FUJISHOJI CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,368 JPY | -0.65% |
|
+2.93% | +15.54% |
| 2023 | Fujishoji Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2023 | Tranche Update on Fujishoji Co.,Ltd.'s Equity Buyback Plan announced on February 27, 2023. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Capitalization 1 | 22,172 | 14,579 | 20,313 | 19,641 | 31,636 |
| Enterprise Value (EV) 1 | -741.5 | -7,243 | 1,526 | 162.8 | 11,234 |
| P/E ratio | 28.3 x | -3.09 x | 166 x | -11 x | 6.36 x |
| Yield | 5.05% | 7.68% | 5.51% | 5.7% | 3.3% |
| Capitalization / Revenue | 0.79 x | 0.58 x | 0.75 x | 0.66 x | 0.91 x |
| EV / Revenue | -0.03 x | -0.29 x | 0.06 x | 0.01 x | 0.32 x |
| EV / EBITDA | -0.22 x | -181 x | 0.59 x | 0.1 x | 1.96 x |
| EV / FCF | - | -40,376,634 x | -970,764 x | 204,605 x | 2,952,434 x |
| FCF Yield | - | -0% | -0% | 0% | 0% |
| Price to Book | 0.48 x | 0.36 x | 0.5 x | 0.54 x | 0.8 x |
| Nbr of stocks (in thousands) | 22,396 | 22,395 | 22,395 | 22,395 | 20,895 |
| Reference price 2 | 990.0 | 651.0 | 907.0 | 877.0 | 1,514 |
| Announcement Date | 6/26/19 | 6/29/20 | 6/28/21 | 6/27/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 27,971 | 25,172 | 26,927 | 29,606 | 34,869 |
| EBITDA 1 | 3,434 | 40 | 2,591 | 1,616 | 5,724 |
| EBIT 1 | 1,389 | -2,289 | 383 | -698 | 3,867 |
| Operating Margin | 4.97% | -9.09% | 1.42% | -2.36% | 11.09% |
| Earnings before Tax (EBT) 1 | 1,463 | -2,431 | 463 | -455 | 4,078 |
| Net income 1 | 796 | -4,719 | 122 | -1,783 | 5,296 |
| Net margin | 2.85% | -18.75% | 0.45% | -6.02% | 15.19% |
| EPS 2 | 35.02 | -210.7 | 5.448 | -79.61 | 237.9 |
| Free Cash Flow | - | 179.4 | -1,572 | 795.8 | 3,805 |
| FCF margin | - | 0.71% | -5.84% | 2.69% | 10.91% |
| FCF Conversion (EBITDA) | - | 448.44% | - | 49.24% | 66.47% |
| FCF Conversion (Net income) | - | - | - | - | 71.84% |
| Dividend per Share 2 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Announcement Date | 6/26/19 | 6/29/20 | 6/28/21 | 6/27/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,398 | 6,617 | 7,823 | 8,833 | 5,504 | 17,156 | 9,451 | 13,523 | 18,293 | 11,333 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -1,319 | -3,373 | -3,428 | 904 | 56 | 2,543 | 1,894 | 3,887 | 2,583 | 2,660 |
| Operating Margin | -11.57% | -50.97% | -43.82% | 10.23% | 1.02% | 14.82% | 20.04% | 28.74% | 14.12% | 23.47% |
| Earnings before Tax (EBT) 1 | -1,377 | -3,351 | -3,240 | 949 | 172 | 2,670 | 1,958 | 3,965 | 2,537 | 2,686 |
| Net income 1 | -1,266 | -3,823 | -2,616 | -419 | 287 | 2,469 | 1,479 | 2,681 | 2,407 | 1,575 |
| Net margin | -11.11% | -57.78% | -33.44% | -4.74% | 5.21% | 14.39% | 15.65% | 19.83% | 13.16% | 13.9% |
| EPS 2 | -56.54 | -170.8 | -116.8 | -18.73 | 12.83 | 110.2 | 66.04 | 128.4 | 115.2 | 75.33 |
| Dividend per Share | 25.00 | 25.00 | 25.00 | - | - | 25.00 | - | - | 25.00 | - |
| Announcement Date | 10/30/19 | 10/30/20 | 10/29/21 | 1/28/22 | 7/29/22 | 11/7/22 | 2/3/23 | 8/8/23 | 11/6/23 | 2/8/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | 22,913 | 21,822 | 18,787 | 19,478 | 20,402 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | 179 | -1,572 | 796 | 3,805 |
| ROE (net income / shareholders' equity) | - | -11% | 0.3% | -4.6% | 13.9% |
| ROA (Net income/ Total Assets) | - | -2.86% | 0.49% | -0.91% | 5.01% |
| Assets 1 | - | 165,283 | 24,837 | 196,604 | 105,799 |
| Book Value Per Share 2 | 2,042 | 1,786 | 1,823 | 1,635 | 1,904 |
| Cash Flow per Share 2 | 992.0 | 948.0 | 834.0 | 861.0 | 976.0 |
| Capex 1 | 1,429 | 2,203 | 1,920 | 1,863 | 912 |
| Capex / Sales | 5.11% | 8.75% | 7.13% | 6.29% | 2.62% |
| Announcement Date | 6/26/19 | 6/29/20 | 6/28/21 | 6/27/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +15.54% | 182M | |
| +11.20% | 8.25B | |
| +1.15% | 2.32B | |
| -25.64% | 703M | |
| +29.76% | 358M | |
| +5.69% | 349M | |
| +3.88% | 327M | |
| -6.11% | 270M | |
| +26.63% | 99.29M | |
| -28.33% | 63.25M |
- Stock Market
- Equities
- 6257 Stock
- Financials Fujishoji Co.,Ltd.
