Stock 9360 SUZUYO SHINWART CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Suzuyo Shinwart Corporation

Equities

9360

JP3398800007

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 01:59:37 2024-04-26 am EDT 		5-day change 1st Jan Change
2,531 JPY +1.04% Intraday chart for Suzuyo Shinwart Corporation -2.01% +26.49%
2023 Tranche Update on Suzuyo Shinwart Corporation's Equity Buyback Plan announced on November 10, 2023. CI
2023 Suzuyo Shinwart Corporation's Equity Buyback announced on November 10, 2023, has closed with 100,000 shares, representing 3.4% for ¥179.7 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 2,280 1,801 2,136 6,016 3,507 4,766
Enterprise Value (EV) 1 6,284 4,575 4,742 8,249 5,191 6,126
P/E ratio 14.9 x 81.8 x 13.3 x 28.2 x 12.8 x 12.5 x
Yield 1.61% 2.04% 1.72% 1.22% 2.52% 2.47%
Capitalization / Revenue 0.16 x 0.13 x 0.15 x 0.42 x 0.24 x 0.31 x
EV / Revenue 0.45 x 0.32 x 0.32 x 0.57 x 0.36 x 0.4 x
EV / EBITDA 8.21 x 6.88 x 5.23 x 9.23 x 5.41 x 5.34 x
EV / FCF 80.3 x 3 x 13.6 x 15.4 x 6.88 x 15 x
FCF Yield 1.25% 33.3% 7.35% 6.5% 14.5% 6.67%
Price to Book 0.99 x 0.78 x 0.89 x 2.32 x 1.26 x 1.54 x
Nbr of stocks (in thousands) 2,942 2,942 2,942 2,942 2,942 2,942
Reference price 2 775.0 612.0 726.0 2,045 1,192 1,620
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 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 14,040 14,377 14,653 14,349 14,458 15,503
EBITDA 1 765 665 906 894 959 1,147
EBIT 1 203 85 321 306 367 511
Operating Margin 1.45% 0.59% 2.19% 2.13% 2.54% 3.3%
Earnings before Tax (EBT) 1 221 69 367 359 411 547
Net income 1 153 22 160 213 275 381
Net margin 1.09% 0.15% 1.09% 1.48% 1.9% 2.46%
EPS 2 52.00 7.478 54.38 72.40 93.47 129.5
Free Cash Flow 1 78.25 1,525 348.6 536.4 755 408.8
FCF margin 0.56% 10.6% 2.38% 3.74% 5.22% 2.64%
FCF Conversion (EBITDA) 10.23% 229.27% 38.48% 60% 78.73% 35.64%
FCF Conversion (Net income) 51.14% 6,930.11% 217.89% 251.82% 274.55% 107.28%
Dividend per Share 2 12.50 12.50 12.50 25.00 30.00 40.00
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 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 6,966 6,518 6,729 3,707 3,499 7,092 3,671 3,741 7,923 4,050
EBITDA - - - - - - - - - -
EBIT 1 80 -72 -81 165 -87 -46 75 26 301 163
Operating Margin 1.15% -1.1% -1.2% 4.45% -2.49% -0.65% 2.04% 0.7% 3.8% 4.02%
Earnings before Tax (EBT) 1 101 -30 -62 187 -83 -37 90 39 325 178
Net income 1 15 -33 -49 127 -61 -44 59 22 222 109
Net margin 0.22% -0.51% -0.73% 3.43% -1.74% -0.62% 1.61% 0.59% 2.8% 2.69%
EPS 2 5.200 -11.37 -16.72 43.40 -20.81 -15.09 20.32 7.810 75.79 37.60
Dividend per Share - - - - - - - - - -
Announcement Date 11/14/19 11/13/20 11/12/21 2/10/22 8/10/22 11/14/22 2/14/23 8/10/23 11/10/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 4,004 2,774 2,606 2,233 1,684 1,360
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.234 x 4.171 x 2.876 x 2.498 x 1.756 x 1.186 x
Free Cash Flow 1 78.3 1,525 349 536 755 409
ROE (net income / shareholders' equity) 6.84% 0.96% 6.8% 8.52% 10.2% 13%
ROA (Net income/ Total Assets) 1.15% 0.48% 1.87% 1.84% 2.28% 3.17%
Assets 1 13,290 4,588 8,572 11,557 12,070 12,014
Book Value Per Share 2 782.0 782.0 818.0 882.0 949.0 1,049
Cash Flow per Share 2 355.0 587.0 452.0 355.0 394.0 426.0
Capex 1 44 113 158 104 115 95
Capex / Sales 0.31% 0.79% 1.08% 0.72% 0.8% 0.61%
Announcement Date 6/28/18 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
SUZUYO SHINWART CORPORATION Stock Suzuyo Shinwart Corporation
+26.49% 45.69M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 9360 Stock
  4. Financials Suzuyo Shinwart Corporation