Financials AIMECHATEC, Ltd.

Equities

6227

JP3105350007

Semiconductor Equipment & Testing

Market Closed - Japan Exchange 02:00:00 2024-05-02 am EDT 5-day change 1st Jan Change
3,220 JPY +1.42% Intraday chart for AIMECHATEC, Ltd. -2.42% -48.89%

Valuation

Fiscal Period: Juni 2022 2023 2024 2025 2026
Capitalization 1 6,880 10,663 19,139 - -
Enterprise Value (EV) 1 7,751 13,699 19,139 19,139 19,139
P/E ratio 14.4 x 8.94 x 18.1 x 11.3 x 8.62 x
Yield 3.68% 2.38% 1.4% 1.4% 1.4%
Capitalization / Revenue 0.47 x 0.69 x 0.96 x 0.8 x 0.68 x
EV / Revenue 0.47 x 0.69 x 0.96 x 0.8 x 0.68 x
EV / EBITDA - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 0.86 x 1.19 x 1.86 x 1.63 x 1.4 x
Nbr of stocks (in thousands) 5,630 5,630 5,944 - -
Reference price 2 1,222 1,894 3,220 3,220 3,220
Announcement Date 8/9/22 8/8/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2021 2022 2023 2024 2025 2026
Net sales 1 16,105 14,684 15,461 20,000 24,000 28,000
EBITDA - - - - - -
EBIT 1 1,010 735 581 1,600 2,500 3,200
Operating Margin 6.27% 5.01% 3.76% 8% 10.42% 11.43%
Earnings before Tax (EBT) 1 981 679 1,393 1,500 2,400 3,100
Net income 1 696 478 1,193 1,000 1,600 2,100
Net margin 4.32% 3.26% 7.72% 5% 6.67% 7.5%
EPS 2 123.8 84.96 211.9 177.9 284.7 373.6
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - 45.00 45.00 45.00 45.00 45.00
Announcement Date 8/6/21 8/9/22 8/8/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 - 2,650 5,423 1,358 1,304 5,200 2,571 7,690 10,261 1,377 3,906 5,283 5,800 8,917 14,717
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - -60 176 -291 -512 -224 -265 1,155 890 -545 156 -389 700 1,289 1,989
Operating Margin - -2.26% 3.25% -21.43% -39.26% -4.31% -10.31% 15.02% 8.67% -39.58% 3.99% -7.36% 12.07% 14.46% 13.51%
Earnings before Tax (EBT) - -81 144 -300 -570 -297 890 - - -559 - -433 - - -
Net income - -63 84 -203 -403 -220 809 - - -393 - -292 - - -
Net margin - -2.38% 1.55% -14.95% -30.9% -4.23% 31.47% - - -28.54% - -5.53% - - -
EPS - -11.34 15.08 -36.34 -71.62 -39.15 143.9 - - -69.91 - -52.16 - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date - 11/10/21 2/10/22 5/13/22 11/8/22 2/7/23 5/15/23 8/8/23 8/8/23 11/13/23 2/14/24 2/14/24 - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2021 2022 2023 2024 2025 2026
Net Debt 1,301 871 3,036 - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 9.8% 6.1% 14% 10.7% 15.4% 17.5%
ROA (Net income/ Total Assets) - 3.76% 2.7% - - -
Assets 1 - 12,705 44,154 - - -
Book Value Per Share 2 1,335 1,429 1,596 1,731 1,971 2,299
Cash Flow per Share 168.0 138.0 260.0 - - -
Capex 1 585 331 401 300 300 300
Capex / Sales 3.63% 2.25% 2.6% 1.5% 1.25% 1.07%
Announcement Date 8/6/21 8/9/22 8/8/23 - - -
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 6227 Stock
  4. Financials AIMECHATEC, Ltd.