ECONAVISTA, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,964 JPY | +1.34% |
|
-1.46% | -39.48% |
| Jan. 21 | Certain Common Stock of EcoNaviSta, Inc. are subject to a Lock-Up Agreement Ending on 21-JAN-2024. | CI |
| 2023 | EcoNaviSta, Inc. has completed an IPO in the amount of ¥2.73 billion. | CI |
Valuation
| Fiscal Period: October | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 12,585 | 12,585 | - | - |
| Enterprise Value (EV) 1 | 10,041 | 12,585 | 12,585 | 12,585 |
| P/E ratio | 36.7 x | 42 x | 31.5 x | 22.9 x |
| Yield | - | - | - | 0.25% |
| Capitalization / Revenue | 11.6 x | 9.32 x | 6.99 x | 5.24 x |
| EV / Revenue | 11.6 x | 9.32 x | 6.99 x | 5.24 x |
| EV / EBITDA | - | 27.4 x | 20.3 x | 14.8 x |
| EV / FCF | 41,536,129 x | - | - | - |
| FCF Yield | 0% | - | - | - |
| Price to Book | 4.35 x | 3.95 x | 3.51 x | 3.04 x |
| Nbr of stocks (in thousands) | 6,408 | 6,408 | - | - |
| Reference price 2 | 1,964 | 1,964 | 1,964 | 1,964 |
| Announcement Date | 12/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: October | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 1,086 | 1,350 | 1,800 | 2,400 |
| EBITDA 1 | - | 460 | 620 | 850 |
| EBIT 1 | 385 | 430 | 580 | 800 |
| Operating Margin | 35.45% | 31.85% | 32.22% | 33.33% |
| Earnings before Tax (EBT) 1 | 372 | 430 | 580 | 800 |
| Net income 1 | 273 | 300 | 400 | 550 |
| Net margin | 25.14% | 22.22% | 22.22% | 22.92% |
| EPS 2 | 53.46 | 46.80 | 62.40 | 85.80 |
| Free Cash Flow | 303 | - | - | - |
| FCF margin | 27.9% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | 110.99% | - | - | - |
| Dividend per Share 2 | - | - | - | 5.000 |
| Announcement Date | 12/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: October | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | 2,544 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | 303 | - | - | - |
| ROE (net income / shareholders' equity) | 14% | 9.9% | 11.8% | 14.3% |
| ROA (Net income/ Total Assets) | - | 13.3% | 15.9% | 19% |
| Assets 1 | - | 2,256 | 2,516 | 2,895 |
| Book Value Per Share 2 | 451.0 | 497.0 | 559.0 | 645.0 |
| Cash Flow per Share | 58.50 | - | - | - |
| Capex 1 | 6 | 60 | 50 | 50 |
| Capex / Sales | 0.55% | 4.44% | 2.78% | 2.08% |
| Announcement Date | 12/15/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -39.48% | 79.99M | |
| -4.06% | 29.86B | |
| +36.88% | 9.06B | |
| +38.02% | 4.55B | |
| -34.39% | 2.49B | |
| -14.11% | 1.52B | |
| -25.83% | 1.28B | |
| -38.46% | 1.05B | |
| +4.27% | 932M | |
| -41.98% | 809M |
- Stock Market
- Equities
- 5585 Stock
- Financials EcoNaviSta, Inc.
