ATOMIX CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 694 JPY | -0.29% |
|
+1.31% | +6.93% |
| 2023 | Atomix Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2021 | Tranche Update on Atomix Co.,Ltd.'s Equity Buyback Plan announced on January 27, 2021. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,419 | 4,560 | 3,607 | 4,389 | 3,305 | 3,709 |
| Enterprise Value (EV) 1 | 3,343 | 2,389 | 1,260 | 1,864 | 351.6 | 949.5 |
| P/E ratio | 11 x | 24.8 x | 12.8 x | 11.5 x | 8.74 x | 45.8 x |
| Yield | 1.73% | 2.06% | 2.6% | 2.14% | 2.73% | 2.44% |
| Capitalization / Revenue | 0.48 x | 0.44 x | 0.34 x | 0.39 x | 0.3 x | 0.33 x |
| EV / Revenue | 0.3 x | 0.23 x | 0.12 x | 0.17 x | 0.03 x | 0.08 x |
| EV / EBITDA | 3.73 x | 3.92 x | 1.68 x | 1.94 x | 0.47 x | 1.92 x |
| EV / FCF | 49.7 x | 6.18 x | 12.2 x | 2.03 x | 2.41 x | -4.26 x |
| FCF Yield | 2.01% | 16.2% | 8.22% | 49.4% | 41.5% | -23.5% |
| Price to Book | 0.56 x | 0.47 x | 0.37 x | 0.38 x | 0.33 x | 0.37 x |
| Nbr of stocks (in thousands) | 6,250 | 6,255 | 6,262 | 6,270 | 5,304 | 5,314 |
| Reference price 2 | 867.0 | 729.0 | 576.0 | 700.0 | 623.0 | 698.0 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 11,178 | 10,321 | 10,518 | 11,122 | 11,061 | 11,391 |
| EBITDA 1 | 896 | 609 | 749 | 963 | 751 | 495 |
| EBIT 1 | 578 | 281 | 416 | 645 | 421 | 155 |
| Operating Margin | 5.17% | 2.72% | 3.96% | 5.8% | 3.81% | 1.36% |
| Earnings before Tax (EBT) 1 | 703 | 300 | 438 | 591 | 568 | 137 |
| Net income 1 | 493 | 184 | 282 | 379 | 378 | 81 |
| Net margin | 4.41% | 1.78% | 2.68% | 3.41% | 3.42% | 0.71% |
| EPS 2 | 78.89 | 29.43 | 45.06 | 60.87 | 71.31 | 15.25 |
| Free Cash Flow 1 | 67.25 | 386.9 | 103.5 | 920.2 | 145.9 | -222.8 |
| FCF margin | 0.6% | 3.75% | 0.98% | 8.27% | 1.32% | -1.96% |
| FCF Conversion (EBITDA) | 7.51% | 63.53% | 13.82% | 95.56% | 19.42% | - |
| FCF Conversion (Net income) | 13.64% | 210.26% | 36.7% | 242.81% | 38.59% | - |
| Dividend per Share 2 | 15.00 | 15.00 | 15.00 | 15.00 | 17.00 | 17.00 |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,863 | 4,804 | 5,148 | 2,802 | 2,520 | 5,306 | 2,879 | 2,616 | 5,641 | 3,109 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 157 | 200 | 166 | 135 | 51 | 36 | 96 | -18 | 48 | 170 |
| Operating Margin | 3.23% | 4.16% | 3.22% | 4.82% | 2.02% | 0.68% | 3.33% | -0.69% | 0.85% | 5.47% |
| Earnings before Tax (EBT) 1 | 170 | 212 | 291 | 143 | 58 | 42 | 112 | -9 | 58 | 208 |
| Net income 1 | 103 | 139 | 187 | 98 | 33 | 16 | 70 | -14 | 24 | 140 |
| Net margin | 2.12% | 2.89% | 3.63% | 3.5% | 1.31% | 0.3% | 2.43% | -0.54% | 0.43% | 4.5% |
| EPS 2 | 16.49 | 22.30 | 35.31 | 18.55 | 6.330 | 3.060 | 13.26 | -2.740 | 4.540 | 26.39 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/19 | 11/12/20 | 11/11/21 | 2/9/22 | 8/9/22 | 11/10/22 | 2/13/23 | 8/9/23 | 11/13/23 | 2/13/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2,076 | 2,171 | 2,347 | 2,525 | 2,953 | 2,760 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 67.3 | 387 | 104 | 920 | 146 | -223 |
| ROE (net income / shareholders' equity) | 5.17% | 1.89% | 2.88% | 3.88% | 3.85% | 0.81% |
| ROA (Net income/ Total Assets) | 2.49% | 1.22% | 1.83% | 2.8% | 1.81% | 0.67% |
| Assets 1 | 19,809 | 15,134 | 15,425 | 13,528 | 20,896 | 12,097 |
| Book Value Per Share 2 | 1,558 | 1,555 | 1,574 | 1,826 | 1,879 | 1,881 |
| Cash Flow per Share 2 | 460.0 | 436.0 | 440.0 | 533.0 | 601.0 | 553.0 |
| Capex 1 | 444 | 217 | 305 | 120 | 201 | 149 |
| Capex / Sales | 3.97% | 2.1% | 2.9% | 1.08% | 1.82% | 1.31% |
| Announcement Date | 6/28/18 | 6/27/19 | 6/26/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.93% | 23.45M | |
| -1.75% | 77.87B | |
| -16.41% | 32.71B | |
| -12.97% | 30.63B | |
| -13.83% | 14.66B | |
| -3.81% | 13.83B | |
| -16.71% | 7.04B | |
| -8.10% | 6.89B | |
| -14.49% | 2.75B | |
| -15.90% | 2.71B |
- Stock Market
- Equities
- 4625 Stock
- Financials Atomix Co.,Ltd.
