Stock 2461 FAN COMMUNICATIONS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials FAN Communications, Inc.

Equities

2461

JP3802840003

Advertising & Marketing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
405 JPY +0.50% Intraday chart for FAN Communications, Inc. +1.00% +2.27%
Feb. 08 FAN Communications, Inc. Provides Consolidated Earnings Guidance for the Period Ending June 2024 and December 2024 CI
Feb. 08 FAN Communications, Inc. Announces Dividend for the Year Ended December 31, 2023, Payable on March 28, 2024; Provides Dividend Guidance for the Year Ending December 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 36,516 30,732 27,511 27,313 26,234 26,831 - -
Enterprise Value (EV) 1 16,887 10,104 7,949 10,032 8,339 26,831 26,831 26,831
P/E ratio 14.7 x 15.5 x 17.1 x 18.2 x 21.3 x 17.9 x 26.8 x 26.8 x
Yield 3.94% 4.53% 4.9% 4.67% 4.8% 4.69% 4.69% 4.69%
Capitalization / Revenue 1.07 x 1.05 x 1.03 x 3.53 x 3.55 x 3.83 x 3.89 x 3.89 x
EV / Revenue 1.07 x 1.05 x 1.03 x 3.53 x 3.55 x 3.83 x 3.89 x 3.89 x
EV / EBITDA 9,103,351 x 9,825,345 x 10,938,666 x 10,722,564 x - - - -
EV / FCF 14,513,466 x 12,636,415 x 96,405,461 x 11,157,218 x 17,615,939 x - - -
FCF Yield 0% 0% 0% 0% 0% - - -
Price to Book 1.74 x 1.5 x 1.4 x 1.51 x 1.47 x - - -
Nbr of stocks (in thousands) 75,759 73,345 70,904 67,108 66,248 66,248 - -
Reference price 2 482.0 419.0 388.0 407.0 396.0 405.0 405.0 405.0
Announcement Date 2/10/20 2/8/21 2/8/22 2/8/23 2/8/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 34,200 29,379 26,700 7,737 7,396 7,000 6,900 6,900
EBITDA 4,011 3,128 2,515 2,547 - - - -
EBIT 1 3,747 2,852 2,318 2,407 2,068 1,900 1,600 1,600
Operating Margin 10.96% 9.71% 8.68% 31.11% 27.96% 27.14% 23.19% 23.19%
Earnings before Tax (EBT) 3,676 2,930 2,480 2,302 1,889 - - -
Net income 1 2,488 1,991 1,637 1,535 1,233 1,500 1,000 1,000
Net margin 7.27% 6.78% 6.13% 19.84% 16.67% 21.43% 14.49% 14.49%
EPS 2 32.85 26.95 22.63 22.34 18.61 22.60 15.10 15.10
Free Cash Flow 2,516 2,432 285.4 2,448 1,489 - - -
FCF margin 7.36% 8.28% 1.07% 31.64% 20.14% - - -
FCF Conversion (EBITDA) 62.72% 77.75% 11.35% 96.1% - - - -
FCF Conversion (Net income) 101.13% 122.15% 17.43% 159.48% 120.78% - - -
Dividend per Share 2 19.00 19.00 19.00 19.00 19.00 19.00 19.00 19.00
Announcement Date 2/10/20 2/8/21 2/8/22 2/8/23 2/8/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 15,436 14,059 6,411 6,230 1,837 1,997 3,834 1,981 1,922 1,919 1,845 3,764 1,801 1,831 1,880 1,699 1,711 1,710
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 1,723 1,272 523 523 585 675 1,260 642 505 628 510 1,138 518 412 615 398 485 401
Operating Margin 11.16% 9.05% 8.16% 8.39% 31.85% 33.8% 32.86% 32.41% 26.27% 32.73% 27.64% 30.23% 28.76% 22.5% 32.71% 23.43% 28.35% 23.45%
Earnings before Tax (EBT) 1,832 1,432 592 - 584 - 1,286 663 - 588 - 949 552 - - - - -
Net income 1 1,243 969 393 275 395 476 871 449 215 389 213 602 369 262 486 314 383 317
Net margin 8.05% 6.89% 6.13% 4.41% 21.5% 23.84% 22.72% 22.67% 11.19% 20.27% 11.54% 15.99% 20.49% 14.31% 25.85% 18.48% 22.38% 18.54%
EPS 16.71 13.22 5.490 - 5.600 - 12.47 6.570 - 5.890 - 9.100 5.570 - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 8/11/20 8/10/21 11/8/21 2/8/22 5/9/22 8/8/22 8/8/22 11/8/22 2/8/23 5/8/23 8/8/23 8/8/23 11/8/23 2/8/24 - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 19,629 20,628 19,562 17,281 17,895 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,516 2,432 285 2,448 1,489 - - -
ROE (net income / shareholders' equity) 12.2% 9.6% 8.2% 8.2% 6.9% 7.3% 4.4% 4%
ROA (Net income/ Total Assets) 14.3% 11.2% 9.87% 10.1% 8.9% - - -
Assets 1 17,391 17,824 16,583 15,215 13,846 - - -
Book Value Per Share 277.0 279.0 277.0 270.0 269.0 - - -
Cash Flow per Share 2 36.30 30.70 25.40 24.40 20.40 24.80 17.20 17.20
Capex 1 17 217 11 28 34.4 140 140 140
Capex / Sales 0.05% 0.74% 0.04% 0.36% 0.47% 2% 2.03% 2.03%
Announcement Date 2/10/20 2/8/21 2/8/22 2/8/23 2/8/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for FAN Communications, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Digital Media Agencies

1st Jan change Capi.
FAN COMMUNICATIONS, INC. Stock FAN Communications, Inc.
+2.27% 170M
ZHEWEN INTERACTIVE GROUP CO., LTD. Stock Zhewen Interactive Group Co., Ltd.
-10.99% 998M
INLY MEDIA CO., LTD. Stock Inly Media Co., Ltd.
-25.73% 568M
DIGITAL HOLDINGS, INC. Stock Digital Holdings, Inc.
-13.98% 119M
DIRECT DIGITAL HOLDINGS, INC. Stock Direct Digital Holdings, Inc.
-61.83% 81.49M
OTELLO CORPORATION ASA Stock Otello Corporation ASA
-0.25% 62.71M
CROSS MARKETING GROUP INC. Stock Cross Marketing Group Inc.
-10.95% 60.79M
Digital Media Agencies
  1. Stock Market
  2. Equities
  3. 2461 Stock
  4. Financials FAN Communications, Inc.