Stock 6947 ZUKEN INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zuken Inc.

Equities

6947

JP3412000006

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
4,020 JPY +1.13% Intraday chart for Zuken Inc. +0.50% -0.50%
2023 Tranche Update on Zuken Inc.'s Equity Buyback Plan announced on June 19, 2023. CI
2023 Zuken Inc.'s Equity Buyback announced on June 19, 2023, has closed with 998,300 shares, representing 4.32% for ¥3,999.92 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 34,085 34,805 53,613 65,702 70,211 79,975
Enterprise Value (EV) 1 10,517 9,582 26,339 37,309 36,320 44,769
P/E ratio 22.6 x 16.5 x 20.7 x 30.7 x 23.4 x 25 x
Yield 1.5% 1.74% 1.26% 1.06% 1.06% 1.31%
Capitalization / Revenue 1.45 x 1.3 x 1.83 x 2.28 x 2.23 x 2.28 x
EV / Revenue 0.45 x 0.36 x 0.9 x 1.29 x 1.15 x 1.28 x
EV / EBITDA 3.67 x 2.46 x 6.12 x 9.72 x 7.58 x 8.6 x
EV / FCF 4.67 x 3.38 x 8.62 x 22.1 x 6.1 x 26.2 x
FCF Yield 21.4% 29.6% 11.6% 4.52% 16.4% 3.81%
Price to Book 1.13 x 1.07 x 1.55 x 1.71 x 1.84 x 1.96 x
Nbr of stocks (in thousands) 23,250 23,250 23,250 23,249 23,249 23,249
Reference price 2 1,466 1,497 2,306 2,826 3,020 3,440
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 23,582 26,787 29,296 28,819 31,502 35,073
EBITDA 1 2,863 3,892 4,304 3,840 4,790 5,207
EBIT 1 2,025 3,067 3,391 2,892 3,905 4,428
Operating Margin 8.59% 11.45% 11.57% 10.04% 12.4% 12.63%
Earnings before Tax (EBT) 1 2,092 3,099 3,614 2,979 6,124 4,648
Net income 1 1,511 2,113 2,591 2,137 3,002 3,196
Net margin 6.41% 7.89% 8.84% 7.42% 9.53% 9.11%
EPS 2 64.99 90.88 111.4 91.92 129.1 137.5
Free Cash Flow 1 2,250 2,836 3,056 1,687 5,954 1,706
FCF margin 9.54% 10.59% 10.43% 5.85% 18.9% 4.86%
FCF Conversion (EBITDA) 78.58% 72.86% 71.01% 43.94% 124.3% 32.77%
FCF Conversion (Net income) 148.88% 134.21% 117.96% 78.95% 198.33% 53.39%
Dividend per Share 2 22.00 26.00 29.00 30.00 32.00 45.00
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 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 13,705 13,071 7,967 14,981 7,409 9,112 7,703 16,103 8,657 8,441 17,879 9,301
EBITDA - - - - - - - - - - - -
EBIT 1 1,778 966 1,282 1,851 611 1,442 856 1,892 1,130 775 1,996 1,153
Operating Margin 12.97% 7.39% 16.09% 12.36% 8.25% 15.83% 11.11% 11.75% 13.05% 9.18% 11.16% 12.4%
Earnings before Tax (EBT) 1 1,962 1,069 1,289 1,954 3,048 1,123 996 2,093 1,100 1,047 2,384 1,188
Net income 1 1,419 702 928 1,357 1,037 608 679 1,414 739 687 1,638 722
Net margin 10.35% 5.37% 11.65% 9.06% 14% 6.67% 8.81% 8.78% 8.54% 8.14% 9.16% 7.76%
EPS 2 61.04 30.22 39.90 58.37 44.63 26.16 29.21 60.86 31.77 29.63 71.57 32.50
Dividend per Share 14.00 15.00 - 16.00 - - - 20.00 - - 25.00 -
Announcement Date 11/11/19 11/9/20 11/8/21 11/8/21 2/7/22 5/9/22 8/8/22 11/7/22 2/8/23 8/8/23 11/6/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 23,568 25,223 27,274 28,393 33,891 35,206
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,250 2,836 3,056 1,687 5,954 1,706
ROE (net income / shareholders' equity) 5.23% 6.74% 7.63% 5.66% 7.85% 8.26%
ROA (Net income/ Total Assets) 3.01% 4.22% 4.3% 3.33% 4.2% 4.55%
Assets 1 50,249 50,066 60,292 64,207 71,510 70,217
Book Value Per Share 2 1,295 1,402 1,487 1,656 1,645 1,759
Cash Flow per Share 2 726.0 797.0 885.0 933.0 1,170 1,226
Capex 1 273 260 446 260 302 458
Capex / Sales 1.16% 0.97% 1.52% 0.9% 0.96% 1.31%
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 Technology Consulting & Outsourcing Services

1st Jan change Capi.
ZUKEN INC. Stock Zuken Inc.
-0.50% 568M
VERISK ANALYTICS, INC. Stock Verisk Analytics, Inc.
-7.42% 31.57B
SS&C TECHNOLOGIES HOLDINGS, INC. Stock SS&C Technologies Holdings, Inc.
+0.21% 15.14B
SAMSUNG SDS CO.,LTD. Stock Samsung SDS Co.,Ltd.
-6.71% 8.91B
OTSUKA CORPORATION Stock Otsuka Corporation
+6.83% 7.48B
REPLY S.P.A. Stock Reply S.p.A.
+3.85% 4.94B
POSCO DX COMPANY LTD. Stock Posco Dx Company Ltd.
-45.75% 4.44B
NS SOLUTIONS CORPORATION Stock NS Solutions Corporation
+12.35% 2.99B
NEC NETWORKS & SYSTEM INTEGRATION CORPORATION Stock NEC Networks & System Integration Corporation
+8.53% 2.44B
DHC SOFTWARE CO.,LTD. Stock DHC Software Co.,Ltd.
-13.45% 2.36B
Technology Consulting & Outsourcing Services
  1. Stock Market
  2. Equities
  3. 6947 Stock
  4. Financials Zuken Inc.