With us Future Growth
Future criteria checks 3/6
With us is forecast to grow earnings and revenue by 34.4% and 4.1% per annum respectively. EPS is expected to grow by 34.3% per annum. Return on equity is forecast to be 15.7% in 3 years.
Key information
34.4%
Earnings growth rate
34.3%
EPS growth rate
| Consumer Services earnings growth | 14.8% |
| Revenue growth rate | 4.1% |
| Future return on equity | 15.7% |
| Analyst coverage | Low |
| Last updated | 15 Mar 2024 |
Recent future growth updates
No updates
Recent updates
Will With us (TYO:9696) Multiply In Value Going Forward?
Mar 12
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 (TYO:9696) Seems To Use Debt Quite Sensibly
Dec 31Here's What To Make Of With us' (TYO:9696) Returns On Capital
Nov 20Earnings and Revenue Growth Forecasts
| Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
|---|---|---|---|---|---|
| 3/31/2026 | 22,400 | 1,240 | N/A | N/A | 1 |
| 3/31/2025 | 21,500 | 1,130 | N/A | N/A | 1 |
| 3/31/2024 | 20,600 | 910 | N/A | N/A | 1 |
| 12/31/2023 | 20,465 | 382 | N/A | N/A | N/A |
| 9/30/2023 | 20,275 | 516 | 1,431 | 2,166 | N/A |
| 6/30/2023 | 20,042 | 541 | N/A | N/A | N/A |
| 3/31/2023 | 19,856 | 589 | 2,381 | 2,875 | N/A |
| 12/31/2022 | 19,211 | 1,192 | N/A | N/A | N/A |
| 9/30/2022 | 18,706 | 1,231 | 2,410 | 2,899 | N/A |
| 6/30/2022 | 18,122 | 1,311 | N/A | N/A | N/A |
| 3/31/2022 | 17,635 | 1,284 | 2,831 | 3,219 | N/A |
| 12/31/2021 | 17,502 | 1,339 | N/A | N/A | N/A |
| 9/30/2021 | 17,277 | 1,354 | 2,561 | 2,863 | N/A |
| 6/30/2021 | 16,770 | 971 | N/A | N/A | N/A |
| 3/31/2021 | 16,277 | 576 | 1,464 | 1,807 | N/A |
| 12/31/2020 | 16,292 | 109 | N/A | N/A | N/A |
| 9/30/2020 | 16,557 | -3 | 673 | 1,207 | N/A |
| 6/30/2020 | 17,190 | 208 | N/A | N/A | N/A |
| 3/31/2020 | 17,592 | 325 | 1,207 | 1,862 | N/A |
| 12/31/2019 | 17,614 | 721 | N/A | N/A | N/A |
| 9/30/2019 | 17,437 | 618 | 1,203 | 1,690 | N/A |
| 6/30/2019 | 17,233 | 619 | N/A | N/A | N/A |
| 3/31/2019 | 16,958 | 574 | 1,888 | 2,284 | N/A |
| 12/31/2018 | 16,714 | 301 | N/A | N/A | N/A |
| 9/30/2018 | 16,556 | 234 | 877 | 1,311 | N/A |
| 6/30/2018 | 16,424 | 211 | N/A | N/A | N/A |
| 3/31/2018 | 16,241 | 177 | 1,138 | 1,538 | N/A |
| 12/31/2017 | 15,903 | 124 | N/A | N/A | N/A |
| 9/30/2017 | 15,305 | 132 | N/A | 1,214 | N/A |
| 6/30/2017 | 14,805 | 83 | N/A | N/A | N/A |
| 3/31/2017 | 14,313 | 112 | N/A | 1,178 | N/A |
| 12/31/2016 | 14,013 | 394 | N/A | N/A | N/A |
| 9/30/2016 | 13,922 | 330 | N/A | 1,402 | N/A |
| 6/30/2016 | 13,810 | 426 | N/A | N/A | N/A |
| 3/31/2016 | 13,679 | 540 | N/A | 899 | N/A |
| 12/31/2015 | 13,642 | 248 | N/A | N/A | N/A |
| 9/30/2015 | 13,636 | 422 | N/A | 962 | N/A |
| 6/30/2015 | 13,713 | 437 | N/A | N/A | N/A |
| 3/31/2015 | 13,819 | 362 | N/A | 1,894 | N/A |
| 12/31/2014 | 13,941 | 789 | N/A | N/A | N/A |
| 9/30/2014 | 14,090 | 414 | N/A | 1,300 | N/A |
| 6/30/2014 | 14,199 | 140 | N/A | N/A | N/A |
| 3/31/2014 | 14,264 | -40 | N/A | 810 | N/A |
| 12/31/2013 | 14,641 | -420 | N/A | N/A | N/A |
| 9/30/2013 | 14,935 | -305 | N/A | -255 | N/A |
| 6/30/2013 | 15,346 | -276 | N/A | N/A | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: 9696's forecast earnings growth (34.4% per year) is above the savings rate (0.2%).
Earnings vs Market: 9696's earnings (34.4% per year) are forecast to grow faster than the JP market (9.4% per year).
High Growth Earnings: 9696's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: 9696's revenue (4.1% per year) is forecast to grow slower than the JP market (4.4% per year).
High Growth Revenue: 9696's revenue (4.1% 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 (15.7%).