Financials Global Food Creators Co., Ltd.

Equities

7559

JP3385830009

Food Processing

Delayed Japan Exchange 11:30:00 2024-05-01 pm EDT 5-day change 1st Jan Change
1,507 JPY +0.13% Intraday chart for Global Food Creators Co., Ltd. +0.20% +6.13%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 8,582 8,227 6,988 7,547 7,298 7,519
Enterprise Value (EV) 1 36.81 710.6 -1,415 -1,057 -1,481 -1,500
P/E ratio 14 x 11.7 x 27.9 x -14.2 x -174 x 16.5 x
Yield 1.67% 1.74% 1.98% 1.68% 1.74% 1.69%
Capitalization / Revenue 0.34 x 0.32 x 0.27 x 0.49 x 0.44 x 0.35 x
EV / Revenue 0 x 0.03 x -0.05 x -0.07 x -0.09 x -0.07 x
EV / EBITDA 0.04 x 0.91 x -2.78 x 2.14 x 64.4 x -1.95 x
EV / FCF 0.2 x -3.69 x -2.19 x -4.99 x -5.11 x -6.05 x
FCF Yield 492% -27.1% -45.7% -20.1% -19.6% -16.5%
Price to Book 0.52 x 0.48 x 0.41 x 0.46 x 0.45 x 0.46 x
Nbr of stocks (in thousands) 5,729 5,729 5,529 5,529 5,529 5,529
Reference price 2 1,498 1,436 1,264 1,365 1,320 1,360
Announcement Date 6/27/18 6/27/19 6/23/20 6/24/21 6/23/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 25,191 25,337 26,253 15,411 16,704 21,297
EBITDA 1 959 777 508 -493 -23 771
EBIT 1 834 652 367 -637 -158 657
Operating Margin 3.31% 2.57% 1.4% -4.13% -0.95% 3.08%
Earnings before Tax (EBT) 1 873 915 400 -643 -89 623
Net income 1 612 702 254 -533 -42 455
Net margin 2.43% 2.77% 0.97% -3.46% -0.25% 2.14%
EPS 2 106.8 122.5 45.30 -96.40 -7.597 82.30
Free Cash Flow 1 181.2 -192.5 646.2 212 289.8 247.9
FCF margin 0.72% -0.76% 2.46% 1.38% 1.73% 1.16%
FCF Conversion (EBITDA) 18.9% - 127.21% - - 32.15%
FCF Conversion (Net income) 29.62% - 254.43% - - 54.48%
Dividend per Share 2 25.00 25.00 25.00 23.00 23.00 23.00
Announcement Date 6/27/18 6/27/19 6/23/20 6/24/21 6/23/22 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 12,020 5,202 5,794 8,204 4,055 8,394 8,999 4,348 9,134 8,943
EBITDA - - - - - - - - - -
EBIT 1 -176 -819 -630 762 -101 -208 910 -26 -6 877
Operating Margin -1.46% -15.74% -10.87% 9.29% -2.49% -2.48% 10.11% -0.6% -0.07% 9.81%
Earnings before Tax (EBT) 1 -145 -767 -585 800 -131 -253 938 -31 -4 884
Net income 1 -112 -808 -426 582 -86 -157 641 -28 -13 590
Net margin -0.93% -15.53% -7.35% 7.09% -2.12% -1.87% 7.12% -0.64% -0.14% 6.6%
EPS 2 -19.77 -146.3 -77.16 105.4 -15.61 -28.49 116.1 -5.110 -2.370 106.8
Dividend per Share - - - - - - - - - -
Announcement Date 10/30/19 10/30/20 10/29/21 1/28/22 7/29/22 10/28/22 1/30/23 7/28/23 10/30/23 1/30/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,545 7,516 8,403 8,604 8,779 9,019
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 181 -193 646 212 290 248
ROE (net income / shareholders' equity) 3.75% 4.17% 1.49% -3.21% -0.26% 2.8%
ROA (Net income/ Total Assets) 2.71% 2.04% 1.16% -2.12% -0.54% 2.19%
Assets 1 22,624 34,390 21,829 25,159 7,836 20,783
Book Value Per Share 2 2,888 2,988 3,059 2,939 2,907 2,967
Cash Flow per Share 2 1,073 1,203 1,378 1,466 1,416 1,505
Capex 1 150 79 116 48 37 26
Capex / Sales 0.6% 0.31% 0.44% 0.31% 0.22% 0.12%
Announcement Date 6/27/18 6/27/19 6/23/20 6/24/21 6/23/22 6/29/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 7559 Stock
  4. Financials Global Food Creators Co., Ltd.