FINANCIAL PARTNERS GROUP CO.,LTD. Financials Financial Partners Group Co.,Ltd.
Equities
7148
JP3166990006
Investment Management & Fund Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,145 JPY | -3.12% |
|
-2.37% | +27.53% |
| 08:20am | Japanese Shares Slip Into Red Ahead of US Fed Rate Decision; Tamron Falls 10% | MT |
| 07:33am | Financial Partners' Attributable Profit Climbs 53% in Fiscal H1 | MT |
Valuation
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 95,705 | 45,408 | 61,154 | 96,680 | 114,866 | 183,186 | - | - |
| Enterprise Value (EV) 1 | 155,209 | 114,281 | 93,842 | 183,408 | 211,826 | 183,186 | 183,186 | 183,186 |
| P/E ratio | 9.56 x | 41 x | 20.7 x | 11.4 x | 9.21 x | 11 x | 10.1 x | 9.02 x |
| Yield | 4.91% | 2.16% | 2.58% | 4.42% | 5.43% | 4.43% | 4.9% | 5.36% |
| Capitalization / Revenue | 3.6 x | 3.57 x | 4.1 x | 1.63 x | 1.61 x | 2.29 x | 2.24 x | 1.95 x |
| EV / Revenue | 3.6 x | 3.57 x | 4.1 x | 1.63 x | 1.61 x | 2.29 x | 2.24 x | 1.95 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | -3,843,407 x | 4,035,198 x | - | - | -25,008,959 x | - | - | - |
| FCF Yield | -0% | 0% | - | - | -0% | - | - | - |
| Price to Book | 2.92 x | 1.67 x | 2.09 x | 2.68 x | 2.6 x | 3.47 x | 2.95 x | 2.53 x |
| Nbr of stocks (in thousands) | 88,615 | 85,353 | 85,410 | 85,406 | 85,402 | 85,401 | - | - |
| Reference price 2 | 1,080 | 532.0 | 716.0 | 1,132 | 1,345 | 2,145 | 2,145 | 2,145 |
| Announcement Date | 10/31/19 | 10/30/20 | 10/29/21 | 10/31/22 | 10/31/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26,596 | 12,708 | 14,924 | 59,193 | 71,149 | 80,000 | 81,600 | 94,000 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 14,433 | 1,879 | 5,233 | 11,744 | 18,265 | 22,400 | 23,550 | 28,200 |
| Operating Margin | 54.27% | 14.79% | 35.06% | 19.84% | 25.67% | 28% | 28.86% | 30% |
| Earnings before Tax (EBT) 1 | 14,343 | 1,695 | 4,541 | 12,284 | 17,856 | 24,000 | 26,100 | 29,200 |
| Net income 1 | 10,035 | 1,136 | 2,946 | 8,475 | 12,466 | 16,700 | 16,700 | 20,300 |
| Net margin | 37.73% | 8.94% | 19.74% | 14.32% | 17.52% | 20.88% | 20.47% | 21.6% |
| EPS 2 | 113.0 | 12.98 | 34.51 | 99.24 | 146.0 | 195.5 | 213.1 | 237.7 |
| Free Cash Flow | -24,901 | 11,253 | - | - | -4,593 | - | - | - |
| FCF margin | -93.63% | 88.55% | - | - | -6.46% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | 990.58% | - | - | - | - | - | - |
| Dividend per Share 2 | 53.00 | 11.50 | 18.50 | 50.00 | 73.00 | 95.00 | 105.0 | 115.0 |
| Announcement Date | 10/31/19 | 10/30/20 | 10/29/21 | 10/31/22 | 10/31/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: September | 2019 S2 | 2020 S1 | 2021 S1 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,343 | 8,296 | 8,657 | 15,673 | 31,135 | 16,346 | 17,416 | 32,360 | 15,676 | 24,393 | 50,696 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 8,251 | 3,130 | 3,614 | 3,405 | 6,174 | 3,661 | 7,092 | 11,328 | 4,065 | 8,321 | 15,690 |
| Operating Margin | 53.78% | 37.73% | 41.75% | 21.73% | 19.83% | 22.4% | 40.72% | 35.01% | 25.93% | 34.11% | 30.95% |
| Earnings before Tax (EBT) 1 | - | 3,200 | 2,965 | 3,551 | 6,395 | 4,125 | 6,687 | 10,837 | 4,461 | 9,169 | 16,557 |
| Net income 1 | - | 2,212 | 2,168 | 2,519 | 4,417 | 2,811 | 4,560 | 7,541 | 3,065 | 6,382 | 11,521 |
| Net margin | - | 26.66% | 25.04% | 16.07% | 14.19% | 17.2% | 26.18% | 23.3% | 19.55% | 26.16% | 22.73% |
| EPS 2 | - | 24.96 | 25.40 | 29.50 | 51.72 | 32.91 | 53.40 | 88.30 | 35.90 | 74.74 | 134.9 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | 38.75 |
| Announcement Date | 10/31/19 | 5/13/20 | 4/28/21 | 1/31/22 | 4/28/22 | 7/29/22 | 1/31/23 | 4/27/23 | 7/31/23 | 1/31/24 | 4/26/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 59,504 | 68,873 | 32,688 | 86,728 | 96,960 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -24,901 | 11,253 | - | - | -4,593 | - | - | - |
| ROE (net income / shareholders' equity) | 32.3% | 3.8% | 10.4% | 26% | 31.1% | 34.4% | 31.7% | 30.2% |
| ROA (Net income/ Total Assets) | 13.6% | 1.33% | 4.58% | 9.97% | 10.5% | 9.2% | 9.7% | 9.9% |
| Assets 1 | 73,546 | 85,477 | 64,308 | 84,964 | 118,405 | 181,522 | 172,165 | 205,051 |
| Book Value Per Share 2 | 370.0 | 319.0 | 342.0 | 422.0 | 517.0 | 618.0 | 726.0 | 849.0 |
| Cash Flow per Share | 114.0 | 14.30 | 36.10 | 101.0 | 149.0 | - | - | - |
| Capex | 61 | 942 | 150 | - | 9,367 | - | - | - |
| Capex / Sales | 0.23% | 7.41% | 1.01% | - | 13.17% | - | - | - |
| Announcement Date | 10/31/19 | 10/30/20 | 10/29/21 | 10/31/22 | 10/31/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2,145
JPY
Average target price
2,700
JPY
Spread / Average Target
+25.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +27.53% | 1.2B | |
| -6.93% | 112B | |
| -7.01% | 84.95B | |
| +16.30% | 61.67B | |
| +4.37% | 60.84B | |
| +7.99% | 42.24B | |
| +9.39% | 41.01B | |
| +17.51% | 34.74B | |
| +2.15% | 24.47B | |
| -6.02% | 21.86B |
- Stock Market
- Equities
- 7148 Stock
- Financials Financial Partners Group Co.,Ltd.
