Vector Future Growth

Future criteria checks 3/6

Vector is forecast to grow earnings and revenue by 10.7% and 6.9% per annum respectively. EPS is expected to grow by 10.8% per annum. Return on equity is forecast to be 21.2% in 3 years.

Key information

10.7%

Earnings growth rate

10.8%

EPS growth rate

Media earnings growth	14.9%
Revenue growth rate	6.9%
Future return on equity	21.2%
Analyst coverage	Low
Last updated	01 Aug 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:7MZ - Analysts future estimates and past financials data (JPY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
2/28/2027	70,100	5,700	5,566	N/A	1
2/28/2026	64,800	5,000	4,866	N/A	1
2/28/2025	58,500	3,850	3,716	N/A	1
5/31/2024	58,331	4,511	N/A	N/A	N/A
2/29/2024	59,212	4,684	3,546	4,451	N/A
11/30/2023	57,490	3,291	N/A	N/A	N/A
8/31/2023	57,118	2,077	732	1,291	N/A
5/31/2023	56,851	3,058	N/A	N/A	N/A
2/28/2023	55,225	3,172	950	1,457	N/A
11/30/2022	54,220	3,325	N/A	N/A	N/A
8/31/2022	52,090	3,367	3,156	4,117	N/A
5/31/2022	49,339	2,464	N/A	N/A	N/A
2/28/2022	47,351	2,071	3,779	4,672	N/A
11/30/2021	44,045	2,025	N/A	N/A	N/A
8/31/2021	41,551	2,290	3,526	4,051	N/A
5/31/2021	39,456	1,092	N/A	N/A	N/A
2/28/2021	37,273	486	1,587	2,129	N/A
11/30/2020	37,028	-99	N/A	N/A	N/A
8/31/2020	36,799	-663	1,240	1,672	N/A
5/31/2020	37,142	-212	N/A	N/A	N/A
2/29/2020	36,821	-199	2,481	2,868	N/A
11/30/2019	36,092	-435	N/A	N/A	N/A
8/31/2019	34,536	-4,139	1,665	2,141	N/A
5/31/2019	32,108	-2,941	N/A	N/A	N/A
2/28/2019	29,693	-2,421	300	789	N/A
11/30/2018	26,542	-2,027	N/A	N/A	N/A
8/31/2018	24,075	1,703	802	1,604	N/A
5/31/2018	21,916	1,469	N/A	N/A	N/A
2/28/2018	20,090	1,425	N/A	2,801	N/A
11/30/2017	18,597	1,851	N/A	N/A	N/A
8/31/2017	16,255	1,503	N/A	1,753	N/A
5/31/2017	14,798	1,408	N/A	N/A	N/A
2/28/2017	13,285	1,266	N/A	1,503	N/A
11/30/2016	11,511	1,051	N/A	N/A	N/A
8/31/2016	10,918	959	N/A	1,658	N/A
5/31/2016	10,291	838	N/A	N/A	N/A
2/29/2016	9,685	841	N/A	812	N/A
11/30/2015	9,484	849	N/A	N/A	N/A
8/31/2015	9,146	746	N/A	533	N/A
5/31/2015	8,825	747	N/A	N/A	N/A
2/28/2015	8,319	659	N/A	895	N/A
11/30/2014	7,767	607	N/A	N/A	N/A
8/31/2014	7,103	559	N/A	506	N/A
5/31/2014	6,662	513	N/A	N/A	N/A
2/28/2014	6,461	510	N/A	266	N/A
11/30/2013	6,269	498	N/A	N/A	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 7MZ's forecast earnings growth (10.7% per year) is above the savings rate (0.8%).

Earnings vs Market: 7MZ's earnings (10.7% per year) are forecast to grow slower than the German market (20.2% per year).

High Growth Earnings: 7MZ's earnings are forecast to grow, but not significantly.

Revenue vs Market: 7MZ's revenue (6.9% per year) is forecast to grow faster than the German market (5.4% per year).

