FUJII SANGYO CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,731 JPY | +0.15% |
|
-1.62% | +14.32% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,684 | 10,576 | 11,491 | 11,990 | 11,182 | 12,189 |
| Enterprise Value (EV) 1 | 3,708 | 111.2 | 815.8 | -785.7 | -4,004 | -3,688 |
| P/E ratio | 6.79 x | 6 x | 5.87 x | 5.04 x | 4.67 x | 4.44 x |
| Yield | 2.97% | 3.6% | 3.68% | 3.88% | 4.16% | 4.51% |
| Capitalization / Revenue | 0.19 x | 0.15 x | 0.15 x | 0.15 x | 0.15 x | 0.15 x |
| EV / Revenue | 0.05 x | 0 x | 0.01 x | -0.01 x | -0.05 x | -0.04 x |
| EV / EBITDA | 1.2 x | 0.04 x | 0.22 x | -0.19 x | -1.04 x | -0.83 x |
| EV / FCF | 2.05 x | 0.08 x | 2.22 x | -0.21 x | -1.73 x | -5.12 x |
| FCF Yield | 48.8% | 1,231% | 45.1% | -479% | -57.8% | -19.5% |
| Price to Book | 0.62 x | 0.46 x | 0.47 x | 0.45 x | 0.39 x | 0.39 x |
| Nbr of stocks (in thousands) | 8,468 | 8,468 | 8,468 | 8,468 | 8,464 | 8,464 |
| Reference price 2 | 1,616 | 1,249 | 1,357 | 1,416 | 1,321 | 1,440 |
| Announcement Date | 6/29/18 | 6/28/19 | 6/26/20 | 6/28/21 | 6/28/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 71,850 | 72,938 | 79,019 | 77,428 | 74,928 | 82,714 |
| EBITDA 1 | 3,085 | 2,886 | 3,635 | 4,068 | 3,843 | 4,427 |
| EBIT 1 | 2,692 | 2,452 | 3,078 | 3,443 | 3,137 | 3,674 |
| Operating Margin | 3.75% | 3.36% | 3.9% | 4.45% | 4.19% | 4.44% |
| Earnings before Tax (EBT) 1 | 3,154 | 2,899 | 3,126 | 3,855 | 3,769 | 4,214 |
| Net income 1 | 2,014 | 1,762 | 1,959 | 2,380 | 2,397 | 2,742 |
| Net margin | 2.8% | 2.42% | 2.48% | 3.07% | 3.2% | 3.32% |
| EPS 2 | 237.9 | 208.1 | 231.4 | 281.1 | 283.1 | 324.0 |
| Free Cash Flow 1 | 1,810 | 1,369 | 368.1 | 3,764 | 2,315 | 720.4 |
| FCF margin | 2.52% | 1.88% | 0.47% | 4.86% | 3.09% | 0.87% |
| FCF Conversion (EBITDA) | 58.67% | 47.43% | 10.13% | 92.52% | 60.25% | 16.27% |
| FCF Conversion (Net income) | 89.86% | 77.69% | 18.79% | 158.14% | 96.59% | 26.27% |
| Dividend per Share 2 | 48.00 | 45.00 | 50.00 | 55.00 | 55.00 | 65.00 |
| Announcement Date | 6/29/18 | 6/28/19 | 6/26/20 | 6/28/21 | 6/28/22 | 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 | 36,865 | 33,683 | 34,549 | 18,768 | 15,708 | 38,205 | 20,456 | 18,127 | 40,985 | 23,001 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,426 | 1,184 | 1,375 | 749 | 255 | 1,433 | 920 | 578 | 2,125 | 1,097 |
| Operating Margin | 3.87% | 3.52% | 3.98% | 3.99% | 1.62% | 3.75% | 4.5% | 3.19% | 5.18% | 4.77% |
| Earnings before Tax (EBT) 1 | 1,600 | 1,476 | 1,752 | 891 | 419 | 1,687 | 1,072 | 838 | 2,483 | 1,275 |
| Net income 1 | 1,000 | 887 | 1,071 | 541 | 214 | 1,038 | 681 | 468 | 1,537 | 814 |
| Net margin | 2.71% | 2.63% | 3.1% | 2.88% | 1.36% | 2.72% | 3.33% | 2.58% | 3.75% | 3.54% |
| EPS 2 | 118.1 | 104.8 | 126.5 | 63.96 | 25.32 | 122.7 | 80.44 | 55.37 | 181.7 | 96.24 |
| Dividend per Share | 15.00 | 15.00 | 15.00 | - | - | 15.00 | - | - | 25.00 | - |
| Announcement Date | 11/13/19 | 11/13/20 | 11/12/21 | 2/14/22 | 8/12/22 | 11/14/22 | 2/13/23 | 8/10/23 | 11/13/23 | 2/14/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 9,976 | 10,465 | 10,675 | 12,776 | 15,186 | 15,877 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,810 | 1,369 | 368 | 3,764 | 2,315 | 720 |
| ROE (net income / shareholders' equity) | 9.38% | 7.74% | 8.06% | 9.17% | 8.58% | 9.05% |
| ROA (Net income/ Total Assets) | 3.63% | 3.23% | 3.9% | 4.17% | 3.68% | 4.07% |
| Assets 1 | 55,539 | 54,512 | 50,281 | 57,021 | 65,100 | 67,311 |
| Book Value Per Share 2 | 2,614 | 2,741 | 2,897 | 3,166 | 3,383 | 3,664 |
| Cash Flow per Share 2 | 1,491 | 1,539 | 1,504 | 1,662 | 1,965 | 2,002 |
| Capex 1 | 281 | 621 | 757 | 1,050 | 691 | 548 |
| Capex / Sales | 0.39% | 0.85% | 0.96% | 1.36% | 0.92% | 0.66% |
| Announcement Date | 6/29/18 | 6/28/19 | 6/26/20 | 6/28/21 | 6/28/22 | 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. | |
|---|---|---|
| +14.32% | 147M | |
| +2.04% | 9.14B | |
| +7.63% | 8.52B | |
| +24.54% | 7.98B | |
| +13.68% | 1.39B | |
| +325.83% | 881M | |
| +60.38% | 659M | |
| -14.47% | 609M | |
| +58.64% | 573M | |
| -23.39% | 466M |
- Stock Market
- Equities
- 9906 Stock
- Financials Fujii Sangyo Corporation
