AMAZIA,INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 404 JPY | +1.00% |
|
+0.25% | +32.03% |
| 2023 | Amazia,inc. acquired an unknown minority stake in Skyfall Ltd. for ¥100 million | CI |
| 2022 | Tranche Update on Amazia,inc.'s Equity Buyback Plan announced on June 30, 2022. | CI |
Valuation
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 11,533 | 23,734 | 8,566 | 4,534 | 3,090 |
| Enterprise Value (EV) 1 | 10,700 | 22,044 | 6,667 | 2,803 | 1,745 |
| P/E ratio | 19.3 x | 32.8 x | 47.6 x | 113 x | -51.5 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 3.41 x | 3.15 x | 1.14 x | 0.69 x | 0.66 x |
| EV / Revenue | 3.16 x | 2.93 x | 0.89 x | 0.43 x | 0.38 x |
| EV / EBITDA | 25,415,838 x | 19,949,578 x | 22,677,110 x | 23,360,177 x | 116,321,675 x |
| EV / FCF | 37,544,098 x | 28,435,065 x | 39,596,557 x | 431,264,798 x | -10,655,421 x |
| FCF Yield | 0% | 0% | 0% | 0% | -0% |
| Price to Book | 5.97 x | 13.2 x | 4.18 x | 2.23 x | 1.65 x |
| Nbr of stocks (in thousands) | 6,628 | 6,705 | 6,734 | 6,619 | 6,574 |
| Reference price 2 | 1,740 | 3,540 | 1,272 | 685.0 | 470.0 |
| Announcement Date | 12/26/19 | 12/24/20 | 12/24/21 | 12/26/22 | 12/27/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,375 | 3,386 | 7,524 | 7,507 | 6,547 | 4,650 |
| EBITDA | - | 421 | 1,105 | 294 | 120 | 15 |
| EBIT 1 | 80 | 416 | 1,098 | 287 | 116 | 10 |
| Operating Margin | 5.82% | 12.29% | 14.59% | 3.82% | 1.77% | 0.22% |
| Earnings before Tax (EBT) 1 | 76 | 396 | 1,084 | 290 | 93 | 17 |
| Net income 1 | 94 | 303 | 750 | 185 | 41 | -60 |
| Net margin | 6.84% | 8.95% | 9.97% | 2.46% | 0.63% | -1.29% |
| EPS 2 | 31.49 | 89.93 | 107.9 | 26.74 | 6.040 | -9.125 |
| Free Cash Flow | - | 285 | 775.2 | 168.4 | 6.5 | -163.8 |
| FCF margin | - | 8.42% | 10.3% | 2.24% | 0.1% | -3.52% |
| FCF Conversion (EBITDA) | - | 67.7% | 70.16% | 57.27% | 5.42% | - |
| FCF Conversion (Net income) | - | 94.06% | 103.37% | 91.01% | 15.85% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/14/18 | 12/26/19 | 12/24/20 | 12/24/21 | 12/26/22 | 12/27/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 2020 S1 | 2021 S1 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,414 | 3,646 | 1,688 | 3,419 | 1,549 | 1,297 | 2,498 | 1,084 | 923 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 528 | 424 | 1 | -7 | -16 | 3 | 56 | -30 | -54 |
| Operating Margin | 15.47% | 11.63% | 0.06% | -0.2% | -1.03% | 0.23% | 2.24% | -2.77% | -5.85% |
| Earnings before Tax (EBT) 1 | 524 | 426 | 4 | 4 | -4 | -1 | 53 | -23 | -59 |
| Net income 1 | 357 | 288 | - | -4 | -6 | -4 | 59 | -16 | -59 |
| Net margin | 10.46% | 7.9% | - | -0.12% | -0.39% | -0.31% | 2.36% | -1.48% | -6.39% |
| EPS 2 | 53.63 | 42.88 | -0.1200 | -0.7000 | -0.9100 | -0.6300 | 9.110 | -2.520 | -9.030 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/20 | 5/13/21 | 2/10/22 | 5/12/22 | 8/10/22 | 2/13/23 | 5/11/23 | 8/9/23 | 2/13/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 230 | 833 | 1,690 | 1,899 | 1,731 | 1,345 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | 285 | 775 | 168 | 6.5 | -164 |
| ROE (net income / shareholders' equity) | 37.3% | 47.6% | 54.2% | 9.61% | 2.01% | -3.06% |
| ROA (Net income/ Total Assets) | 10.3% | 23.9% | 29.1% | 5.86% | 2.46% | 0.23% |
| Assets 1 | 916.5 | 1,269 | 2,579 | 3,159 | 1,664 | -26,121 |
| Book Value Per Share 2 | 102.0 | 291.0 | 268.0 | 304.0 | 307.0 | 286.0 |
| Cash Flow per Share 2 | 79.20 | 253.0 | 252.0 | 282.0 | 260.0 | 205.0 |
| Capex | - | 15 | 4 | - | 7 | 73 |
| Capex / Sales | - | 0.44% | 0.05% | - | 0.11% | 1.57% |
| Announcement Date | 11/14/18 | 12/26/19 | 12/24/20 | 12/24/21 | 12/26/22 | 12/27/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +32.03% | 17.28M | |
| -18.45% | 214B | |
| -7.05% | 66.55B | |
| -4.72% | 54.68B | |
| -11.34% | 44.91B | |
| +2.08% | 41.93B | |
| -5.35% | 34.35B | |
| -11.14% | 27.46B | |
| +87.11% | 23.87B | |
| +0.62% | 20.4B |
- Stock Market
- Equities
- 4424 Stock
- Financials Amazia,inc.
