BUYSELL TECHNOLOGIES CO.,LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,938 JPY | +4.52% |
|
+5.86% | -8.37% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 41,416 | 46,665 | 77,858 | 45,926 | 40,236 | - | - |
| Enterprise Value (EV) 1 | 41,330 | 45,008 | 75,909 | 46,238 | 38,717 | 37,497 | 36,082 |
| P/E ratio | 72.1 x | 35.4 x | 33.3 x | 32.1 x | 20.6 x | 15.7 x | 12.8 x |
| Yield | 0.25% | 0.42% | 0.37% | 0.78% | 0.89% | 1.11% | 1.33% |
| Capitalization / Revenue | 2.81 x | 1.88 x | 2.31 x | 1.08 x | 0.76 x | 0.66 x | 0.6 x |
| EV / Revenue | 2.8 x | 1.82 x | 2.25 x | 1.09 x | 0.73 x | 0.61 x | 0.54 x |
| EV / EBITDA | - | - | 18.9 x | 14.4 x | 10.4 x | 8.06 x | 6.45 x |
| EV / FCF | 678 x | - | 122 x | - | -15.2 x | 11.5 x | 9.28 x |
| FCF Yield | 0.15% | - | 0.82% | - | -6.57% | 8.73% | 10.8% |
| Price to Book | 12.9 x | 10.3 x | 9.56 x | 5.45 x | 3.93 x | 3.25 x | 2.68 x |
| Nbr of stocks (in thousands) | 13,968 | 14,141 | 14,526 | 14,285 | 14,314 | - | - |
| Reference price 2 | 2,965 | 3,300 | 5,360 | 3,215 | 2,811 | 2,811 | 2,811 |
| Announcement Date | 2/12/21 | 2/14/22 | 2/13/23 | 2/14/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 14,764 | 24,789 | 33,724 | 42,574 | 52,698 | 61,129 | 66,629 |
| EBITDA 1 | - | - | 4,019 | 3,205 | 3,738 | 4,654 | 5,594 |
| EBIT 1 | 968 | 2,315 | 3,748 | 2,796 | 3,471 | 4,478 | 5,442 |
| Operating Margin | 6.56% | 9.34% | 11.11% | 6.57% | 6.59% | 7.32% | 8.17% |
| Earnings before Tax (EBT) 1 | 881 | 2,165 | 3,672 | 2,755 | 3,422 | 4,572 | 5,722 |
| Net income 1 | 565 | 1,314 | 2,306 | 1,453 | 1,969 | 2,579 | 3,175 |
| Net margin | 3.83% | 5.3% | 6.84% | 3.41% | 3.74% | 4.22% | 4.77% |
| EPS 2 | 41.12 | 93.26 | 160.9 | 100.1 | 136.3 | 178.5 | 220.4 |
| Free Cash Flow 1 | 61 | - | 620.8 | - | -2,543 | 3,272 | 3,888 |
| FCF margin | 0.41% | - | 1.84% | - | -4.83% | 5.35% | 5.84% |
| FCF Conversion (EBITDA) | - | - | 15.45% | - | - | 70.3% | 69.51% |
| FCF Conversion (Net income) | 10.8% | - | 26.92% | - | - | 126.89% | 122.46% |
| Dividend per Share 2 | 7.500 | 14.00 | 20.00 | 25.00 | 25.00 | 31.25 | 37.50 |
| Announcement Date | 2/12/21 | 2/14/22 | 2/13/23 | 2/14/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,706 | 6,121 | 6,989 | 8,103 | 15,092 | 8,764 | 9,868 | 18,632 | 9,056 | 10,505 | 19,561 | 10,255 | 12,758 | 11,610 | 13,029 | 24,800 | 13,101 | 16,250 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,330 | 400 | 771 | 787 | 1,558 | 983 | 1,153 | 2,136 | 535 | 778 | 1,313 | 236 | 1,247 | 454.4 | 926.1 | 1,400 | 699.7 | 1,323 | - |
| Operating Margin | 11.36% | 6.53% | 11.03% | 9.71% | 10.32% | 11.22% | 11.68% | 11.46% | 5.91% | 7.41% | 6.71% | 2.3% | 9.77% | 3.91% | 7.11% | 5.65% | 5.34% | 8.14% | - |
| Earnings before Tax (EBT) | 1,216 | 368 | 769 | 783 | 1,552 | 973 | 1,202 | 2,175 | 523 | - | 1,291 | 232 | - | - | - | - | - | - | - |
| Net income 1 | 690 | 213 | 459 | 470 | 929 | 593 | 746 | 1,339 | 252 | 383 | 635 | 71 | 747 | 209.2 | 495.7 | - | 309.7 | 915.3 | - |
| Net margin | 5.89% | 3.48% | 6.57% | 5.8% | 6.16% | 6.77% | 7.56% | 7.19% | 2.78% | 3.65% | 3.25% | 0.69% | 5.86% | 1.8% | 3.8% | - | 2.36% | 5.63% | - |
| EPS 2 | 49.12 | 15.09 | 32.44 | - | 65.40 | 41.27 | 54.24 | - | 17.33 | 26.33 | 43.66 | 4.850 | 51.60 | 14.38 | 34.08 | - | 21.29 | 62.92 | - |
| Dividend per Share 2 | - | - | - | - | - | - | 20.00 | - | - | - | - | - | 25.00 | - | - | - | - | 25.00 | - |
| Announcement Date | 8/13/21 | 11/12/21 | 5/13/22 | 8/12/22 | 8/12/22 | 11/14/22 | 2/13/23 | 2/13/23 | 5/12/23 | 8/14/23 | 8/14/23 | 11/14/23 | 2/14/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 312 | - | - | - |
| Net Cash position 1 | 86 | 1,657 | 1,949 | - | 1,519 | 2,738 | 4,154 |
| Leverage (Debt/EBITDA) | - | - | - | 0.0974 x | - | - | - |
| Free Cash Flow 1 | 61 | - | 621 | - | -2,543 | 3,272 | 3,888 |
| ROE (net income / shareholders' equity) | 17.5% | 33.9% | 35.8% | 17.5% | 21.6% | 23.4% | 23.7% |
| ROA (Net income/ Total Assets) | - | 24% | 26.7% | 14.1% | - | - | - |
| Assets 1 | - | 5,474 | 8,635 | 10,279 | - | - | - |
| Book Value Per Share 2 | 231.0 | 319.0 | 560.0 | 590.0 | 716.0 | 866.0 | 1,050 |
| Cash Flow per Share 2 | 108.0 | 108.0 | 182.0 | 147.0 | 197.0 | 240.0 | 284.0 |
| Capex 1 | 364 | 425 | 550 | 1,184 | 600 | 600 | 600 |
| Capex / Sales | 2.47% | 1.71% | 1.63% | 2.78% | 1.14% | 0.98% | 0.9% |
| Announcement Date | 2/12/21 | 2/14/22 | 2/13/23 | 2/14/24 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
2,811
JPY
Average target price
3,988
JPY
Spread / Average Target
+41.85%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.37% | 258M | |
| +8.76% | 298M | |
| +31.71% | 256M | |
| +11.92% | 168M | |
| -49.48% | 60.17M |
- Stock Market
- Equities
- 7685 Stock
- Financials BuySell Technologies Co.,Ltd.