High Growth Revenue: 7MZ's revenue (6.9% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 7MZ's Return on Equity is forecast to be high in 3 years time (21.2%)

Vector Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

Investor sentiment deteriorates as stock falls 16%

New minor risk - Share price stability

Investor sentiment deteriorates as stock falls 17%

First quarter 2025 earnings released: EPS: JP¥11.70 (vs JP¥15.15 in 1Q 2024)

Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)

Vector Inc. to Report Q2, 2025 Results on Oct 15, 2024

Vector Inc. to Report Q1, 2025 Results on Jul 12, 2024

Full year 2024 earnings released: EPS: JP¥98.11 (vs JP¥66.54 in FY 2023)

Vector Inc., Annual General Meeting, May 30, 2024

Vector Inc. to Report Fiscal Year 2024 Results on Apr 12, 2024

Upcoming dividend of JP¥29.00 per share

Third quarter 2024 earnings released: EPS: JP¥45.17 (vs JP¥19.93 in 3Q 2023)

Vector Inc. (TSE:6058) announces an Equity Buyback for 1,000,000 shares, representing 2.08% for ¥1,200 million.

Vector Inc. (TSE:6058) announces an Equity Buyback for 1,000,000 shares, representing 2.08% for ¥1,200 million.

Second quarter 2024 earnings released: EPS: JP¥2.11 (vs JP¥22.70 in 2Q 2023)

Vector Inc. Revises Year End Dividend Guidance for the Fiscal Year Ending February 29, 2024

Vector Inc. (TSE:6058) completed the acquisition of additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410)

First quarter 2024 earnings released: EPS: JP¥15.15 (vs JP¥17.54 in 1Q 2023)

Vector Inc. Provides Year-End Dividend Guidance for the Fiscal Year Ending February 29, 2024

Vector Inc. (TSE:6058) signed a share transfer agreement to acquire 66.7% stake in Owned Co., Ltd from Sho Ishii, Yasukuni Shinya and others for JPY 490 million.

Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)

Full year 2023 earnings released: EPS: JP¥66.54 (vs JP¥43.44 in FY 2022)

Upcoming dividend of JP¥18.00 per share at 1.4% yield

Third quarter 2023 earnings released: EPS: JP¥19.93 (vs JP¥20.81 in 3Q 2022)

Vector Inc. (TSE:6058) agreed to acquire Keyword Marketing Co., Ltd. from Hidenori Takii and others for ¥1.1 billion.

Investor sentiment improved over the past week

Vector Inc. (TSE:6058) agreed to acquire an additional 76.1% stake in AMI Co., Ltd.

High number of new directors

Second quarter 2023 earnings released: EPS: JP¥22.70 (vs JP¥3.76 in 2Q 2022)

Vector Inc. (TSE:6058) agreed to acquire Digital advertising business provided by Terminal Inc. for ¥ 1.1 billion.

Vector Inc. (TSE:6058) agreed to acquire additional 25.071429% stake in Vitabrid Japan Inc. from Hyundai Bioscience Co., Ltd. (KOSDAQ:A048410) for KRW 13.7 billion.

Investor sentiment improved over the past week

First quarter 2023 earnings released: EPS: JP¥17.54 (vs JP¥9.29 in 1Q 2022)

Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)

Vector Inc. to Report Q3, 2023 Results on Jan 13, 2023

High number of new directors

Vector Inc., Annual General Meeting, May 26, 2022

Full year 2022 earnings released: EPS: JP¥43.44 (vs JP¥10.19 in FY 2021)

Vector Inc. to Report Fiscal Year 2022 Results on Apr 14, 2022

Investor sentiment deteriorated over the past week

Third quarter 2022 earnings: EPS in line with analyst expectations despite revenue beat

Second quarter 2022 earnings released: EPS JP¥3.76 (vs JP¥21.37 loss in 2Q 2021)

Investor sentiment improved over the past week

High number of new directors

First quarter 2022 earnings released: EPS JP¥9.29 (vs JP¥3.42 loss in 1Q 2021)

Full year 2021 earnings released: EPS JP¥10.19 (vs JP¥4.20 loss in FY 2020)

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies