ENOMOTO CO.,LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,591 JPY | +0.19% |
|
+1.21% | +2.12% |
| 2018 | Certain Shares of Enomoto Co.,Ltd. are subject to a Lock-Up Agreement Ending on 23-JUN-2018. | CI |
| 2017 | Enomoto Co.,Ltd. announced that it expects to receive ¥208.2 million in funding | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,794 | 5,562 | 13,992 | 10,686 | 11,768 | 10,626 | - | - |
| Enterprise Value (EV) 1 | 3,976 | 3,217 | 11,865 | 8,470 | 10,858 | 10,626 | 10,626 | 10,626 |
| P/E ratio | 6.33 x | 6.09 x | 9.39 x | 6.95 x | 9.27 x | 70.7 x | 15.2 x | 10.6 x |
| Yield | 4.11% | 4.23% | 1.92% | 3.12% | 3.41% | 4.4% | 4.4% | 4.4% |
| Capitalization / Revenue | 0.28 x | 0.25 x | 0.61 x | 0.39 x | 0.4 x | 0.43 x | 0.38 x | 0.35 x |
| EV / Revenue | 0.28 x | 0.25 x | 0.61 x | 0.39 x | 0.4 x | 0.43 x | 0.38 x | 0.35 x |
| EV / EBITDA | - | - | 4.5 x | 2.91 x | 3.59 x | 5.06 x | 4.01 x | 3.54 x |
| EV / FCF | -4.6 x | 8.54 x | - | - | -10.1 x | 6.69 x | 117 x | 19.5 x |
| FCF Yield | -21.7% | 11.7% | - | - | -9.93% | 15% | 0.86% | 5.12% |
| Price to Book | 0.38 x | 0.36 x | 0.84 x | 0.57 x | 0.57 x | 0.52 x | 0.52 x | 0.5 x |
| Nbr of stocks (in thousands) | 6,808 | 6,718 | 6,723 | 6,670 | 6,679 | 6,679 | - | - |
| Reference price 2 | 851.0 | 828.0 | 2,081 | 1,602 | 1,762 | 1,591 | 1,591 | 1,591 |
| Announcement Date | 5/10/19 | 5/8/20 | 5/7/21 | 5/10/22 | 5/9/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 21,047 | 22,647 | 22,999 | 27,250 | 29,265 | 25,000 | 28,000 | 30,000 |
| EBITDA 1 | - | - | 3,110 | 3,677 | 3,279 | 2,100 | 2,650 | 3,000 |
| EBIT 1 | 1,131 | 1,358 | 1,563 | 2,012 | 1,561 | 300 | 1,000 | 1,500 |
| Operating Margin | 5.37% | 6% | 6.8% | 7.38% | 5.33% | 1.2% | 3.57% | 5% |
| Earnings before Tax (EBT) | 1,280 | 1,160 | 1,457 | 2,083 | 1,664 | - | - | - |
| Net income 1 | 912 | 912 | 1,489 | 1,545 | 1,269 | 150 | 700 | 1,000 |
| Net margin | 4.33% | 4.03% | 6.47% | 5.67% | 4.34% | 0.6% | 2.5% | 3.33% |
| EPS 2 | 134.4 | 135.9 | 221.7 | 230.5 | 190.0 | 22.50 | 104.8 | 149.7 |
| Free Cash Flow 1 | -1,259 | 651 | - | - | -1,169 | 1,589 | 91 | 544 |
| FCF margin | -5.98% | 2.87% | - | - | -3.99% | 6.36% | 0.33% | 1.81% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 75.67% | 3.43% | 18.13% |
| FCF Conversion (Net income) | - | 71.38% | - | - | - | 1,059.33% | 13% | 54.4% |
| Dividend per Share 2 | 35.00 | 35.00 | 40.00 | 50.00 | 60.00 | 70.00 | 70.00 | 70.00 |
| Announcement Date | 5/10/19 | 5/8/20 | 5/7/21 | 5/10/22 | 5/9/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,102 | 10,464 | 12,535 | 6,848 | 13,714 | 6,993 | 6,543 | 13,536 | 7,243 | 7,407 | 14,650 | 8,040 | 6,575 | 14,615 | 6,426 | 6,594 | 13,020 | 6,170 | 5,810 | 11,980 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 507 | 448 | 1,115 | 508 | 1,151 | 484 | 377 | 861 | 536 | 402 | 938 | 576 | 47 | 623 | 132 | 5 | 137 | 103 | 60 | 163 |
| Operating Margin | 4.57% | 4.28% | 8.9% | 7.42% | 8.39% | 6.92% | 5.76% | 6.36% | 7.4% | 5.43% | 6.4% | 7.16% | 0.71% | 4.26% | 2.05% | 0.08% | 1.05% | 1.67% | 1.03% | 1.36% |
| Earnings before Tax (EBT) | 475 | 446 | - | - | 1,159 | 540 | - | - | 631 | - | 1,123 | 515 | - | - | 162 | - | 183 | 2 | - | - |
| Net income | 358 | 332 | - | - | 848 | 373 | - | - | 431 | - | 778 | 433 | - | - | 96 | - | 87 | 30 | - | - |
| Net margin | 3.22% | 3.17% | - | - | 6.18% | 5.33% | - | - | 5.95% | - | 5.31% | 5.39% | - | - | 1.49% | - | 0.67% | 0.49% | - | - |
| EPS | 53.42 | 49.45 | - | - | 126.1 | 55.76 | - | - | 64.66 | - | 116.6 | 64.88 | - | - | 14.52 | - | 13.10 | 4.470 | - | - |
| Dividend per Share | - | - | - | - | 20.00 | - | - | - | - | - | 30.00 | - | - | - | - | - | 35.00 | - | - | - |
| Announcement Date | 10/25/19 | 10/29/20 | 5/7/21 | 10/29/21 | 10/29/21 | 2/4/22 | 5/10/22 | 5/10/22 | 8/1/22 | 10/31/22 | 10/31/22 | 2/6/23 | 5/9/23 | 5/9/23 | 7/31/23 | 10/30/23 | 10/30/23 | 2/5/24 | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 1,818 | 2,345 | 2,127 | 2,216 | 910 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -1,259 | 651 | - | - | -1,169 | 1,589 | 91 | 544 |
| ROE (net income / shareholders' equity) | 6.1% | 6% | 9.2% | 8.7% | 6.5% | - | - | - |
| ROA (Net income/ Total Assets) | 5.35% | 5.84% | 6.27% | 7.37% | 5.62% | - | - | - |
| Assets 1 | 17,057 | 15,606 | 23,746 | 20,968 | 22,572 | - | - | - |
| Book Value Per Share 2 | 2,241 | 2,321 | 2,487 | 2,791 | 3,081 | 3,044 | 3,079 | 3,158 |
| Cash Flow per Share | 303.0 | 355.0 | 452.0 | 479.0 | 447.0 | - | - | - |
| Capex 1 | 1,851 | 1,706 | 2,472 | 2,841 | 2,979 | 1,500 | 1,500 | 1,500 |
| Capex / Sales | 8.79% | 7.53% | 10.75% | 10.43% | 10.18% | 6% | 5.36% | 5% |
| Announcement Date | 5/10/19 | 5/8/20 | 5/7/21 | 5/10/22 | 5/9/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,591
JPY
Average target price
2,000
JPY
Spread / Average Target
+25.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.12% | 67.69M | |
| +4.13% | 149B | |
| +33.61% | 131B | |
| +18.60% | 129B | |
| +12.51% | 62.75B | |
| +7.35% | 41.08B | |
| +97.78% | 35.49B | |
| +6.77% | 32.3B | |
| -10.67% | 32.08B | |
| +3.06% | 27.38B |
- Stock Market
- Equities
- 6928 Stock
- Financials Enomoto Co.,Ltd.
