Stock 6599 EBRAINS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Ebrains, Inc.

Equities

6599

JP3167220007

Computer Hardware

Delayed Japan Exchange
Other stock markets
 09:15:07 2024-05-14 pm EDT 		5-day change 1st Jan Change
2,360 JPY -0.46% Intraday chart for Ebrains, Inc. -0.88% +5.88%
2023 Ebrains, Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2020 Certain Shares of Ebrains, Inc. are subject to a Lock-Up Agreement Ending on 25-DEC-2020. CI

Valuation

Fiscal Period: März 2021 2022 2023 2024 2025 2026
Capitalization 1 4,648 3,516 3,874 3,578 - -
Enterprise Value (EV) 1 3,179 1,795 1,952 3,726 3,578 3,578
P/E ratio 22.7 x 10.2 x 9.09 x 11.2 x 8.94 x 6.5 x
Yield 0.58% 0.94% 1.05% 1.54% 1.6% 1.6%
Capitalization / Revenue 1.45 x 0.9 x 0.91 x 0.93 x 0.83 x 0.72 x
EV / Revenue 1.45 x 0.9 x 0.91 x 0.93 x 0.83 x 0.72 x
EV / EBITDA - - - - - -
EV / FCF - - 16,413,281 x - - -
FCF Yield - - 0% - - -
Price to Book 1.35 x 0.93 x 0.92 x 0.83 x - -
Nbr of stocks (in thousands) 1,509 1,509 1,509 1,509 - -
Reference price 2 3,080 2,330 2,567 2,371 2,371 2,371
Announcement Date 5/13/21 5/12/22 5/12/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,183 3,202 3,922 4,258 3,987 4,300 5,000
EBITDA - - - - - - -
EBIT 1 283 298 537 656 486 600 800
Operating Margin 8.89% 9.31% 13.69% 15.41% 12.19% 13.95% 16%
Earnings before Tax (EBT) 1 303 300 529 654 490 600 800
Net income 1 200 200 345 426 332 400 550
Net margin 6.28% 6.25% 8.8% 10% 8.33% 9.3% 11%
EPS 2 146.7 135.8 228.9 282.4 220.1 265.1 364.5
Free Cash Flow 269 - - 236 - - -
FCF margin 8.45% - - 5.54% - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) 134.5% - - 55.4% - - -
Dividend per Share 2 15.00 18.00 22.00 27.00 38.00 38.00 38.00
Announcement Date 5/25/20 5/13/21 5/12/22 5/12/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 1,612 1,590 965 1,930 1,045 947 1,992 1,003 2,052 1,100 1,012 1,043 2,055 1,027 905 1,932
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 155 143 135 270 154 113 267 147 300 180 145 142 287 122 77 199
Operating Margin 9.62% 8.99% 13.99% 13.99% 14.74% 11.93% 13.4% 14.66% 14.62% 16.36% 14.33% 13.61% 13.97% 11.88% 8.51% 10.3%
Earnings before Tax (EBT) 1 160 140 137 268 152 109 261 138 289 186 146 144 290 120 80 200
Net income 1 108 92 92 176 101 68 169 86 186 125 92 100 192 82 58 140
Net margin 6.7% 5.79% 9.53% 9.12% 9.67% 7.18% 8.48% 8.57% 9.06% 11.36% 9.09% 9.59% 9.34% 7.98% 6.41% 7.25%
EPS 75.54 - - 117.0 66.72 - - 57.39 123.3 83.02 61.22 - 127.5 54.75 - -
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 11/11/20 5/13/21 11/10/21 11/10/21 2/10/22 5/12/22 5/12/22 8/8/22 11/10/22 2/10/23 8/9/23 11/13/23 11/13/23 2/13/24 5/13/24 5/13/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position 1,187 1,469 1,721 1,922 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 269 - - 236 - - -
ROE (net income / shareholders' equity) 6.7% 6.1% 9.5% 10.7% 7.6% - -
ROA (Net income/ Total Assets) - 6.83% 10.8% 12.1% 8.69% - -
Assets 1 - 2,926 3,185 3,514 3,821 - -
Book Value Per Share 2,260 2,285 2,513 2,781 2,984 - -
Cash Flow per Share 162.0 148.0 242.0 294.0 234.0 - -
Capex 1 7 26.4 4.55 11 20 10 10
Capex / Sales 0.22% 0.82% 0.12% 0.26% 0.5% 0.23% 0.2%
Announcement Date 5/25/20 5/13/21 5/12/22 5/12/23 5/13/24 - -
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

Ratings for Ebrains, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Computer Hardware

1st Jan change Capi.
EBRAINS, INC. Stock Ebrains, Inc.
+5.88% 23.29M
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+75.32% 93.51B
HP INC. Stock HP Inc.
+2.23% 29.3B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+3.95% 22.59B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+12.71% 19.56B
LENOVO GROUP LIMITED Stock Lenovo Group Limited
-6.23% 16.13B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
+0.93% 13.25B
ASUSTEK COMPUTER INC. Stock ASUSTeK Computer Inc.
+4.60% 10.67B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+14.61% 10.42B
WISTRON CORPORATION Stock Wistron Corporation
+13.08% 9.83B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 6599 Stock
  4. Financials Ebrains, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW