EXAWIZARDS INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 444 JPY | -0.89% |
|
-2.42% | +14.77% |
| Apr. 17 | ExaWizards Unit's Generative AI Service to Support Multiple Large Language Models | MT |
| Feb. 15 | ExaWizards to Sell Interview Maker Business for 70 Million Yen After Split-Off | MT |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 61,818 | 27,070 | 36,740 | - | - |
| Enterprise Value (EV) 1 | 56,626 | 22,149 | 36,740 | 36,740 | 36,740 |
| P/E ratio | -432 x | -189 x | - | 57.1 x | 34.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 12.8 x | 4.84 x | 4.11 x | 3.15 x | 2.46 x |
| EV / Revenue | 12.8 x | 4.84 x | 4.11 x | 3.15 x | 2.46 x |
| EV / EBITDA | - | 404 x | 32.9 x | 16.5 x | 10.4 x |
| EV / FCF | -130,143,445 x | -31,771,948 x | - | - | - |
| FCF Yield | -0% | -0% | - | - | - |
| Price to Book | 9.39 x | 4.14 x | 4.99 x | 4.23 x | 3.39 x |
| Nbr of stocks (in thousands) | 79,868 | 83,291 | 82,010 | - | - |
| Reference price 2 | 774.0 | 325.0 | 448.0 | 448.0 | 448.0 |
| Announcement Date | 5/11/22 | 5/11/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,811 | 5,591 | 8,950 | 11,665 | 14,915 |
| EBITDA 1 | - | - | 67 | 1,118 | 2,222 | 3,542 |
| EBIT 1 | - | -201 | -378 | 215 | 875 | 1,635 |
| Operating Margin | - | -4.18% | -6.76% | 2.4% | 7.5% | 10.96% |
| Earnings before Tax (EBT) 1 | - | -194 | -88 | 790 | 1,850 | 3,170 |
| Net income 1 | -592 | -137 | -141 | -5 | 635 | 1,065 |
| Net margin | - | -2.85% | -2.52% | -0.06% | 5.44% | 7.14% |
| EPS 2 | -8.040 | -1.790 | -1.720 | - | 7.850 | 13.15 |
| Free Cash Flow | - | -475 | -852 | - | - | - |
| FCF margin | - | -9.87% | -15.24% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/18/21 | 5/11/22 | 5/11/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,523 | 1,196 | 1,426 | 2,622 | 1,386 | 1,583 | 2,969 | 1,302 | 2,085 | 3,388 | 2,334 | 2,885 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | -237 | -50 | -287 | -138 | 47 | -91 | -348 | -186 | -534 | 6 | 384.5 |
| Operating Margin | - | -19.82% | -3.51% | -10.95% | -9.96% | 2.97% | -3.07% | -26.73% | -8.92% | -15.76% | 0.26% | 13.33% |
| Earnings before Tax (EBT) | - | -222 | -50 | -272 | -138 | 322 | 184 | -394 | - | -787 | -21 | - |
| Net income 1 | - | -223 | -49 | -272 | -141 | 272 | 131 | -400 | -368 | -768 | -20 | 189 |
| Net margin | - | -18.65% | -3.44% | -10.37% | -10.17% | 17.18% | 4.41% | -30.72% | -17.65% | -22.67% | -0.86% | 6.55% |
| EPS | - | -2.770 | - | -3.360 | -1.710 | - | - | -4.900 | - | -9.460 | -0.2500 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/22 | 8/10/22 | 11/9/22 | 11/9/22 | 2/14/23 | 5/11/23 | 5/11/23 | 8/14/23 | 11/14/23 | 11/14/23 | 2/13/24 | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 5,192 | 4,921 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -475 | -852 | - | - | - |
| ROE (net income / shareholders' equity) | - | -3.1% | -2.2% | 8.5% | 16.7% | 22.1% |
| ROA (Net income/ Total Assets) | - | - | -4.75% | 8.6% | 17.4% | 24.6% |
| Assets 1 | - | - | 2,971 | -58.14 | 3,649 | 4,329 |
| Book Value Per Share 2 | - | 82.40 | 78.50 | 89.70 | 106.0 | 132.0 |
| Cash Flow per Share | - | 1.240 | 3.090 | - | - | - |
| Capex 1 | - | 499 | 923 | 449 | 445 | 445 |
| Capex / Sales | - | 10.37% | 16.51% | 5.02% | 3.81% | 2.98% |
| Announcement Date | 11/18/21 | 5/11/22 | 5/11/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
448
JPY
Average target price
640
JPY
Spread / Average Target
+42.86%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +14.77% | 234M | |
| +24.88% | 4.14B | |
| +1.59% | 3.04B | |
| -24.91% | 1.81B | |
| -50.82% | 858M | |
| -27.51% | 595M | |
| -15.37% | 327M | |
| -32.38% | 283M | |
| -10.15% | 210M | |
| +88.40% | 129M |
- Stock Market
- Equities
- 4259 Stock
- Financials ExaWizards Inc.
