FURYU CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,216 JPY | +2.27% |
|
-3.65% | -12.77% |
| 2023 | FURYU Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2022 | Tranche Update on FURYU Corporation's Equity Buyback Plan announced on August 12, 2022. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 27,984 | 22,545 | 30,260 | 31,622 | 32,151 | - | - |
| Enterprise Value (EV) 1 | 14,635 | 22,545 | 15,969 | 20,949 | 20,849 | 18,927 | 17,097 |
| P/E ratio | 14.9 x | - | 11.9 x | 22.3 x | 11.7 x | 10.5 x | 9.28 x |
| Yield | 3.03% | 4.85% | 4.7% | 3.18% | 3.32% | 3.73% | 4.22% |
| Capitalization / Revenue | 1.03 x | - | 0.89 x | 0.87 x | 0.76 x | 0.72 x | 0.69 x |
| EV / Revenue | 0.54 x | - | 0.47 x | 0.58 x | 0.49 x | 0.42 x | 0.37 x |
| EV / EBITDA | - | - | - | - | 3.42 x | 2.87 x | 2.31 x |
| EV / FCF | 4.87 x | - | 4.65 x | -14.6 x | 11.7 x | 6.03 x | 5.17 x |
| FCF Yield | 20.5% | - | 21.5% | -6.83% | 8.58% | 16.6% | 19.4% |
| Price to Book | 1.56 x | - | 1.42 x | 1.57 x | 1.47 x | 1.36 x | 1.24 x |
| Nbr of stocks (in thousands) | 28,296 | 27,360 | 27,360 | 26,440 | 26,440 | - | - |
| Reference price 2 | 989.0 | 824.0 | 1,106 | 1,196 | 1,216 | 1,216 | 1,216 |
| Announcement Date | 5/14/19 | 5/14/20 | 5/12/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 27,134 | - | 34,058 | 36,400 | 42,500 | 44,600 | 46,533 |
| EBITDA 1 | - | - | - | - | 6,100 | 6,600 | 7,400 |
| EBIT 1 | 3,543 | - | 3,709 | 2,134 | 4,000 | 4,467 | 5,000 |
| Operating Margin | 13.06% | - | 10.89% | 5.86% | 9.41% | 10.01% | 10.74% |
| Earnings before Tax (EBT) 1 | 2,843 | - | 3,688 | 2,168 | 4,000 | 4,500 | 5,300 |
| Net income 1 | 1,882 | - | 2,544 | 1,443 | 2,750 | 3,067 | 3,467 |
| Net margin | 6.94% | - | 7.47% | 3.96% | 6.47% | 6.88% | 7.45% |
| EPS 2 | 66.53 | - | 93.01 | 53.62 | 104.0 | 116.0 | 131.1 |
| Free Cash Flow 1 | 3,005 | - | 3,434 | -1,431 | 1,788 | 3,138 | 3,310 |
| FCF margin | 11.07% | - | 10.08% | -3.93% | 4.21% | 7.04% | 7.11% |
| FCF Conversion (EBITDA) | - | - | - | - | 29.31% | 47.55% | 44.73% |
| FCF Conversion (Net income) | 159.67% | - | 134.98% | - | 65.02% | 102.33% | 95.48% |
| Dividend per Share 2 | 30.00 | 40.00 | 52.00 | 38.00 | 40.33 | 45.33 | 51.33 |
| Announcement Date | 5/14/19 | 5/14/20 | 5/12/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 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 | 12,992 | 8,729 | 16,728 | 9,073 | 8,257 | 8,142 | 9,845 | 17,987 | 9,352 | 9,061 | - | 9,974 | 11,109 | 21,083 | 11,467 | 9,917 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,804 | 1,497 | 2,687 | 896 | 126 | 679 | 905 | 1,584 | 510 | 40 | 550 | 1,315 | 1,112 | 2,427 | 1,086 | 495.7 |
| Operating Margin | 13.89% | 17.15% | 16.06% | 9.88% | 1.53% | 8.34% | 9.19% | 8.81% | 5.45% | 0.44% | - | 13.18% | 10.01% | 11.51% | 9.47% | 5% |
| Earnings before Tax (EBT) 1 | 1,780 | - | 2,694 | 887 | - | 639 | - | 1,570 | 549 | - | - | 1,262 | - | 2,374 | 1,125 | 500 |
| Net income 1 | 1,352 | 1,050 | 1,861 | 626 | - | 416 | 620 | 1,036 | 364 | 43 | - | 840 | 743 | 1,583 | 768 | 324.5 |
| Net margin | 10.41% | 12.03% | 11.13% | 6.9% | - | 5.11% | 6.3% | 5.76% | 3.89% | 0.47% | - | 8.42% | 6.69% | 7.51% | 6.7% | 3.27% |
| EPS | 48.16 | - | 68.05 | 22.88 | - | 15.21 | - | 37.98 | 13.74 | - | - | 31.77 | - | 59.88 | 29.04 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/13/19 | 11/12/21 | 11/12/21 | 2/14/22 | 5/12/22 | 8/12/22 | 11/14/22 | 11/14/22 | 2/14/23 | 5/12/23 | 5/12/23 | 8/10/23 | 11/14/23 | 11/14/23 | 2/14/24 | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 13,349 | 14,291 | 10,673 | 11,302 | 13,224 | 15,054 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 3,005 | 3,434 | -1,431 | 1,788 | 3,138 | 3,310 |
| ROE (net income / shareholders' equity) | 10.8% | 12% | 7% | 13.2% | 13.6% | 14.9% |
| ROA (Net income/ Total Assets) | 14.7% | - | 8.06% | 10% | 10.7% | 11.9% |
| Assets 1 | 12,759 | - | 17,906 | 27,500 | 28,660 | 29,132 |
| Book Value Per Share 2 | 633.0 | 777.0 | 762.0 | 825.0 | 897.0 | 981.0 |
| Cash Flow per Share | 138.0 | 170.0 | 131.0 | - | - | - |
| Capex 1 | 2,282 | 2,258 | 2,256 | 2,200 | 2,200 | 2,200 |
| Capex / Sales | 8.41% | 6.63% | 6.2% | 5.18% | 4.93% | 4.73% |
| Announcement Date | 5/14/19 | 5/12/22 | 5/12/23 | - | - | - |
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
2
Last Close Price
1,216
JPY
Average target price
1,900
JPY
Spread / Average Target
+56.25%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -12.77% | 204M | |
| +3.63% | 12.28B | |
| +26.26% | 8.97B | |
| -2.75% | 6.32B | |
| -2.74% | 3.94B | |
| -13.08% | 2.3B | |
| -24.91% | 1.34B | |
| -0.59% | 615M | |
| +20.26% | 406M | |
| -19.79% | 318M |
- Stock Market
- Equities
- 6238 Stock
- Financials FURYU Corporation
