------------------------------------------------------------- 54 Corporate governance, environment, and CSR information -------------------------------------------------------------------------------------- 54 Shareholder returns--------------------------------------------------------------------------------------------------------------------------------------------- 55 History -------------------------------------------------------------------------------------------------------------------------------------------------------------- 56 Major shareholders --------------------------------------------------------------------------------------------------------------------------------------------- 57 Top management ----------------------------------------------------------------------------------------------------------------------------------------------- 57 Employees --------------------------------------------------------------------------------------------------------------------------------------------------------- 57 By the way --------------------------------------------------------------------------------------------------------------------------------------------------------- 57 Historical earnings ---------------------------------------------------------------------------------------------------------------------------------- 58 Historical quarterly earnings --------------------------------------------------------------------------------------------------------------------------------- 58 News and topics ------------------------------------------------------------------------------------------------------------------------------------------------- 88 Company profile ------------------------------------------------------------------------------------------------------------------------------------------------- 88 02/89 Nippon Parking Development / 2353 R LAST UPDATE: 2019.06.28 Research Coverage Report by Shared Research Inc. | www.sharedresearch.jp Coverage Key financial data Income statement FY07/08 FY07/09 FY07/10 FY07/11 FY07/12 FY07/13 FY07/14 FY07/15 FY07/16 FY07/17 FY07/18 FY07/19 (JPYmn) Cons. Cons. Cons. Cons. Cons. Cons. Cons. Cons. Cons. Cons. Cons. Est. Sales 7,508 7,870 8,664 9,607 10,591 13,437 15,118 17,008 18,140 21,987 22,771 24,700 YoY 10.5% 4.8% 10.1% 10.9% 10.2% 26.9% 12.5% 12.5% 6.7% 21.2% 3.6% 8.5% Gross profit 2,924 3,052 3,593 4,058 4,533 5,759 6,594 7,624 7,724 9,552 10,129 YoY 15.2% 4.4% 17.7% 12.9% 11.7% 27.0% 14.5% 15.6% 1.3% 23.7% 6.0% GPM 38.9% 38.8% 41.5% 42.2% 42.8% 42.9% 43.6% 44.8% 42.6% 43.4% 44.5% Operating profit 1,181 1,258 1,481 1,501 1,821 2,021 2,335 2,573 1,978 3,067 3,533 4,200 YoY 28.4% 6.5% 17.7% 1.3% 21.3% 11.0% 15.5% 10.2% -23.1% 55.1% 15.2% 18.9% OPM 15.7% 16.0% 17.1% 15.6% 17.2% 15.0% 15.4% 15.1% 10.9% 14.0% 15.5% 17.0% Recurring profit 1,827 1,168 1,117 1,438 1,906 2,236 2,592 3,010 2,241 3,212 3,610 4,100 YoY 37.4% -36.1% -4.4% 28.8% 32.6% 17.3% 15.9% 16.1% -25.6% 43.4% 12.4% 13.6% RPM 24.3% 14.8% 12.9% 15.0% 18.0% 16.6% 17.1% 17.7% 12.4% 14.6% 15.9% 16.6% Net in co me 489 614 765 850 518 1,378 1,582 3,531 1,255 2,243 2,211 2,600 YoY -23.9% 25.5% 24.7% 11.1% -39.0% 165.9% 14.7% 123.2% -64.5% 78.7% -1.4% 17.6% Net margin 6.5% 7.8% 8.8% 8.8% 4.9% 10.3% 10.5% 20.8% 6.9% 10.2% 9.7% 10.5% Per share data (JPY) Shares issued (year-end; '000) 3,439 3,445 3,445 3,445 3,445 3,445 345,274 346,585 347,658 348,399 348,399 EPS 144.1 181.2 226.2 251.6 155.5 413.4 4.7 10.5 3.7 6.7 6.6 7.8 Dividend per share 200.0 200.0 100.0 150.0 200.0 250.0 2.7 3.3 3.5 3.8 4.0 4.3 Book value per share 530 490 505 635 675 917 12 20 20 23 25 Balance sheet (JPYmn) Cash and cash equivalents 1,852 1,701 1,201 1,777 2,885 3,899 4,765 9,902 13,121 13,888 11,709 Total current assets 2,599 2,191 1,708 2,358 3,486 4,766 5,768 11,230 15,014 15,524 13,574 T angible fixed asset s 847 904 1,261 1,588 1,204 1,703 1,993 3,164 3,852 5,015 6,583 Investments and other assets 3,685 3,293 2,766 2,354 1,216 2,431 2,696 2,978 2,098 3,040 3,009 Int angible fixed asset s 94 83 64 76 97 220 186 411 380 393 206 Total assets 7,225 6,472 5,799 6,377 6,003 9,121 10,643 17,783 21,344 23,973 23,372 Accounts payable 29 29 29 32 30 81 88 98 281 313 290 Short-term debt 2,022 1,938 1,368 1,274 1,156 624 209 102 424 1,380 293 Tot al current liabilit ies 3,033 2,640 2,435 2,459 2,483 2,261 2,404 2,982 2,842 4,435 3,002 Long-term debt 1,998 1,751 1,179 1,176 650 2,530 2,906 5,170 6,624 6,444 6,306 Tot al fixed liabilit ies 2,370 2,143 1,625 1,732 1,239 3,619 3,826 6,078 9,856 9,519 9,377 Tot al liabilit ies 5,403 4,783 4,060 4,191 3,722 5,880 6,230 9,061 12,698 13,954 12,380 Net assets 1,823 1,688 1,738 2,186 2,281 3,241 4,413 8,722 8,646 10,019 10,992 Interest-bearing debt 4,020 3,689 2,547 2,451 1,805 3,154 3,115 5,272 7,048 7,824 6,599 Statement of cash flows (JPYmn) Cash flow s from operat ing act ivit ies 898 868 1,529 1,289 1,473 1,460 2,014 1,965 602 3,778 2,947 Cash flow s from invest ing act ivit ies 728 322 -203 -73 800 -1,048 -424 1,378 2,490 -3,135 -2,851 Cash flow s from financing act ivit ies -1,495 -1,008 -1,826 -636 -1,228 612 -739 1,733 296 -551 -2,787 Financial rat ios ROA (RP-based) 24.5% 17.1% 18.2% 23.6% 30.8% 29.6% 26.2% 21.2% 11.5% 14.2% 15.3% ROE 25.9% 35.0% 44.9% 43.9% 23.6% 51.9% 44.6% 65.5% 18.7% 31.0% 27.2% Equit y rat io 25.1% 26.1% 29.7% 33.8% 37.5% 33.6% 37.8% 38.0% 31.2% 32.5% 36.3% Source: Shared Research based on company data Note: Figures may differ from company materials due to differences in rounding methods. Note: Starting in FY07/15, interest-bearing debt includes lease liabilities. 03/89 Nippon Parking Development / 2353 R LAST UPDATE: 2019.06.28 Research Coverage Report by Shared Research Inc. | www.sharedresearch.jp Coverage Recent updates Highlights On June 28, 2019, Shared Research