Stock 3628 DATA HORIZON CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Data Horizon Co.,Ltd.

Equities

3628

JP3548730005

Advanced Medical Equipment & Technology

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
723 JPY -0.41% Intraday chart for Data Horizon Co.,Ltd. +5.24% -13.52%
2023 Data Horizon Co.,Ltd. Provides Revision to Dividend Forecast for the Fiscal Year Ended June 30, 2023 CI
2023 Data Horizon Co., Ltd. Provides Revision to the Consolidated Financial Results Forecast for the Fiscal Year Ended June 30, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 7,512 8,815 7,130 16,532 21,357 36,337
Enterprise Value (EV) 1 6,658 8,139 6,029 15,470 21,378 36,729
P/E ratio 36 x 420 x 35.5 x 58.4 x -52.1 x -53.9 x
Yield 0.37% 0.32% 0.6% 0.39% 0.33% -
Capitalization / Revenue 2.95 x 3.91 x 2.56 x 4.96 x 7.14 x 8.24 x
EV / Revenue 2.62 x 3.61 x 2.17 x 4.65 x 7.15 x 8.33 x
EV / EBITDA 16.9 x 59.4 x 16.1 x 32.6 x -156 x -12,243 x
EV / FCF 16.1 x -66.1 x 14.4 x 3,438 x -19.4 x -58.3 x
FCF Yield 6.21% -1.51% 6.96% 0.03% -5.14% -1.71%
Price to Book 6.71 x 7.86 x 5.55 x 10.7 x 17 x 9.16 x
Nbr of stocks (in thousands) 10,511 10,621 10,620 10,620 10,620 12,652
Reference price 2 714.7 830.0 671.3 1,557 2,011 2,872
Announcement Date 9/27/18 9/27/19 9/30/20 9/29/21 9/30/22 9/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 2,544 2,256 2,782 3,330 2,990 4,410
EBITDA 1 394 137 374 475 -137 -3
EBIT 1 290 36 263 349 -316 -498
Operating Margin 11.4% 1.6% 9.45% 10.48% -10.57% -11.29%
Earnings before Tax (EBT) 1 273 37 281 348 -429 -728
Net income 1 210 21 201 283 -410 -664
Net margin 8.25% 0.93% 7.23% 8.5% -13.71% -15.06%
EPS 2 19.86 1.977 18.93 26.65 -38.61 -53.26
Free Cash Flow 1 413.4 -123.1 419.8 4.5 -1,099 -629.9
FCF margin 16.25% -5.46% 15.09% 0.14% -36.77% -14.28%
FCF Conversion (EBITDA) 104.92% - 112.23% 0.95% - -
FCF Conversion (Net income) 196.85% - 208.83% 1.59% - -
Dividend per Share 2 2.667 2.667 4.000 6.000 6.670 -
Announcement Date 9/27/18 9/27/19 9/30/20 9/29/21 9/30/22 9/29/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 21 392
Net Cash position 1 854 676 1,101 1,062 - -
Leverage (Debt/EBITDA) - - - - -0.1533 x -130.7 x
Free Cash Flow 1 413 -123 420 4.5 -1,099 -630
ROE (net income / shareholders' equity) 20.5% 1.86% 16.3% 20.3% -28.1% -25.5%
ROA (Net income/ Total Assets) 11.7% 1.34% 9.23% 10.2% -8.7% -7.19%
Assets 1 1,801 1,570 2,178 2,766 4,712 9,230
Book Value Per Share 2 106.0 106.0 121.0 145.0 118.0 314.0
Cash Flow per Share 2 84.30 66.40 105.0 100.0 35.70 85.20
Capex 1 28 18 35 163 304 55
Capex / Sales 1.1% 0.8% 1.26% 4.89% 10.17% 1.25%
Announcement Date 9/27/18 9/27/19 9/30/20 9/29/21 9/30/22 9/29/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Medical Software & Technology Services

1st Jan change Capi.
DATA HORIZON CO.,LTD. Stock Data Horizon Co.,Ltd.
-13.52% 58.22M
VEEVA SYSTEMS INC. Stock Veeva Systems Inc.
+4.36% 32.47B
PRO MEDICUS LIMITED Stock Pro Medicus Limited
+15.77% 7.45B
SECTRA AB Stock Sectra AB
+22.93% 3.89B
EVOLENT HEALTH, INC. Stock Evolent Health, Inc.
-16.29% 3.17B
OMNICELL, INC. Stock Omnicell, Inc.
-25.96% 1.28B
LUNIT INC. Stock Lunit Inc.
-36.14% 1.09B
B-SOFT CO.,LTD. Stock B-SOFT Co.,Ltd.
-35.42% 902M
SIMULATIONS PLUS, INC. Stock Simulations Plus, Inc.
-0.13% 893M
VERADIGM INC. Stock Veradigm Inc.
-24.12% 857M
Medical Software & Technology Services
  1. Stock Market
  2. Equities
  3. 3628 Stock
  4. Financials Data Horizon Co.,Ltd.