JAPAN SYSTEM TECHNIQUES CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,664 JPY | -1.01% |
|
-1.42% | +10.56% |
| Apr. 25 | Japan System Techniques, Osaka University Collaborating on Transportation, Health Research | MT |
| Apr. 22 | Japan System Techniques Launches Drug Use Statistics Dashboard Service | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,943 | 7,410 | 5,369 | 8,150 | 15,638 | 22,076 |
| Enterprise Value (EV) 1 | 4,195 | 4,712 | 2,770 | 3,705 | 9,182 | 14,870 |
| P/E ratio | 12 x | 23.4 x | -179 x | 14.1 x | 11.4 x | 12.5 x |
| Yield | 1.89% | 1.98% | 2.77% | 1.84% | 1.57% | 1.5% |
| Capitalization / Revenue | 0.44 x | 0.44 x | 0.3 x | 0.43 x | 0.73 x | 0.94 x |
| EV / Revenue | 0.27 x | 0.28 x | 0.15 x | 0.2 x | 0.43 x | 0.63 x |
| EV / EBITDA | 4.67 x | 4.64 x | 2.29 x | 2.56 x | 4.19 x | 5.79 x |
| EV / FCF | 8.37 x | 2.81 x | 12 x | 2 x | 10.1 x | 24.3 x |
| FCF Yield | 11.9% | 35.6% | 8.35% | 50% | 9.89% | 4.12% |
| Price to Book | 1.12 x | 1.17 x | 0.88 x | 1.2 x | 1.71 x | 2.05 x |
| Nbr of stocks (in thousands) | 20,992 | 20,992 | 21,264 | 21,447 | 24,530 | 24,528 |
| Reference price 2 | 330.8 | 353.0 | 252.5 | 380.0 | 637.5 | 900.0 |
| Announcement Date | 6/27/18 | 6/24/19 | 6/25/20 | 6/28/21 | 6/24/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,630 | 16,868 | 18,019 | 18,789 | 21,399 | 23,519 |
| EBITDA 1 | 898 | 1,016 | 1,212 | 1,445 | 2,191 | 2,569 |
| EBIT 1 | 742 | 856 | 971 | 1,217 | 2,000 | 2,384 |
| Operating Margin | 4.75% | 5.07% | 5.39% | 6.48% | 9.35% | 10.14% |
| Earnings before Tax (EBT) 1 | 778 | 486 | 284 | 963 | 1,963 | 2,449 |
| Net income 1 | 579 | 317 | -30 | 578 | 1,330 | 1,772 |
| Net margin | 3.7% | 1.88% | -0.17% | 3.08% | 6.22% | 7.53% |
| EPS 2 | 27.58 | 15.10 | -1.409 | 26.95 | 56.14 | 72.24 |
| Free Cash Flow 1 | 501.1 | 1,677 | 231.4 | 1,854 | 908.4 | 612 |
| FCF margin | 3.21% | 9.94% | 1.28% | 9.87% | 4.24% | 2.6% |
| FCF Conversion (EBITDA) | 55.8% | 165.03% | 19.09% | 128.29% | 41.46% | 23.82% |
| FCF Conversion (Net income) | 86.55% | 528.94% | - | 320.72% | 68.3% | 34.54% |
| Dividend per Share 2 | 6.250 | 7.000 | 7.000 | 7.000 | 10.00 | 13.50 |
| Announcement Date | 6/27/18 | 6/24/19 | 6/25/20 | 6/28/21 | 6/24/22 | 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 | 8,610 | 8,042 | 10,042 | 4,943 | 5,119 | 11,004 | 5,631 | 5,640 | 12,132 | 6,395 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 190 | 23 | 992 | 305 | 261 | 1,003 | 556 | 122 | 1,003 | 611 |
| Operating Margin | 2.21% | 0.29% | 9.88% | 6.17% | 5.1% | 9.11% | 9.87% | 2.16% | 8.27% | 9.55% |
| Earnings before Tax (EBT) 1 | -519 | -283 | 1,004 | 327 | 289 | 1,037 | 568 | 134 | 1,008 | 640 |
| Net income 1 | -552 | -309 | 686 | 228 | 223 | 737 | 430 | 61 | 651 | 448 |
| Net margin | -6.41% | -3.84% | 6.83% | 4.61% | 4.36% | 6.7% | 7.64% | 1.08% | 5.37% | 7.01% |
| EPS 2 | -26.04 | -14.43 | 30.11 | 8.925 | 9.128 | 30.08 | 17.50 | 2.525 | 26.55 | 18.26 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/19 | 11/10/20 | 11/10/21 | 2/10/22 | 8/10/22 | 11/10/22 | 2/10/23 | 8/10/23 | 11/10/23 | 2/13/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2,748 | 2,698 | 2,599 | 4,445 | 6,456 | 7,206 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 501 | 1,677 | 231 | 1,854 | 908 | 612 |
| ROE (net income / shareholders' equity) | 9.6% | 4.9% | -0.57% | 8.91% | 16.6% | 17.8% |
| ROA (Net income/ Total Assets) | 4.11% | 4.14% | 4.58% | 5.89% | 8.8% | 9.04% |
| Assets 1 | 14,102 | 7,652 | -655.2 | 9,821 | 15,109 | 19,594 |
| Book Value Per Share 2 | 295.0 | 301.0 | 288.0 | 317.0 | 373.0 | 439.0 |
| Cash Flow per Share 2 | 143.0 | 201.0 | 182.0 | 225.0 | 264.0 | 294.0 |
| Capex 1 | 21 | 86 | 65 | 81 | 51 | 81 |
| Capex / Sales | 0.13% | 0.51% | 0.36% | 0.43% | 0.24% | 0.34% |
| Announcement Date | 6/27/18 | 6/24/19 | 6/25/20 | 6/28/21 | 6/24/22 | 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. | |
|---|---|---|
| +10.56% | 259M | |
| +11.17% | 322B | |
| +24.75% | 216B | |
| +2.41% | 149B | |
| +10.65% | 56.27B | |
| +8.71% | 32.13B | |
| -4.57% | 27.45B | |
| +103.03% | 22.62B | |
| +20.22% | 19.55B | |
| +13.06% | 14.69B |
- Stock Market
- Equities
- 4323 Stock
- Financials Japan System Techniques Co., Ltd.
