Stock 7962 KING JIM CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials King Jim Co., Ltd.

Equities

7962

JP3262000007

Business Support Supplies

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-07 am EDT 		5-day change 1st Jan Change
899 JPY +0.22% Intraday chart for King Jim Co., Ltd. +0.11% +3.45%
May. 20 Tranche Update on King Jim Co., Ltd.'s Equity Buyback Plan announced on May 17, 2024. CI
May. 20 King Jim Co., Ltd.'s Equity Buyback announced on May 17, 2024, has closed with 470,000 shares, representing 1.65% for ¥415.95 million. CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 31,009 24,045 26,717 26,254 25,310 25,851
Enterprise Value (EV) 1 26,323 19,387 21,923 18,998 23,491 25,439
P/E ratio 22.2 x 25.1 x 24.8 x 13.4 x 32.2 x 61.8 x
Yield 1.56% 1.65% 1.81% 2.93% 2.48% 1.55%
Capitalization / Revenue 0.89 x 0.7 x 0.8 x 0.72 x 0.69 x 0.66 x
EV / Revenue 0.76 x 0.56 x 0.66 x 0.52 x 0.64 x 0.65 x
EV / EBITDA 9.76 x 9.48 x 11.7 x 6.24 x 13.4 x 21.3 x
EV / FCF 34 x 25.7 x 24.5 x 11 x -6.14 x -41.6 x
FCF Yield 2.94% 3.9% 4.08% 9.07% -16.3% -2.4%
Price to Book 1.45 x 1.13 x 1.22 x 1.09 x 1.04 x 1.04 x
Nbr of stocks (in thousands) 28,423 28,422 28,422 28,475 28,502 28,533
Reference price 2 1,091 846.0 940.0 922.0 888.0 906.0
Announcement Date 9/19/18 9/19/19 9/17/20 9/16/21 9/15/22 9/14/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 34,788 34,329 33,455 36,319 36,636 39,393
EBITDA 1 2,696 2,045 1,876 3,045 1,748 1,195
EBIT 1 1,913 1,395 1,233 2,417 1,008 368
Operating Margin 5.5% 4.06% 3.69% 6.65% 2.75% 0.93%
Earnings before Tax (EBT) 1 1,973 1,554 1,538 2,717 1,223 816
Net income 1 1,402 963 1,081 1,963 788 419
Net margin 4.03% 2.81% 3.23% 5.4% 2.15% 1.06%
EPS 2 49.20 33.75 37.88 68.69 27.57 14.66
Free Cash Flow 1 774.2 755.4 895.2 1,723 -3,826 -611.2
FCF margin 2.23% 2.2% 2.68% 4.74% -10.44% -1.55%
FCF Conversion (EBITDA) 28.72% 36.94% 47.72% 56.58% - -
FCF Conversion (Net income) 55.22% 78.44% 82.82% 87.77% - -
Dividend per Share 2 17.00 14.00 17.00 27.00 22.00 14.00
Announcement Date 9/19/18 9/19/19 9/17/20 9/16/21 9/15/22 9/14/23
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 15,291 16,582 16,302 10,043 8,670 18,582 10,353 8,144 17,890 10,700
EBITDA - - - - - - - - - -
EBIT 1 108 864 483 298 -87 -274 355 -388 -780 535
Operating Margin 0.71% 5.21% 2.96% 2.97% -1% -1.47% 3.43% -4.76% -4.36% 5%
Earnings before Tax (EBT) 1 304 1,016 625 347 34 -95 384 -225 -404 513
Net income 1 160 691 368 230 -52 -197 262 -229 -425 352
Net margin 1.05% 4.17% 2.26% 2.29% -0.6% -1.06% 2.53% -2.81% -2.38% 3.29%
EPS 2 5.640 24.30 12.95 8.050 -1.860 -6.920 9.200 -8.030 -14.93 12.34
Dividend per Share 7.000 7.000 7.000 - - 7.000 - - 7.000 -
Announcement Date 1/31/20 2/2/21 2/2/22 4/27/22 11/1/22 2/1/23 4/28/23 10/31/23 2/1/24 4/26/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,686 4,658 4,794 7,256 1,819 412
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 774 755 895 1,723 -3,826 -611
ROE (net income / shareholders' equity) 6.69% 4.55% 5% 8.53% 3.26% 1.71%
ROA (Net income/ Total Assets) 4.42% 3.27% 2.84% 5.15% 1.97% 0.66%
Assets 1 31,712 29,407 38,003 38,085 40,075 63,150
Book Value Per Share 2 752.0 751.0 771.0 847.0 850.0 870.0
Cash Flow per Share 2 165.0 164.0 199.0 261.0 213.0 223.0
Capex 1 379 381 534 296 509 385
Capex / Sales 1.09% 1.11% 1.6% 0.82% 1.39% 0.98%
Announcement Date 9/19/18 9/19/19 9/17/20 9/16/21 9/15/22 9/14/23
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 Office Supplies

1st Jan change Capi.
KING JIM CO., LTD. Stock King Jim Co., Ltd.
+3.45% 161M
SHANGHAI M&G STATIONERY INC. Stock Shanghai M&G Stationery Inc.
-6.66% 4.48B
KOKUYO CO., LTD. Stock Kokuyo Co., Ltd.
+16.43% 1.93B
DOMS INDUSTRIES LIMITED Stock DOMS Industries Limited
+51.96% 1.38B
PILOT CORPORATION Stock Pilot Corporation
+3.62% 1.09B
MITSUBISHI PENCIL CO., LTD. Stock Mitsubishi Pencil Co., Ltd.
+12.80% 793M
SHENZHEN COMIX GROUP CO., LTD. Stock Shenzhen Comix Group Co., Ltd.
-28.41% 503M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A. Stock F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A.
+2.28% 492M
ADEL KALEMCILIK TICARET VE SANAYI Stock Adel Kalemcilik Ticaret ve Sanayi
+53.65% 376M
NICHIBAN CO., LTD. Stock Nichiban Co., Ltd.
+3.00% 232M
Office Supplies
  1. Stock Market
  2. Equities
  3. 7962 Stock
  4. Financials King Jim Co., Ltd.