Stock 4485 JTOWER INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials JTOWER Inc.

Equities

4485

JP3386700003

Construction & Engineering

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-14 am EDT 		5-day change 1st Jan Change
1,785 JPY -1.98% Intraday chart for JTOWER Inc. -3.25% -64.30%
May. 28 JTOWER Inc. Announces Resignation of Shingo Ishida as an Outside Director CI
May. 09 JTOWER Inc. Announces Revision of the Development Plan for 5G mmWave Shared Radio Unit CI

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 67,907 177,089 159,189 107,852 45,839 - -
Enterprise Value (EV) 1 61,802 169,886 145,086 106,016 140,767 129,573 136,355
P/E ratio -3,532 x 349 x 245 x -67.3 x -441 x -119 x -311 x
Yield - - - - - - 1.07%
Capitalization / Revenue 26.5 x 50.6 x 37.8 x 20.6 x 8.84 x 2.67 x 2.23 x
EV / Revenue 24.2 x 48.5 x 34.4 x 20.3 x 12.2 x 7.56 x 6.63 x
EV / EBITDA 83.9 x 126 x 85.5 x 62.8 x 25.7 x 16.5 x 14.1 x
EV / FCF 132 x 202 x -338 x -9.41 x -1.74 x -4.54 x -21.8 x
FCF Yield 0.75% 0.49% -0.3% -10.6% -57.3% -22% -4.58%
Price to Book 10.3 x 25 x 10.5 x 8.37 x 3.3 x 1.51 x 2.05 x
Nbr of stocks (in thousands) 20,454 20,664 21,987 22,011 25,680 - -
Reference price 2 3,320 8,570 7,240 4,900 1,785 1,785 1,785
Announcement Date 5/12/20 5/14/21 5/12/22 5/11/23 5/9/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 2,558 3,502 4,216 5,228 11,519 17,144 20,570
EBITDA 1 - 737 1,349 1,696 1,688 5,478 7,866 9,669
EBIT 1 - 69.62 418.7 560 117 868 1,036 2,006
Operating Margin - 2.72% 11.96% 13.28% 2.24% 7.54% 6.05% 9.75%
Earnings before Tax (EBT) 1 - -1.009 214.2 797 -1,456 -140 -536.7 309
Net income 1 -214.8 -13.18 506.5 644 -1,602 -200 -301.7 -118.5
Net margin - -0.52% 14.46% 15.28% -30.64% -1.74% -1.76% -0.58%
EPS 2 -29.92 -0.9400 24.58 29.56 -72.84 -9.000 -15.06 -5.734
Free Cash Flow 1 - 466.5 840.2 -429.3 -11,270 -80,717 -28,530 -6,248
FCF margin - 18.23% 23.99% -10.18% -215.57% -700.73% -166.42% -30.38%
FCF Conversion (EBITDA) - 63.3% 62.29% - - - - -
FCF Conversion (Net income) - - 165.9% - - - - -
Dividend per Share 2 - - - - - - - 19.17
Announcement Date 11/13/19 5/12/20 5/14/21 5/12/22 5/11/23 5/9/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 - 1,462 1,728 1,773 968.9 1,899 1,013 1,304 2,317 1,109 1,175 2,284 1,301 1,643 2,944 2,087 2,691 4,778 3,128 3,613 6,741 3,779 4,065 4,287 4,636
EBITDA 1 - - - - - - - - - 462 431 - 99 696 - 945 1,328 - 1,573 1,634 - 1,844 2,007 2,162 1,009
EBIT 1 - 58.71 187.3 231.4 108.6 231 136 193 330 134.5 94.51 229 -305 193 -112 180.5 247.5 428 276 164 440 183.2 259.3 346.9 -289.4
Operating Margin - 4.02% 10.84% 13.05% 11.21% 12.16% 13.43% 14.8% 14.24% 12.13% 8.04% 10.03% -23.44% 11.75% -3.8% 8.65% 9.2% 8.96% 8.82% 4.54% 6.53% 4.85% 6.38% 8.09% -6.24%
Earnings before Tax (EBT) 1 - 9.172 275.3 - 108 190 137 470 607 196.6 132.4 329 -1,266 -519 -1,785 105.3 89.74 195 -100 -235 -335 - - - -
Net income 1 - 14.82 200.2 306.3 73.64 128 51 465 516 134.2 88.82 223 -1,382 -443 -1,825 68.04 47.96 116 -119 -197 -316 6.44 73.69 463.8 -1,044
Net margin - 1.01% 11.58% 17.27% 7.6% 6.74% 5.03% 35.66% 22.27% 12.1% 7.56% 9.76% -106.23% -26.96% -61.99% 3.26% 1.78% 2.43% -3.8% -5.45% -4.69% 0.17% 1.81% 10.82% -22.51%
EPS - - 9.740 - - 5.920 2.330 - - 6.100 - 10.16 -62.86 - - 3.090 - 5.300 -5.440 -8.860 - 0.2852 2.871 18.07 -40.67
Dividend per Share 2 - - - - - - - - - - - - - - - - - - - - - - - - -
Announcement Date 11/13/19 5/12/20 11/10/20 5/14/21 11/10/21 11/10/21 2/8/22 5/12/22 5/12/22 8/8/22 11/9/22 11/9/22 2/8/23 5/11/23 5/11/23 8/8/23 11/8/23 11/8/23 2/8/24 5/9/24 5/9/24 - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 38,991 83,735 90,516
Net Cash position 1 - 6,105 7,203 14,103 1,836 - - -
Leverage (Debt/EBITDA) - - - - - 7.118 x 10.65 x 9.361 x
Free Cash Flow 1 - 467 840 -429 -11,270 -80,717 -28,530 -6,249
ROE (net income / shareholders' equity) - -0.3% 7.4% 5.8% -11.4% -0.9% -0.96% -3.89%
ROA (Net income/ Total Assets) - -0.09% 1.13% 2.66% -3.21% -0.1% - -
Assets 1 - 14,845 44,659 24,223 49,850 194,761 - -
Book Value Per Share 2 - 324.0 343.0 692.0 586.0 1,201 1,183 871.0
Cash Flow per Share - 42.70 67.60 80.10 -3.180 196.0 - -
Capex 1 - 2,611 2,402 2,585 12,732 88,448 30,080 16,301
Capex / Sales - 102.05% 68.59% 61.31% 243.54% 767.85% 175.46% 79.25%
Announcement Date 11/13/19 5/12/20 5/14/21 5/12/22 5/11/23 5/9/24 - -
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 JTOWER Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
1,785 JPY
Average target price
3,750 JPY
Spread / Average Target
+110.08%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Telecommunication Construction

1st Jan change Capi.
JTOWER INC. Stock JTOWER Inc.
-64.30% 291M
CHINA TOWER CORPORATION LIMITED Stock China Tower Corporation Limited
+25.61% 23.21B
VANTAGE TOWERS AG Stock Vantage Towers AG
+1.22% 20.26B
DYCOM INDUSTRIES, INC. Stock Dycom Industries, Inc.
+53.37% 5.14B
CHINA COMMUNICATIONS SERVICES CORPORATION LIMITED Stock China Communications Services Corporation Limited
+29.94% 3.73B
COMSYS HOLDINGS CORPORATION Stock COMSYS Holdings Corporation
-1.03% 2.34B
HELIOS TOWERS PLC Stock Helios Towers plc
+39.55% 1.66B
CHINA BESTER GROUP TELECOM CO., LTD. Stock China Bester Group Telecom Co., Ltd.
-15.25% 1.31B
RUNJIAN CO., LTD. Stock Runjian Co., Ltd.
-24.20% 1.21B
MIRAIT ONE CORPORATION Stock MIRAIT ONE Corporation
+10.27% 1.19B
Telecommunication Construction
  1. Stock Market
  2. Equities
  3. 4485 Stock
  4. Financials JTOWER Inc.