FUJIMAK CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,106 JPY | -9.34% |
|
-9.86% | +39.12% |
| Mar. 27 | TechMagic, Inc. announced that it has received funding from a group of investors | CI |
| 2023 | Fujimak Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 9,672 | 11,665 | 10,131 | 10,039 | 8,899 | 10,419 |
| Enterprise Value (EV) 1 | 4,777 | 5,505 | 5,022 | 4,561 | 4,106 | 6,413 |
| P/E ratio | 4.92 x | 7.8 x | 29.6 x | 15.5 x | 8.97 x | 6.22 x |
| Yield | 2.71% | 2.25% | 5.17% | 2.61% | 3.24% | 3.02% |
| Capitalization / Revenue | 0.25 x | 0.32 x | 0.31 x | 0.34 x | 0.27 x | 0.27 x |
| EV / Revenue | 0.12 x | 0.15 x | 0.15 x | 0.16 x | 0.13 x | 0.17 x |
| EV / EBITDA | 1.42 x | 2.03 x | 3.52 x | 2.92 x | 2.25 x | 2.26 x |
| EV / FCF | 4.24 x | 3.04 x | 16.1 x | 2.13 x | -5.39 x | 6.03 x |
| FCF Yield | 23.6% | 32.9% | 6.22% | 46.9% | -18.6% | 16.6% |
| Price to Book | 0.57 x | 0.64 x | 0.55 x | 0.53 x | 0.44 x | 0.48 x |
| Nbr of stocks (in thousands) | 13,106 | 13,106 | 13,106 | 13,106 | 13,106 | 13,106 |
| Reference price 2 | 738.0 | 890.0 | 773.0 | 766.0 | 679.0 | 795.0 |
| Announcement Date | 6/29/18 | 6/28/19 | 3/31/21 | 3/31/22 | 3/31/23 | 3/29/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 38,565 | 36,899 | 32,542 | 29,387 | 32,380 | 38,461 |
| EBITDA 1 | 3,370 | 2,707 | 1,426 | 1,562 | 1,826 | 2,841 |
| EBIT 1 | 2,728 | 2,047 | 649 | 800 | 1,111 | 2,065 |
| Operating Margin | 7.07% | 5.55% | 1.99% | 2.72% | 3.43% | 5.37% |
| Earnings before Tax (EBT) 1 | 2,760 | 2,151 | 801 | 1,083 | 1,510 | 2,389 |
| Net income 1 | 1,965 | 1,496 | 342 | 649 | 992 | 1,674 |
| Net margin | 5.1% | 4.05% | 1.05% | 2.21% | 3.06% | 4.35% |
| EPS 2 | 149.9 | 114.1 | 26.09 | 49.52 | 75.69 | 127.7 |
| Free Cash Flow 1 | 1,126 | 1,812 | 312.5 | 2,140 | -762.2 | 1,064 |
| FCF margin | 2.92% | 4.91% | 0.96% | 7.28% | -2.35% | 2.77% |
| FCF Conversion (EBITDA) | 33.4% | 66.93% | 21.91% | 136.97% | - | 37.46% |
| FCF Conversion (Net income) | 57.28% | 121.11% | 91.37% | 329.66% | - | 63.58% |
| Dividend per Share 2 | 20.00 | 20.00 | 40.00 | 20.00 | 22.00 | 24.00 |
| Announcement Date | 6/29/18 | 6/28/19 | 3/31/21 | 3/31/22 | 3/31/23 | 3/29/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 4,895 | 6,160 | 5,109 | 5,478 | 4,793 | 4,006 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,126 | 1,812 | 313 | 2,140 | -762 | 1,064 |
| ROE (net income / shareholders' equity) | 12.3% | 8.48% | 6.02% | 3.46% | 5.06% | 7.97% |
| ROA (Net income/ Total Assets) | 4.99% | 3.58% | 3.01% | 1.51% | 1.98% | 3.34% |
| Assets 1 | 39,393 | 41,735 | 11,377 | 42,918 | 50,121 | 50,163 |
| Book Value Per Share 2 | 1,298 | 1,393 | 1,411 | 1,455 | 1,535 | 1,670 |
| Cash Flow per Share 2 | 708.0 | 753.0 | 682.0 | 712.0 | 646.0 | 644.0 |
| Capex 1 | 580 | 847 | 1,568 | 352 | 602 | 1,442 |
| Capex / Sales | 1.5% | 2.3% | 4.82% | 1.2% | 1.86% | 3.75% |
| Announcement Date | 6/29/18 | 6/28/19 | 3/31/21 | 3/31/22 | 3/31/23 | 3/29/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +39.12% | 92.99M | |
| +34.35% | 33.03B | |
| +63.74% | 8.42B | |
| +106.62% | 7.43B | |
| -21.95% | 5.19B | |
| +38.56% | 4.56B | |
| +16.95% | 3.51B | |
| +41.71% | 3.43B | |
| +12.08% | 3.19B | |
| +4.37% | 3.16B |
- Stock Market
- Equities
- 5965 Stock
- Financials Fujimak Corporation
