Stock 7388 FP PARTNER INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials FP Partner Inc.

Equities

7388

JP3167010002

Multiline Insurance & Brokers

Delayed Japan Exchange
Other stock markets
 01:19:16 2024-05-09 am EDT 		5-day change 1st Jan Change
4,450 JPY -6.22% Intraday chart for FP Partner Inc. -8.62% -14.26%
Apr. 25 FP Partner Inc. Provides Dividend Guidance for the Fiscal Year Ending November 30, 2024 CI
Apr. 25 FP Partner Inc. Provides Earnings Guidance for the Six Months Ending May 31, 2024 and Full Fiscal Year Ending November 30, 2024 CI

Valuation

Fiscal Period: November 2022 2023 2024 2025 2026
Capitalization 1 52,498 115,763 109,454 - -
Enterprise Value (EV) 1 44,298 104,446 109,454 109,454 109,454
P/E ratio 19.8 x 29.1 x 23.8 x 19.9 x 16.9 x
Yield - 1.8% 1.94% 2.22% 2.63%
Capitalization / Revenue 2.05 x 3.79 x 3.04 x 2.7 x 2.42 x
EV / Revenue 2.05 x 3.79 x 3.04 x 2.7 x 2.42 x
EV / EBITDA - - - - -
EV / FCF 15.5 x - 31.3 x 26.8 x 20.4 x
FCF Yield 6.46% - 3.2% 3.74% 4.9%
Price to Book 6.07 x 9.17 x 7.27 x 6.08 x 5 x
Nbr of stocks (in thousands) 23,000 23,153 23,067 - -
Reference price 2 2,282 5,000 4,745 4,745 4,745
Announcement Date 1/13/23 1/15/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: November 2022 2023 2024 2025 2026
Net sales 1 25,605 30,559 36,000 40,533 45,200
EBITDA - - - - -
EBIT 1 3,824 5,554 6,867 8,033 9,467
Operating Margin 14.93% 18.17% 19.07% 19.82% 20.94%
Earnings before Tax (EBT) 1 3,813 5,608 6,900 8,400 10,700
Net income 1 2,366 3,953 4,667 5,483 6,467
Net margin 9.24% 12.94% 12.96% 13.53% 14.31%
EPS 2 115.0 171.7 199.4 238.0 280.7
Free Cash Flow 1 3,389 - 3,502 4,089 5,358
FCF margin 13.24% - 9.73% 10.09% 11.85%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) 143.24% - 75.04% 74.57% 82.86%
Dividend per Share 2 - 90.00 92.00 105.3 125.0
Announcement Date 1/13/23 1/15/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: November 2022 S1 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 12,203 7,355 7,221 14,576 8,338 7,645 15,983 8,332 8,668 17,000 9,300 9,700 19,000
EBITDA - - - - - - - - - - - - -
EBIT 1 2,039 1,448 1,246 2,694 1,885 975 2,860 1,362 1,638 3,000 2,000 1,700 3,700
Operating Margin 16.71% 19.69% 17.26% 18.48% 22.61% 12.75% 17.89% 16.35% 18.9% 17.65% 21.51% 17.53% 19.47%
Earnings before Tax (EBT) 2,042 1,486 - 2,777 1,912 - - 1,394 - - - - -
Net income 1,177 914 - 1,709 1,451 - - 938 - - - - -
Net margin 9.65% 12.43% - 11.72% 17.4% - - 11.26% - - - - -
EPS 58.90 39.78 - 74.31 63.09 - - 40.55 - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 8/18/22 4/14/23 7/14/23 7/14/23 10/11/23 1/15/24 1/15/24 4/15/24 - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: November 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position 8,200 11,317 - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 3,389 - 3,502 4,089 5,358
ROE (net income / shareholders' equity) 41.7% 37.1% 35.5% 36.6% 37.6%
ROA (Net income/ Total Assets) 21.4% 33.6% 23.3% 24.1% 25%
Assets 1 11,068 11,777 20,029 22,752 25,867
Book Value Per Share 2 376.0 545.0 653.0 780.0 949.0
Cash Flow per Share 122.0 187.0 - - -
Capex 1 173 444 310 340 370
Capex / Sales 0.68% 1.45% 0.86% 0.84% 0.82%
Announcement Date 1/13/23 1/15/24 - - -
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 FP Partner Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Insurance Brokers

1st Jan change Capi.
FP PARTNER INC. Stock FP Partner Inc.
-14.26% 704M
AON PLC Stock Aon plc
-2.48% 61.71B
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+8.95% 53.54B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+4.88% 25.86B
BROWN & BROWN, INC. Stock Brown & Brown, Inc.
+19.27% 24.19B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+28.68% 9.8B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+21.36% 6.22B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
+0.43% 4.21B
AUB GROUP LIMITED Stock AUB Group Limited
+11.21% 2.13B
THE BALDWIN INSURANCE GROUP, INC. Stock The Baldwin Insurance Group, Inc.
+30.77% 2.08B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. 7388 Stock
  4. Financials FP Partner Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW