Financials Mutoh Holdings Co., Ltd.

Equities

7999

JP3914000009

Computer Hardware

Market Closed - Japan Exchange 02:00:00 2024-05-02 am EDT 5-day change 1st Jan Change
2,186 JPY +0.18% Intraday chart for Mutoh Holdings Co., Ltd. 0.00% +10.74%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 10,955 8,582 6,452 7,456 9,667 7,568
Enterprise Value (EV) 1 1,514 480 -1,020 -844.7 891.6 -2,778
P/E ratio -32.7 x 134 x -6.36 x -6.21 x 12.5 x 8.62 x
Yield 1.45% 1.86% 2.47% 1.83% 1.42% 2.71%
Capitalization / Revenue 0.55 x 0.45 x 0.4 x 0.53 x 0.61 x 0.45 x
EV / Revenue 0.08 x 0.02 x -0.06 x -0.06 x 0.06 x -0.17 x
EV / EBITDA 2.48 x 0.86 x 24.3 x 3.38 x 1.18 x -2.24 x
EV / FCF 1.18 x 10.6 x 0.81 x -7.45 x 11.6 x -9.32 x
FCF Yield 84.9% 9.45% 123% -13.4% 8.62% -10.7%
Price to Book 0.49 x 0.4 x 0.32 x 0.38 x 0.47 x 0.35 x
Nbr of stocks (in thousands) 4,551 4,550 4,550 4,555 4,560 4,565
Reference price 2 2,407 1,886 1,418 1,637 2,120 1,658
Announcement Date 6/29/18 6/28/19 8/31/20 6/28/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 20,048 19,202 16,124 14,151 15,848 16,794
EBITDA 1 610 555 -42 -250 753 1,240
EBIT 1 161 161 -598 -564 543 967
Operating Margin 0.8% 0.84% -3.71% -3.99% 3.43% 5.76%
Earnings before Tax (EBT) 1 437 194 -635 -1,073 1,213 982
Net income 1 -337 64 -1,015 -1,200 773 878
Net margin -1.68% 0.33% -6.29% -8.48% 4.88% 5.23%
EPS 2 -73.53 14.06 -223.1 -263.5 169.6 192.4
Free Cash Flow 1 1,285 45.38 -1,254 113.4 76.88 297.9
FCF margin 6.41% 0.24% -7.78% 0.8% 0.49% 1.77%
FCF Conversion (EBITDA) 210.61% 8.18% - - 10.21% 24.02%
FCF Conversion (Net income) - 70.9% - - 9.95% 33.93%
Dividend per Share 2 35.00 35.00 35.00 30.00 30.00 45.00
Announcement Date 6/29/18 6/28/19 8/31/20 6/28/21 6/29/22 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 8,293 6,272 7,801 3,832 4,258 8,473 4,059 4,260 8,502 4,400
EBITDA - - - - - - - - - -
EBIT 1 -65 -576 238 141 257 503 185 356 511 355
Operating Margin -0.78% -9.18% 3.05% 3.68% 6.04% 5.94% 4.56% 8.36% 6.01% 8.07%
Earnings before Tax (EBT) 1 -62 -532 929 242 214 483 210 346 536 332
Net income 1 -111 -592 744 170 137 328 140 -20 262 259
Net margin -1.34% -9.44% 9.54% 4.44% 3.22% 3.87% 3.45% -0.47% 3.08% 5.89%
EPS 2 -24.46 -130.2 163.4 37.19 30.21 72.06 30.53 -4.420 57.47 56.65
Dividend per Share - - - - - - - - 25.00 -
Announcement Date 11/12/19 11/12/20 11/12/21 2/14/22 8/10/22 11/11/22 2/14/23 8/10/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 9,441 8,102 7,472 8,301 8,775 10,346
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,285 45.4 -1,254 113 76.9 298
ROE (net income / shareholders' equity) -1.14% 0.23% -4.59% -5.45% 4.1% 4.44%
ROA (Net income/ Total Assets) 0.33% 0.34% -1.34% -1.35% 1.31% 2.24%
Assets 1 -101,171 18,703 75,741 88,666 59,102 39,217
Book Value Per Share 2 4,876 4,729 4,481 4,283 4,486 4,728
Cash Flow per Share 2 2,075 1,781 1,642 1,823 1,925 2,267
Capex 1 400 133 985 104 233 287
Capex / Sales 2% 0.69% 6.11% 0.73% 1.47% 1.71%
Announcement Date 6/29/18 6/28/19 8/31/20 6/28/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 7999 Stock
  4. Financials Mutoh Holdings Co., Ltd.