Stock 4496 COMMERCE ONE HOLDINGS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Commerce One Holdings Inc.

Equities

4496

JP3302400001

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
843 JPY 0.00% Intraday chart for Commerce One Holdings Inc. +4.20% +18.40%
2023 Tranche Update on Commerce One Holdings Inc.'s Equity Buyback Plan announced on February 14, 2023. CI
2023 Commerce One Holdings Inc.'s Equity Buyback announced on February 14, 2023, has closed with 330,000 shares, representing 4.4% for ¥248.95 million. CI

Valuation

Fiscal Period: Marzo 2021 2022 2023
Capitalization 1 18,899 10,096 5,561
Enterprise Value (EV) 1 17,667 8,453 3,888
P/E ratio 47.6 x 20.4 x 12.7 x
Yield - - -
Capitalization / Revenue 7.5 x 3.44 x 1.74 x
EV / Revenue 7.01 x 2.88 x 1.22 x
EV / EBITDA 27,647,544 x 11,256,195 x 5,577,556 x
EV / FCF 49,608,370 x 22,940,035 x 24,840,618 x
FCF Yield 0% 0% 0%
Price to Book 10.4 x 4.42 x 2.1 x
Nbr of stocks (in thousands) 7,523 7,523 7,444
Reference price 2 2,512 1,342 747.0
Announcement Date 6/30/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Net sales 1 1,665 1,952 2,167 2,520 2,939 3,196
EBITDA - - 429 639 751 697
EBIT 1 272 321 376 573 676 580
Operating Margin 16.34% 16.44% 17.35% 22.74% 23% 18.15%
Earnings before Tax (EBT) 1 318 436 439 602 731 679
Net income 1 232 294 292 393 495 441
Net margin 13.93% 15.06% 13.47% 15.6% 16.84% 13.8%
EPS 2 29.18 36.92 40.42 52.73 65.79 58.73
Free Cash Flow - - 242 356.1 368.5 156.5
FCF margin - - 11.17% 14.13% 12.54% 4.9%
FCF Conversion (EBITDA) - - 56.41% 55.73% 49.07% 22.45%
FCF Conversion (Net income) - - 82.88% 90.62% 74.44% 35.49%
Dividend per Share - - - - - -
Announcement Date 3/4/20 3/4/20 6/29/20 6/30/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 1,170 1,435 739 761 1,550 787 865 1,741 887
EBITDA - - - - - - - - -
EBIT 1 254 346 165 154 296 139 119 271 175
Operating Margin 21.71% 24.11% 22.33% 20.24% 19.1% 17.66% 13.76% 15.57% 19.73%
Earnings before Tax (EBT) 1 278 392 170 164 342 131 137 313 208
Net income 1 178 254 110 104 217 76 81 191 129
Net margin 15.21% 17.7% 14.88% 13.67% 14% 9.66% 9.36% 10.97% 14.54%
EPS 2 24.22 33.77 14.66 13.83 28.91 10.05 11.29 26.43 18.02
Dividend per Share - - - - - - - 27.00 -
Announcement Date 11/13/20 11/12/21 2/14/22 8/12/22 11/14/22 2/14/23 8/14/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 714 751 649 1,232 1,643 1,673
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - 242 356 369 157
ROE (net income / shareholders' equity) - 27.1% 25.4% 27.7% 24.2% 18%
ROA (Net income/ Total Assets) - 10.9% 12% 16.2% 14.8% 11%
Assets 1 - 2,697 2,431 2,424 3,339 4,023
Book Value Per Share 2 124.0 176.0 142.0 241.0 304.0 356.0
Cash Flow per Share 2 116.0 122.0 106.0 164.0 218.0 219.0
Capex - - 4 3 2 8
Capex / Sales - - 0.18% 0.12% 0.07% 0.25%
Announcement Date 3/4/20 3/4/20 6/29/20 6/30/21 6/29/22 6/29/23
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 Other IT Services & Consulting

1st Jan change Capi.
COMMERCE ONE HOLDINGS INC. Stock Commerce One Holdings Inc.
+18.40% 38.52M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 4496 Stock
  4. Financials Commerce One Holdings Inc.