ENECHANGE LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 429 JPY | -5.51% |
|
-16.70% | -58.55% |
| Apr. 19 | Enechange's CEO Disposes Of 445,900 Shares | MT |
| Mar. 28 | Enechange Makes New Electric Vehicle Charging SPC a Consolidated Subsidiary | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 28,175 | 58,460 | 28,206 | 14,925 | 14,925 | - |
| Enterprise Value (EV) 1 | 27,600 | 53,897 | 27,091 | 32,018 | 14,925 | 14,925 |
| P/E ratio | -1,581 x | -613 x | -21.3 x | -25.3 x | 148 x | 21.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 16.4 x | 19.4 x | 7.55 x | 4.83 x | 1.5 x | 1.11 x |
| EV / Revenue | 16.4 x | 19.4 x | 7.55 x | 4.83 x | 1.5 x | 1.11 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 33.8 x | 12.2 x | 7.96 x | 13.9 x | - | - |
| Nbr of stocks (in thousands) | 23,000 | 29,348 | 30,070 | 34,790 | 34,790 | - |
| Reference price 2 | 1,225 | 1,992 | 938.0 | 429.0 | 429.0 | 429.0 |
| Announcement Date | 2/12/21 | 2/10/22 | 2/10/23 | 2/9/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,268 | 1,713 | 3,018 | 3,734 | 6,626 | 9,950 | 13,500 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 53 | 40.88 | -1,121 | -1,067 | 125 | 625 |
| Operating Margin | - | 3.09% | 1.35% | -30.02% | -16.1% | 1.26% | 4.63% |
| Earnings before Tax (EBT) | - | -12 | -2 | -1,229 | -1,221 | - | - |
| Net income 1 | - | -16 | -85.59 | -1,315 | -1,247 | 100 | 700 |
| Net margin | - | -0.93% | -2.84% | -35.22% | -18.82% | 1.01% | 5.19% |
| EPS 2 | -11.35 | -0.7750 | -3.250 | -44.01 | -40.91 | 2.900 | 20.20 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 11/18/20 | 2/12/21 | 2/10/22 | 2/10/23 | 2/9/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 728 | 1,386 | 800 | 831.6 | 1,632 | 1,105 | 1,046 | 2,151 | 669.1 | 913 | 1,583 | 1,065 | 1,026 | 2,091 | 1,831 | 2,703 | 1,704 | 1,366 | 2,890 | 4,040 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 26 | 59.47 | 78 | -96.88 | -18.59 | -71 | -151 | -222 | -309.9 | -589 | -899 | -418.3 | -669 | -1,088 | -160.1 | 181.5 | -336 | -516 | 272 | 730 |
| Operating Margin | 3.57% | 4.29% | 9.75% | -11.65% | -1.14% | -6.43% | -14.44% | -10.32% | -46.31% | -64.51% | -56.79% | -39.28% | -65.2% | -52.03% | -8.74% | 6.71% | -19.72% | -37.77% | 9.41% | 18.07% |
| Earnings before Tax (EBT) | - | 79 | 60 | - | - | -11 | - | -251 | -353 | - | - | -424 | - | -1,152 | -205 | - | - | - | - | - |
| Net income 1 | - | 16 | 45 | - | - | -12 | - | -270 | -353 | - | - | -425 | -727 | -1,153 | -229.3 | 135.8 | -351 | -526 | 257 | 720 |
| Net margin | - | 1.15% | 5.62% | - | - | -1.09% | - | -12.55% | -52.76% | - | - | -39.91% | -70.86% | -55.14% | -12.52% | 5.02% | -20.6% | -38.51% | 8.89% | 17.82% |
| EPS | - | 0.6700 | 1.745 | - | - | -0.4200 | - | -9.110 | -11.79 | - | - | -14.13 | - | -38.20 | -7.390 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/13/21 | 8/13/21 | 11/12/21 | 2/10/22 | 2/10/22 | 5/13/22 | 8/12/22 | 8/12/22 | 11/11/22 | 2/10/23 | 2/10/23 | 5/12/23 | 8/10/23 | 8/10/23 | 11/10/23 | 2/9/24 | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 575 | 4,563 | 1,115 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -2.9% | -3% | -31.5% | -43.1% | 1.6% | 9.9% |
| ROA (Net income/ Total Assets) | - | - | -0.04% | -16.9% | -18.6% | 0.9% | 5.9% |
| Assets 1 | - | - | 190,785 | 7,802 | 6,698 | 11,111 | 11,864 |
| Book Value Per Share | - | 36.20 | 163.0 | 118.0 | 74.40 | - | - |
| Cash Flow per Share 2 | - | 1.340 | -1.070 | -42.20 | -38.20 | 9.600 | 27.90 |
| Capex 1 | - | - | 78 | 458 | 100 | 300 | 300 |
| Capex / Sales | - | - | 2.58% | 12.27% | 1.54% | 3.02% | 2.22% |
| Announcement Date | 11/18/20 | 2/12/21 | 2/10/22 | 2/10/23 | 2/9/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -58.55% | 94.81M | |
| -12.23% | 194B | |
| +2.11% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +6.91% | 77.56B | |
| +19.09% | 73.55B | |
| -6.95% | 71B | |
| -20.54% | 52.81B | |
| -5.69% | 47.86B |
- Stock Market
- Equities
- 4169 Stock
- Financials ENECHANGE Ltd.
