BELL-PARK CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,712 JPY | +0.71% |
|
+0.12% | +0.77% |
| 2023 | Bell-Park Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | Bell-Park Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2021 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,900 | 44,190 | 49,391 | 36,654 | 32,690 | 32,709 | - |
| Enterprise Value (EV) 1 | 27,900 | 44,190 | 49,391 | 36,654 | 32,690 | 32,709 | 32,709 |
| P/E ratio | 9.18 x | 12.2 x | 15.1 x | 14.5 x | 13.7 x | 12.9 x | 12.7 x |
| Yield | - | 2.47% | 6% | 2.15% | 2.53% | 2.59% | 2.65% |
| Capitalization / Revenue | - | 0.45 x | 0.46 x | 0.36 x | 0.28 x | 0.27 x | 0.26 x |
| EV / Revenue | - | 0.45 x | 0.46 x | 0.36 x | 0.28 x | 0.27 x | 0.26 x |
| EV / EBITDA | - | 7,963,845 x | 9,564,984 x | 9,139,107 x | 8,523,938 x | - | - |
| EV / FCF | - | 21,002,721 x | 20,381,313 x | -371,195,920 x | - | - | - |
| FCF Yield | - | 0% | 0% | -0% | - | - | - |
| Price to Book | - | 1.66 x | - | - | - | - | - |
| Nbr of stocks (in thousands) | 19,241 | 19,241 | 19,241 | 19,241 | 19,241 | 19,241 | - |
| Reference price 2 | 1,450 | 2,297 | 2,567 | 1,905 | 1,699 | 1,700 | 1,700 |
| Announcement Date | 3/24/20 | 2/10/21 | 2/9/22 | 2/9/23 | 2/13/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 98,843 | 107,282 | 102,779 | 115,485 | 119,390 | 123,480 |
| EBITDA | - | 5,549 | 5,164 | 4,011 | 3,835 | - | - |
| EBIT 1 | - | 5,053 | 4,678 | 3,535 | 3,531 | 3,700 | 3,800 |
| Operating Margin | - | 5.11% | 4.36% | 3.44% | 3.06% | 3.1% | 3.08% |
| Earnings before Tax (EBT) | - | 5,374 | - | - | - | - | - |
| Net income 1 | 3,041 | 3,620 | 3,277 | 2,522 | 2,381 | 2,530 | 2,570 |
| Net margin | - | 3.66% | 3.05% | 2.45% | 2.06% | 2.12% | 2.08% |
| EPS 2 | 158.0 | 188.2 | 170.3 | 131.1 | 123.8 | 131.5 | 133.6 |
| Free Cash Flow | - | 2,104 | 2,423 | -98.74 | - | - | - |
| FCF margin | - | 2.13% | 2.26% | -0.1% | - | - | - |
| FCF Conversion (EBITDA) | - | 37.92% | 46.93% | - | - | - | - |
| FCF Conversion (Net income) | - | 58.12% | 73.94% | - | - | - | - |
| Dividend per Share 2 | - | 56.67 | 154.0 | 41.00 | 43.00 | 44.00 | 45.00 |
| Announcement Date | 3/24/20 | 2/10/21 | 2/9/22 | 2/9/23 | 2/13/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | 32,389 | 25,435 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | 660.9 | 704.2 | 544.2 | 1,842 | - | 684.9 | 391.6 | 2,030 | 756 |
| Operating Margin | - | - | - | - | - | 5.69% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 2,368 | 1,126 | - | - | - | 1,305 | 405 | - | - | - | - |
| Net margin | - | - | - | - | - | 4.03% | 1.59% | - | - | - | - |
| EPS | 123.1 | 58.53 | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/5/20 | 5/12/22 | 8/4/22 | 11/7/22 | 2/9/23 | 5/11/23 | 8/28/23 | 11/13/23 | 2/13/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 2,104 | 2,423 | -98.7 | - | - | - |
| ROE (net income / shareholders' equity) | - | 14.3% | 11.8% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | 8.05% | - | - | - | - | - |
| Assets 1 | - | 44,972 | - | - | - | - | - |
| Book Value Per Share | - | 1,382 | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/24/20 | 2/10/21 | 2/9/22 | 2/9/23 | 2/13/24 | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1,700
JPY
Average target price
1,740
JPY
Spread / Average Target
+2.35%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.77% | 209M | |
| -23.95% | 1.17B | |
| -14.36% | 1.16B | |
| +10.21% | 747M | |
| -4.23% | 397M | |
| -1.40% | 308M | |
| 0.00% | 205M | |
| +14.66% | 90.03M | |
| +19.23% | 62.39M | |
| -10.33% | 60.11M |
- Stock Market
- Equities
- 9441 Stock
- Financials Bell-Park Co.,Ltd.
