With us Corporation

TSE:9696 Stock Report

Market Cap: JP¥20.0b

With us Future Growth

Future criteria checks 3/6

With us is forecast to grow earnings and revenue by 17.5% and 4.5% per annum respectively. EPS is expected to grow by 17.5% per annum. Return on equity is forecast to be 16.9% in 3 years.

Key information

17.5%

Earnings growth rate

17.5%

EPS growth rate

Consumer Services earnings growth14.3%
Revenue growth rate4.5%
Future return on equity16.9%
Analyst coverage

Low

Last updated05 Dec 2024

Recent future growth updates

No updates

Recent updates

With us Corporation's (TSE:9696) P/E Is Still On The Mark Following 25% Share Price Bounce

Dec 18
With us Corporation's (TSE:9696) P/E Is Still On The Mark Following 25% Share Price Bounce

Additional Considerations Required While Assessing With us' (TSE:9696) Strong Earnings

Nov 26
Additional Considerations Required While Assessing With us' (TSE:9696) Strong Earnings

After Leaping 26% With us Corporation (TSE:9696) Shares Are Not Flying Under The Radar

Oct 11
After Leaping 26% With us Corporation (TSE:9696) Shares Are Not Flying Under The Radar

Returns On Capital Are A Standout For With us (TSE:9696)

Sep 07
Returns On Capital Are A Standout For With us (TSE:9696)

Calculating The Intrinsic Value Of With us Corporation (TSE:9696)

Aug 07
Calculating The Intrinsic Value Of With us Corporation (TSE:9696)

Will With us (TYO:9696) Multiply In Value Going Forward?

Mar 12
Will With us (TYO:9696) Multiply In Value Going Forward?

With us Corporation's (TYO:9696) Stock's Been Going Strong: Could Weak Financials Mean The Market Will Correct Its Share Price?

Feb 11
With us Corporation's (TYO:9696) Stock's Been Going Strong: Could Weak Financials Mean The Market Will Correct Its Share Price?

With us (TYO:9696) Seems To Use Debt Quite Sensibly

Dec 31
With us (TYO:9696) Seems To Use Debt Quite Sensibly

Here's What To Make Of With us' (TYO:9696) Returns On Capital

Nov 20
Here's What To Make Of With us' (TYO:9696) Returns On Capital

Earnings and Revenue Growth Forecasts

TSE:9696 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/202723,7001,400N/A2,0931
3/31/202622,8501,250N/A1,9411
3/31/202521,8001,100N/A1,8101
9/30/202421,198856951,173N/A
6/30/202420,854849N/AN/AN/A
3/31/202420,690904-18982N/A
12/31/202320,465382N/AN/AN/A
9/30/202320,2755161,4312,166N/A
6/30/202320,042541N/AN/AN/A
3/31/202319,8565892,3812,875N/A
12/31/202219,2111,192N/AN/AN/A
9/30/202218,7061,2312,4102,899N/A
6/30/202218,1221,311N/AN/AN/A
3/31/202217,6351,2842,8313,219N/A
12/31/202117,5021,339N/AN/AN/A
9/30/202117,2771,3542,5612,863N/A
6/30/202116,770971N/AN/AN/A
3/31/202116,2775761,4641,807N/A
12/31/202016,292109N/AN/AN/A
9/30/202016,557-36731,207N/A
6/30/202017,190208N/AN/AN/A
3/31/202017,5923251,2071,862N/A
12/31/201917,614721N/AN/AN/A
9/30/201917,4376181,2031,690N/A
6/30/201917,233619N/AN/AN/A
3/31/201916,9585741,8882,284N/A
12/31/201816,714301N/AN/AN/A
9/30/201816,5562348771,311N/A
6/30/201816,424211N/AN/AN/A
3/31/201816,241177N/A1,538N/A
12/31/201715,903124N/AN/AN/A
9/30/201715,305132N/A1,214N/A
6/30/201714,80583N/AN/AN/A
3/31/201714,313112N/A1,178N/A
12/31/201614,013394N/AN/AN/A
9/30/201613,922330N/A1,402N/A
6/30/201613,810426N/AN/AN/A
3/31/201613,679540N/A899N/A
12/31/201513,642248N/AN/AN/A
9/30/201513,636422N/A962N/A
6/30/201513,713437N/AN/AN/A
3/31/201513,819362N/A1,894N/A
12/31/201413,941789N/AN/AN/A
9/30/201414,090414N/A1,300N/A
6/30/201414,199140N/AN/AN/A
3/31/201414,264-40N/A810N/A
12/31/201314,641-420N/AN/AN/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 9696's forecast earnings growth (17.5% per year) is above the savings rate (0.3%).

Earnings vs Market: 9696's earnings (17.5% per year) are forecast to grow faster than the JP market (7.9% per year).

High Growth Earnings: 9696's earnings are forecast to grow, but not significantly.

Revenue vs Market: 9696's revenue (4.5% per year) is forecast to grow faster than the JP market (4.2% per year).

High Growth Revenue: 9696's revenue (4.5% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 9696's Return on Equity is forecast to be low in 3 years time (16.9%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 02:23
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

With us Corporation is covered by 1 analysts. 1 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Nobuo KurahashiIchiyoshi Research Institute Inc.