1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Universal Entertainment Corporation
  6. Financials
    6425   JP3126130008

UNIVERSAL ENTERTAINMENT CORPORATION

(6425)
  Report
Delayed Japan Exchange  -  05/20 01:21:00 am EDT
1915.00 JPY   +4.82%
04/14Universal Entertainment Unit Launches Online Gaming Operations in Philippines
MT
02/28Universal Entertainment Corporation Announces Board Changes
CI
02/14UNIVERSAL ENTERTAINMENT : Summary of Financial Data and Business Results for the Fiscal Year Ended December 31, 2021 (JP GAAP, Consolidated)
PU
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 290 362184 412189 138141 563--
Enterprise Value (EV)1 394 961305 128329 750267 231201 177232 311
P/E ratio -56,1x-9,61x-9,93x20,0x109x21,0x
Yield 1,35%---1,37%-
Capitalization / Revenue 2,32x2,03x2,09x1,10x0,96x0,79x
EV / Revenue 3,16x3,36x3,65x2,08x1,36x1,30x
EV / EBITDA 22,6x14,7x16,1x9,82x5,64x5,57x
Price to Book 0,78x0,52x0,56x0,39x0,40x0,44x
Nbr of stocks (in thousands) 78 15977 48477 48477 484--
Reference price (JPY) 3 7152 3802 4411 8271 8271 827
Announcement Date 02/14/202002/12/202102/14/2022---
1 JPY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 124 94490 87190 435128 366147 793178 802
EBITDA1 17 48420 70320 43627 20635 66541 743
Operating profit (EBIT)1 3892 5551 9599 46818 27025 396
Operating Margin 0,31%2,81%2,17%7,38%12,4%14,2%
Pre-Tax Profit (EBT)1 -9 089-19 735-14 96610 1081 8639 608
Net income1 -5 191-19 218-19 0527 0751 3036 725
Net margin -4,15%-21,1%-21,1%5,51%0,88%3,76%
EPS2 -66,2-248-24691,316,886,8
Dividend per Share2 50,0---25,0-
Announcement Date 02/14/202002/12/202102/14/2022---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 S1 2021 Q3 2021 Q4 2022 Q1
Net sales1 13 72914 66928 61829 06532 75227 735
EBITDA -660-----
Operating profit (EBIT)1 -5 247-4 040-8 7634 4336 2892 325
Operating Margin -38,2%-27,5%-30,6%15,3%19,2%8,38%
Pre-Tax Profit (EBT)1 -12 540-4 095-14 192-1 265-10 120
Net income1 --5 206-16 928-1 470-8 362
Net margin --35,5%-59,2%-5,06%-30,1%
EPS2 -160-67,2-218-19,0-108
Dividend per Share ------
Announcement Date 02/12/202105/13/202108/05/202111/11/202102/14/202205/12/2022
1 JPY in Million
2 JPY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 104 599120 716140 612125 66859 61490 748
Net Cash position1 ------
Leverage (Debt / EBITDA) 5,98x5,83x6,88x4,62x1,67x2,17x
Free Cash Flow1 5 573-6 910-6 68112 74514 18222 623
ROE (Net Profit / Equities) -1,40%-5,30%-5,50%2,00%1,52%2,10%
Shareholders' equity1 370 786362 604346 400353 75085 453320 238
ROA (Net Profit / Asset) -1,47%-1,62%-0,44%1,10%2,10%3,20%
Assets1 354 2761 186 1794 333 348643 18262 048210 156
Book Value Per Share2 4 7564 6144 3734 6704 5474 173
Cash Flow per Share2 162-13,8-7,42269283388
Capex1 23 89510 0228 4268 0897 6087 455
Capex / Sales 19,1%11,0%9,32%6,30%5,15%4,17%
Announcement Date 02/14/202002/12/202102/14/2022---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Key data
Capitalization (JPY) 141 563 266 173
Capitalization (USD) 1 111 607 901
Net sales (JPY) 90 435 000 000
Net sales (USD) 710 129 564
Number of employees 6 408
Sales / Employee (JPY) 14 112 828
Sales / Employee (USD) 110 819
Free-Float 25,3%
Free-Float capitalization (JPY) 35 779 649 061
Free-Float capitalization (USD) 280 955 234
Avg. Exchange 20 sessions (JPY) 282 673 150
Avg. Exchange 20 sessions (USD) 2 219 656
Average Daily Capital Traded 0,2%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA