Stock 3830 GIGA PRIZE CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Giga Prize Co.,Ltd.

Equities

3830

JP3263850004

Integrated Telecommunications Services

End-of-day quote NAGOYA STOCK EXCHANGE
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,800 JPY -4.36% Intraday chart for Giga Prize Co.,Ltd. +3.39% +15.53%
Apr. 04 Tranche Update on Giga Prize Co.,Ltd.'s Equity Buyback Plan announced on November 17, 2023. CI
Apr. 02 Giga Prize Co.,Ltd.'s Equity Buyback announced on November 17, 2023, has closed with 100,000 shares, representing 0.69% for ¥159.76 million. CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,113 13,413 24,826 13,894 18,370 25,854 - -
Enterprise Value (EV) 1 16,301 14,955 25,898 14,437 17,311 25,854 25,854 25,854
P/E ratio 22.1 x 26.2 x 17.8 x 9.61 x 9.99 x 10.7 x 10.1 x 9.56 x
Yield 0.35% 0.39% 0.61% 1.07% 1% 0.94% 1% 1%
Capitalization / Revenue 1.38 x 0.98 x 1.56 x 0.88 x 1.03 x 1.22 x 1.19 x 1.12 x
EV / Revenue 1.38 x 0.98 x 1.56 x 0.88 x 1.03 x 1.22 x 1.19 x 1.12 x
EV / EBITDA - - - 4,679,848 x 5,232,636 x - - -
EV / FCF -22,794,251 x -41,271,258 x 33,234,477 x 15,119,116 x 7,613,130 x - - -
FCF Yield -0% -0% 0% 0% 0% - - -
Price to Book 6.78 x 4.99 x 6.05 x 2.58 x 2.71 x - - -
Nbr of stocks (in thousands) 15,037 15,037 15,037 14,924 14,626 14,363 - -
Reference price 2 1,005 892.0 1,651 931.0 1,256 1,800 1,800 1,800
Announcement Date 5/14/19 5/12/20 5/11/21 5/11/22 5/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,921 13,649 15,878 15,789 17,868 21,140 21,750 23,090
EBITDA - - - 2,969 3,511 - - -
EBIT 1 1,292 1,235 2,158 2,239 2,940 3,600 3,820 4,020
Operating Margin 11.83% 9.05% 13.59% 14.18% 16.45% 17.03% 17.56% 17.41%
Earnings before Tax (EBT) 1,253 1,005 2,133 2,134 2,755 - - -
Net income 1 684 512 1,393 1,454 1,853 2,430 2,570 2,700
Net margin 6.26% 3.75% 8.77% 9.21% 10.37% 11.49% 11.82% 11.69%
EPS 2 45.51 34.07 92.64 96.89 125.8 167.7 179.0 188.3
Free Cash Flow -663 -325 747 919 2,413 - - -
FCF margin -6.07% -2.38% 4.7% 5.82% 13.5% - - -
FCF Conversion (EBITDA) - - - 30.95% 68.73% - - -
FCF Conversion (Net income) - - 53.63% 63.2% 130.22% - - -
Dividend per Share 2 3.500 3.500 10.00 10.00 12.50 17.00 18.00 18.00
Announcement Date 5/14/19 5/12/20 5/11/21 5/11/22 5/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 Q2 2023 S1 2023 Q3 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 6,565 7,759 7,600 3,908 4,092 - 8,423 4,282 4,742 - 9,548 4,807 -
EBITDA - - - - - - - - - - - - -
EBIT 1 654 1,007 964 578 643 705 1,348 691 886 819 1,705 829 1,110
Operating Margin 9.96% 12.98% 12.68% 14.79% 15.71% - 16% 16.14% 18.68% - 17.86% 17.25% -
Earnings before Tax (EBT) 625 1,014 934 566 583 - 1,279 684 878 - 1,698 828 -
Net income 365 626 645 386 380 - 859 461 633 - 1,159 558 -
Net margin 5.56% 8.07% 8.49% 9.88% 9.29% - 10.2% 10.77% 13.35% - 12.14% 11.61% -
EPS 24.28 41.64 42.89 25.68 25.62 - 58.06 31.29 43.43 - 79.65 38.59 -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 11/8/19 11/10/20 11/10/21 2/10/22 8/10/22 11/10/22 11/10/22 2/9/23 8/10/23 11/10/23 11/10/23 2/9/24 -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1,188 1,542 1,072 543 - - - -
Net Cash position - - - - 1,059 - - -
Leverage (Debt/EBITDA) - - - 0.1829 x - - - -
Free Cash Flow -663 -325 747 919 2,413 - - -
ROE (net income / shareholders' equity) 35.9% 20.8% 41% 30.7% 30.6% - - -
ROA (Net income/ Total Assets) 19.9% 14.1% 21% 18.9% 22.9% - - -
Assets 1 3,441 3,634 6,634 7,697 8,100 - - -
Book Value Per Share 148.0 179.0 273.0 360.0 463.0 - - -
Cash Flow per Share 72.20 82.40 140.0 145.0 164.0 - - -
Capex 1,310 789 1,110 431 70 - - -
Capex / Sales 12% 5.78% 6.99% 2.73% 0.39% - - -
Announcement Date 5/14/19 5/12/20 5/11/21 5/11/22 5/10/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Giga Prize Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1,800 JPY
Average target price
1,930 JPY
Spread / Average Target
+7.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Service Providers

1st Jan change Capi.
GIGA PRIZE CO.,LTD. Stock Giga Prize Co.,Ltd.
+15.53% 164M
PT INDORITEL MAKMUR INTERNASIONAL TBK. Stock PT Indoritel Makmur Internasional Tbk.
+0.43% 4.13B
INTERNET INITIATIVE JAPAN INC. Stock Internet Initiative Japan Inc.
-6.69% 3.02B
RUIJIE NETWORKS CO., LTD. Stock Ruijie Networks Co., Ltd.
-7.68% 2.74B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC. Stock Converge Information and Communications Technology Solutions, Inc.
+7.88% 1.14B
LICT CORPORATION Stock LICT Corporation
-11.60% 272M
FREEBIT CO., LTD. Stock FreeBit Co., Ltd.
-2.68% 180M
BREDBAND2 I SKANDINAVIEN AB Stock Bredband2 i Skandinavien AB
+25.33% 166M
UNIDATA S.P.A. Stock Unidata S.p.A.
-11.93% 112M
ASAHI NET, INC. Stock Asahi Net, Inc.
+3.41% 112M
Internet Service Providers
  1. Stock Market
  2. Equities
  3. 3830 Stock
  4. Financials Giga Prize Co.,Ltd.