Stock 3925 DOUBLE STANDARD INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Double Standard Inc.

Equities

3925

JP3505980007

Business Support Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,763 JPY -0.23% Intraday chart for Double Standard Inc. +0.86% +12.51%
Apr. 02 Tranche Update on Double Standard Inc.'s Equity Buyback Plan announced on September 22, 2023. CI
Mar. 31 Double Standard Inc.'s Equity Buyback announced on September 22, 2023, has closed with 63,200 shares, representing 0.47% for ¥93.1 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 26,746 36,476 27,491 28,042 29,263 28,163
Enterprise Value (EV) 1 25,706 34,818 25,371 25,413 26,127 24,003
P/E ratio 83.7 x 62.9 x 37.2 x 37.5 x 27 x 17.3 x
Yield 0.5% 0.44% 0.98% 1.33% 1.62% 2.41%
Capitalization / Revenue 13.4 x 13 x 7.5 x 6.36 x 4.13 x 4.08 x
EV / Revenue 12.9 x 12.4 x 6.92 x 5.76 x 3.69 x 3.47 x
EV / EBITDA 43.5 x 39 x 22.6 x 22.4 x 14.6 x 11.1 x
EV / FCF 202 x 50.1 x 37.3 x 33.9 x 27.9 x 18.8 x
FCF Yield 0.49% 2% 2.68% 2.95% 3.59% 5.31%
Price to Book 21.1 x 21.2 x 12 x 10.1 x 8.29 x 6.16 x
Nbr of stocks (in thousands) 13,390 13,460 13,460 13,580 13,579 13,579
Reference price 2 1,998 2,710 2,042 2,065 2,155 2,074
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,997 2,812 3,667 4,411 7,077 6,911
EBITDA 1 591 892 1,125 1,133 1,784 2,161
EBIT 1 552 866 1,102 1,109 1,758 2,121
Operating Margin 27.64% 30.8% 30.05% 25.14% 24.84% 30.69%
Earnings before Tax (EBT) 1 493 875 1,105 1,085 1,581 2,314
Net income 1 324 585 745 747 1,082 1,625
Net margin 16.22% 20.8% 20.32% 16.93% 15.29% 23.51%
EPS 2 23.86 43.10 54.91 55.01 79.68 119.7
Free Cash Flow 1 127 695.2 680.8 750.1 937.8 1,276
FCF margin 6.36% 24.72% 18.56% 17.01% 13.25% 18.46%
FCF Conversion (EBITDA) 21.49% 77.94% 60.51% 66.21% 52.56% 59.03%
FCF Conversion (Net income) 39.2% 118.85% 91.38% 100.42% 86.67% 78.5%
Dividend per Share 2 10.00 12.00 20.00 27.50 35.00 50.00
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3
Net sales 1 1,535 2,132 1,855 2,556 4,076 1,399 1,602 1,776 1,693 3,469 1,537 1,905 1,508 1,693 3,201 1,818
EBITDA - - - - - - - - - - - - - - - -
EBIT 1 492 609 415 693 989 363 405 628 463 1,091 394 636 363 462 825 614
Operating Margin 32.05% 28.56% 22.37% 27.11% 24.26% 25.95% 25.28% 35.36% 27.35% 31.45% 25.63% 33.39% 24.07% 27.29% 25.77% 33.77%
Earnings before Tax (EBT) 1 486 - 391 - 975 352 - 653 - 1,106 555 - 501 - 963 615
Net income 1 326 419 265 482 667 235 180 437 310 747 435 443 338 308 646 419
Net margin 21.24% 19.65% 14.29% 18.86% 16.36% 16.8% 11.24% 24.61% 18.31% 21.53% 28.3% 23.25% 22.41% 18.19% 20.18% 23.05%
EPS 2 24.26 - 19.58 - 49.18 - - 32.25 - 55.06 32.00 - 24.92 - 47.58 30.94
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 11/13/19 5/13/20 11/13/20 5/13/21 11/12/21 2/14/22 5/13/22 8/12/22 11/14/22 11/14/22 2/14/23 5/12/23 8/14/23 11/13/23 11/13/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,040 1,658 2,120 2,629 3,136 4,160
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 127 695 681 750 938 1,276
ROE (net income / shareholders' equity) 27.9% 39.1% 37% 29.4% 34.3% 40.3%
ROA (Net income/ Total Assets) 21.5% 28.6% 27.1% 21.7% 27.7% 26.3%
Assets 1 1,504 2,044 2,753 3,441 3,900 6,171
Book Value Per Share 2 94.50 128.0 170.0 205.0 260.0 337.0
Cash Flow per Share 2 77.40 123.0 156.0 194.0 231.0 306.0
Capex 1 3 2 2 9 66 16
Capex / Sales 0.15% 0.07% 0.05% 0.2% 0.93% 0.23%
Announcement Date 6/29/18 6/28/19 6/29/20 6/30/21 6/30/22 6/30/23
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 Data Processing Services

1st Jan change Capi.
DOUBLE STANDARD INC. Stock Double Standard Inc.
+12.51% 156M
VERRA MOBILITY CORPORATION Stock Verra Mobility Corporation
+12.59% 4.32B
COMPUTER AGE MANAGEMENT SERVICES LIMITED Stock Computer Age Management Services Limited
+24.23% 1.94B
BLS INTERNATIONAL SERVICES LIMITED Stock BLS International Services Limited
+8.86% 1.72B
KEHUA DATA CO., LTD. Stock Kehua Data Co., Ltd.
-4.23% 1.69B
SDIC INTELLIGENCE XIAMEN INFORMATION CO., LTD. Stock SDIC Intelligence Xiamen Information Co., Ltd.
-16.17% 1.59B
JMDC INC. Stock JMDC Inc.
-24.70% 1.37B
SHANGHAI @HUB CO.,LTD. Stock Shanghai @hub Co.,Ltd.
-4.99% 1.2B
FUJIAN START GROUP CO.LTD Stock Fujian Start Group Co.Ltd
-4.66% 1.05B
ZEUUS, INC. Stock Zeuus, Inc.
+119.33% 694M
Data Processing Services
  1. Stock Market
  2. Equities
  3. 3925 Stock
  4. Financials Double Standard Inc.