JAMCO CORPORATION |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,112 JPY | +1.83% |
|
-2.97% | -30.02% |
| Mar. 01 | JAMCO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 | CI |
| 2023 | JAMCO Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 62,073 | 18,804 | 27,093 | 21,701 | 40,130 | 29,845 | - | - |
| Enterprise Value (EV) 1 | 80,545 | 52,374 | 74,847 | 64,699 | 84,570 | 29,845 | 29,845 | 29,845 |
| P/E ratio | 32.5 x | 31 x | -1.99 x | -5.32 x | 18.5 x | 14 x | 8.87 x | 7.85 x |
| Yield | 0.86% | 2.85% | - | - | - | 1.35% | 2.47% | 3.6% |
| Capitalization / Revenue | 0.74 x | 0.21 x | 0.54 x | 0.56 x | 0.85 x | 0.45 x | 0.38 x | 0.36 x |
| EV / Revenue | 0.74 x | 0.21 x | 0.54 x | 0.56 x | 0.85 x | 0.45 x | 0.38 x | 0.36 x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / FCF | 8.44 x | -1.38 x | -2.13 x | - | -20 x | -1.77 x | -5.16 x | 8.37 x |
| FCF Yield | 11.9% | -72.7% | -46.9% | - | -4.99% | -56.6% | -19.4% | 11.9% |
| Price to Book | 2.06 x | 0.63 x | 1.67 x | 2.02 x | 3.08 x | 2.13 x | 1.97 x | 1.79 x |
| Nbr of stocks (in thousands) | 26,825 | 26,825 | 26,825 | 26,825 | 26,825 | 26,839 | - | - |
| Reference price 2 | 2,314 | 701.0 | 1,010 | 809.0 | 1,496 | 1,112 | 1,112 | 1,112 |
| Announcement Date | 5/10/19 | 5/18/20 | 5/11/21 | 5/11/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 84,068 | 91,535 | 50,058 | 39,078 | 47,225 | 66,238 | 77,886 | 83,524 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 4,321 | 1,807 | -10,902 | -3,174 | 1,733 | 3,514 | 6,443 | 7,491 |
| Operating Margin | 5.14% | 1.97% | -21.78% | -8.12% | 3.67% | 5.31% | 8.27% | 8.97% |
| Earnings before Tax (EBT) 1 | 3,026 | 898 | -16,737 | -2,981 | 1,594 | 3,907 | 6,575 | 8,176 |
| Net income 1 | 1,910 | 605 | -13,585 | -4,081 | 2,174 | 2,132 | 3,366 | 3,806 |
| Net margin | 2.27% | 0.66% | -27.14% | -10.44% | 4.6% | 3.22% | 4.32% | 4.56% |
| EPS 2 | 71.23 | 22.58 | -506.5 | -152.2 | 81.05 | 79.40 | 125.4 | 141.7 |
| Free Cash Flow 1 | 7,356 | -13,672 | -12,705 | - | -2,002 | -16,879 | -5,784 | 3,566 |
| FCF margin | 8.75% | -14.94% | -25.38% | - | -4.24% | -25.48% | -7.43% | 4.27% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | 385.13% | - | - | - | - | - | - | 93.71% |
| Dividend per Share 2 | 20.00 | 20.00 | - | - | - | 15.00 | 27.50 | 40.00 |
| Announcement Date | 5/10/19 | 5/18/20 | 5/11/21 | 5/11/22 | 5/12/23 | - | - | - |
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 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 40,554 | 25,860 | 18,477 | 8,365 | 7,111 | 17,042 | 14,831 | 15,352 | 30,183 | 14,617 | 12,626 | 27,243 | 17,149 | 20,608 | 37,757 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 784 | -4,591 | -511 | -1,009 | 120 | 281 | 1,296 | 156 | 1,452 | 234 | 546 | 780 | 624 | 596 | 1,220 |
| Operating Margin | 1.93% | -17.75% | -2.77% | -12.06% | 1.69% | 1.65% | 8.74% | 1.02% | 4.81% | 1.6% | 4.32% | 2.86% | 3.64% | 2.89% | 3.23% |
| Earnings before Tax (EBT) | 127 | -6,050 | -387 | -1,008 | 275 | 392 | 1,415 | - | - | 169 | - | 451 | 139 | - | - |
| Net income | 73 | -4,294 | -47 | -805 | 375 | 655 | 576 | - | - | 390 | - | 960 | 307 | - | - |
| Net margin | 0.18% | -16.6% | -0.25% | -9.62% | 5.27% | 3.84% | 3.88% | - | - | 2.67% | - | 3.52% | 1.79% | - | - |
| EPS | 2.730 | -160.1 | -1.760 | -30.02 | 14.00 | 24.42 | 21.48 | - | - | 14.57 | - | 35.80 | 11.45 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/19 | 11/6/20 | 11/5/21 | 2/9/22 | 8/5/22 | 11/8/22 | 2/9/23 | 5/12/23 | 5/12/23 | 8/10/23 | 11/8/23 | 11/8/23 | 2/9/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 18,472 | 33,570 | 47,754 | 42,998 | 44,440 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 7,356 | -13,672 | -12,705 | - | -2,002 | -16,879 | -5,784 | 3,566 |
| ROE (net income / shareholders' equity) | 6.5% | 2% | -59% | -30.3% | 18.3% | 1.1% | - | - |
| ROA (Net income/ Total Assets) | 3.33% | 1.06% | -10.6% | -3.6% | 1.16% | - | - | - |
| Assets 1 | 57,310 | 57,306 | 127,934 | 113,231 | 187,543 | - | - | - |
| Book Value Per Share 2 | 1,125 | 1,113 | 605.0 | 401.0 | 485.0 | 522.0 | 563.0 | 623.0 |
| Cash Flow per Share | 156.0 | 128.0 | -414.0 | -69.80 | 160.0 | - | - | - |
| Capex | 2,009 | 2,387 | 1,090 | 976 | 2,089 | - | - | - |
| Capex / Sales | 2.39% | 2.61% | 2.18% | 2.5% | 4.42% | - | - | - |
| Announcement Date | 5/10/19 | 5/18/20 | 5/11/21 | 5/11/22 | 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
1
Last Close Price
1,112
Average target price
-
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -30.02% | 186M | |
| +27.18% | 90.19B | |
| +25.72% | 69.47B | |
| +42.46% | 27.27B | |
| +17.43% | 25.28B | |
| -5.40% | 13.02B | |
| +18.02% | 9.84B | |
| -7.81% | 8.12B | |
| -.--% | 7.35B | |
| +3.90% | 3.73B |
- Stock Market
- Equities
- 7408 Stock
- Financials JAMCO Corporation
