Stock 4826 COMPUTER INSTITUTE OF JAPAN, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Computer Institute of Japan, Ltd.

Equities

4826

JP3346170008

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-17 am EDT 		5-day change 1st Jan Change
452 JPY -0.44% Intraday chart for Computer Institute of Japan, Ltd. -0.88% +4.79%
May. 08 Computer Institute of Japan, Ltd. Provides Year-End Cash Dividend Guidance for the Year Ending June 30, 2024 CI
May. 08 Computer Institute of Japan, Ltd. Provides Consolidated Earnings Guidance for the Year Ending June 30, 2024 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 11,462 15,508 13,747 13,615 14,504 24,048
Enterprise Value (EV) 1 3,594 8,231 5,396 5,143 6,222 13,923
P/E ratio 10.5 x 13.9 x 13 x 14.9 x 14.9 x 21.2 x
Yield 2.04% 1.99% 2.43% 2.42% 3.41% 2.26%
Capitalization / Revenue 0.61 x 0.79 x 0.66 x 0.67 x 0.68 x 1.05 x
EV / Revenue 0.19 x 0.42 x 0.26 x 0.25 x 0.29 x 0.61 x
EV / EBITDA 2.42 x 4.54 x 3.24 x 3.37 x 3.43 x 6.57 x
EV / FCF 2.88 x 14.9 x 3.8 x 14 x 5.32 x 8.07 x
FCF Yield 34.8% 6.71% 26.3% 7.16% 18.8% 12.4%
Price to Book 1.04 x 1.41 x 1.08 x 1.04 x 1.05 x 1.7 x
Nbr of stocks (in thousands) 60,240 55,607 60,204 59,198 59,362 58,180
Reference price 2 190.3 278.9 228.3 230.0 244.3 413.3
Announcement Date 9/20/18 9/26/19 9/17/20 9/16/21 9/15/22 9/21/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 18,844 19,604 20,685 20,392 21,467 22,859
EBITDA 1 1,487 1,814 1,663 1,528 1,816 2,118
EBIT 1 1,435 1,771 1,505 1,368 1,555 1,813
Operating Margin 7.62% 9.03% 7.28% 6.71% 7.24% 7.93%
Earnings before Tax (EBT) 1 1,635 1,756 1,533 1,376 1,410 1,770
Net income 1 1,107 1,199 1,051 921 971 1,142
Net margin 5.87% 6.12% 5.08% 4.52% 4.52% 5%
EPS 2 18.09 20.01 17.56 15.47 16.38 19.50
Free Cash Flow 1 1,249 552.2 1,419 368.4 1,169 1,724
FCF margin 6.63% 2.82% 6.86% 1.81% 5.45% 7.54%
FCF Conversion (EBITDA) 84.01% 30.44% 85.31% 24.11% 64.39% 81.42%
FCF Conversion (Net income) 112.85% 46.06% 134.98% 40% 120.42% 151.01%
Dividend per Share 2 3.889 5.556 5.556 5.556 8.333 9.333
Announcement Date 9/20/18 9/26/19 9/17/20 9/16/21 9/15/22 9/21/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 9,873 10,374 5,563 5,448 11,208 5,875 6,209 12,693 6,468
EBITDA - - - - - - - - - -
EBIT 1 - 681 739 531 401 960 613 446 1,016 552
Operating Margin - 6.9% 7.12% 9.55% 7.36% 8.57% 10.43% 7.18% 8% 8.53%
Earnings before Tax (EBT) 1 - 682 592 516 405 927 617 462 1,031 554
Net income 1 - 459 375 340 264 601 400 302 665 353
Net margin - 4.65% 3.61% 6.11% 4.85% 5.36% 6.81% 4.86% 5.24% 5.46%
EPS 2 - 7.683 6.339 5.731 4.463 10.22 6.843 5.207 11.43 6.107
Dividend per Share - - - - - - - - - -
Announcement Date - 1/27/21 1/27/22 4/27/22 10/28/22 1/30/23 4/27/23 10/30/23 2/5/24 4/25/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 7,868 7,277 8,351 8,472 8,282 10,125
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,249 552 1,419 368 1,169 1,725
ROE (net income / shareholders' equity) 10.3% 10.5% 8.59% 7.14% 7.23% 8.19%
ROA (Net income/ Total Assets) 6.66% 7.78% 6.26% 5.38% 5.9% 6.58%
Assets 1 16,612 15,404 16,801 17,111 16,451 17,362
Book Value Per Share 2 184.0 198.0 211.0 221.0 232.0 243.0
Cash Flow per Share 2 102.0 92.00 99.00 121.0 109.0 173.0
Capex 1 31 62 29 105 256 10
Capex / Sales 0.16% 0.32% 0.14% 0.51% 1.19% 0.04%
Announcement Date 9/20/18 9/26/19 9/17/20 9/16/21 9/15/22 9/21/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
COMPUTER INSTITUTE OF JAPAN, LTD. Stock Computer Institute of Japan, Ltd.
+4.79% 167M
ACCENTURE PLC Stock Accenture plc
-19.01% 180B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.02% 166B
IBM Stock IBM
+2.65% 155B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.37% 99.3B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+50.91% 93.8B
RELX PLC Stock RELX PLC
+14.69% 84.11B
INFOSYS LIMITED Stock Infosys Limited
-3.50% 73.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-2.39% 46.39B
SNOWFLAKE INC. Stock Snowflake Inc.
-36.52% 42.58B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 4826 Stock
  4. Financials Computer Institute of Japan, Ltd.