Financials Digital Information Technologies Corporation

Equities

3916

JP3549060006

IT Services & Consulting

Delayed Japan Exchange 08:25:12 2024-05-08 pm EDT 5-day change 1st Jan Change
1,762 JPY +0.17% Intraday chart for Digital Information Technologies Corporation +3.53% +8.63%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,543 21,668 29,734 20,829 24,113 26,294 - -
Enterprise Value (EV) 1 25,703 19,269 26,401 16,990 19,928 26,294 26,294 26,294
P/E ratio 37.3 x 22.1 x 24.9 x 14.5 x 16.8 x 14.6 x 12.5 x 11.4 x
Yield 0.89% 1.41% 1.23% 2.93% 2.25% 2.79% 3.24% 3.52%
Capitalization / Revenue 2.23 x 1.61 x 2.06 x 1.29 x 1.33 x 1.33 x 1.18 x 1.1 x
EV / Revenue 2.23 x 1.61 x 2.06 x 1.29 x 1.33 x 1.33 x 1.18 x 1.1 x
EV / EBITDA - - - - - - - -
EV / FCF 41,605,457 x 23,995,480 x - 29,628,921 x 17,199,037 x - - -
FCF Yield 0% 0% - 0% 0% - - -
Price to Book 9.28 x 5.92 x 6.57 x 3.75 x 4 x 3.71 x 3.16 x 2.71 x
Nbr of stocks (in thousands) 15,361 15,248 15,248 15,248 15,099 14,948 - -
Reference price 2 1,793 1,421 1,950 1,366 1,597 1,759 1,759 1,759
Announcement Date 8/9/19 8/11/20 8/12/21 8/10/22 8/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,355 13,495 14,444 16,156 18,149 19,700 22,300 23,900
EBITDA - - - - - - - -
EBIT 1 1,095 1,352 1,722 2,004 2,039 2,600 3,050 3,350
Operating Margin 8.86% 10.02% 11.92% 12.4% 11.23% 13.2% 13.68% 14.02%
Earnings before Tax (EBT) 1,038 1,335 1,730 2,004 2,063 - - -
Net income 1 737 978 1,196 1,439 1,447 1,800 2,100 2,300
Net margin 5.97% 7.25% 8.28% 8.91% 7.97% 9.14% 9.42% 9.62%
EPS 2 48.07 64.18 78.47 94.38 95.18 120.4 140.5 153.9
Free Cash Flow 662 903 - 703 1,402 - - -
FCF margin 5.36% 6.69% - 4.35% 7.72% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 89.82% 92.33% - 48.85% 96.89% - - -
Dividend per Share 2 16.00 20.00 24.00 40.00 36.00 49.00 57.00 62.00
Announcement Date 8/9/19 8/11/20 8/12/21 8/10/22 8/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 6,567 7,065 3,716 3,969 7,685 4,255 4,216 4,504 4,564 9,068 4,467 4,614 4,709 4,866 9,575 4,984 5,140
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 732 912 421 552 973 635 396 652 597 1,249 287 503 546 652 1,198 681 720
Operating Margin 11.15% 12.91% 11.33% 13.91% 12.66% 14.92% 9.39% 14.48% 13.08% 13.77% 6.42% 10.9% 11.59% 13.4% 12.51% 13.66% 14.01%
Earnings before Tax (EBT) 736 912 422 - 981 637 - 656 - 1,268 287 - 537 - 1,187 - -
Net income 1 509 628 294 392 686 442 311 467 425 892 197 358 365 446 811 468 520
Net margin 7.75% 8.89% 7.91% 9.88% 8.93% 10.39% 7.38% 10.37% 9.31% 9.84% 4.41% 7.76% 7.75% 9.17% 8.47% 9.39% 10.12%
EPS 33.42 41.20 19.31 - 45.04 28.97 - 30.64 - 58.50 12.97 - 24.45 - 54.24 - -
Dividend per Share 9.000 10.00 - - 15.00 - - - - 18.00 - - - - 23.00 - -
Announcement Date 2/5/20 2/10/21 11/9/21 2/10/22 2/10/22 5/13/22 8/10/22 11/14/22 2/13/23 2/13/23 5/15/23 8/10/23 11/14/23 2/14/24 2/14/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 1,840 2,399 3,333 3,839 4,185 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 662 903 - 703 1,402 - - -
ROE (net income / shareholders' equity) 26.5% 29.6% 29.2% 28.6% 25.1% - - -
ROA (Net income/ Total Assets) 25.3% 27.1% 29.4% 28.5% 26% - - -
Assets 1 2,911 3,610 4,062 5,051 5,572 - - -
Book Value Per Share 2 193.0 240.0 297.0 364.0 400.0 474.0 557.0 649.0
Cash Flow per Share 49.80 66.00 80.30 96.40 100.0 - - -
Capex 31 24 6 255 25 - - -
Capex / Sales 0.25% 0.18% 0.04% 1.58% 0.14% - - -
Announcement Date 8/9/19 8/11/20 8/12/21 8/10/22 8/10/23 - - -
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

  1. Stock Market
  2. Equities
  3. 3916 Stock
  4. Financials Digital Information Technologies Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW