FJ NEXT HOLDINGS CO., LTD. Financials FJ Next Holdings Co., Ltd.
Equities
8935
JP3166930002
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,349 JPY | +0.22% |
|
+1.43% | +20.77% |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 28,109 | 27,881 | 26,737 | 36,673 | 32,326 | 32,293 |
| Enterprise Value (EV) 1 | 29,788 | 31,208 | 30,765 | 34,351 | 9,375 | 13,512 |
| P/E ratio | 6.04 x | 4.26 x | 3.97 x | 7.36 x | 5.1 x | 5.75 x |
| Yield | 2.33% | 3.75% | 5.38% | 3.92% | 4.85% | 4.86% |
| Capitalization / Revenue | 0.42 x | 0.34 x | 0.32 x | 0.5 x | 0.39 x | 0.38 x |
| EV / Revenue | 0.44 x | 0.38 x | 0.36 x | 0.47 x | 0.11 x | 0.16 x |
| EV / EBITDA | 4 x | 3.02 x | 2.88 x | 4.44 x | 0.99 x | 1.57 x |
| EV / FCF | -11.8 x | -57.4 x | 240 x | 2.19 x | 0.42 x | -2.9 x |
| FCF Yield | -8.46% | -1.74% | 0.42% | 45.7% | 240% | -34.5% |
| Price to Book | 0.71 x | 0.62 x | 0.53 x | 0.68 x | 0.55 x | 0.51 x |
| Nbr of stocks (in thousands) | 32,685 | 32,685 | 32,685 | 32,685 | 32,685 | 32,685 |
| Reference price 2 | 860.0 | 853.0 | 818.0 | 1,122 | 989.0 | 988.0 |
| Announcement Date | 6/22/18 | 6/21/19 | 6/25/20 | 6/24/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 67,008 | 81,516 | 84,840 | 72,988 | 82,258 | 84,688 |
| EBITDA 1 | 7,438 | 10,320 | 10,696 | 7,730 | 9,500 | 8,619 |
| EBIT 1 | 7,238 | 10,094 | 10,413 | 7,352 | 9,096 | 8,251 |
| Operating Margin | 10.8% | 12.38% | 12.27% | 10.07% | 11.06% | 9.74% |
| Earnings before Tax (EBT) 1 | 7,225 | 10,086 | 10,323 | 7,334 | 9,089 | 8,248 |
| Net income 1 | 4,689 | 6,538 | 6,732 | 4,983 | 6,338 | 5,621 |
| Net margin | 7% | 8.02% | 7.93% | 6.83% | 7.71% | 6.64% |
| EPS 2 | 142.4 | 200.0 | 206.0 | 152.5 | 193.9 | 172.0 |
| Free Cash Flow 1 | -2,520 | -543.4 | 128.2 | 15,686 | 22,481 | -4,663 |
| FCF margin | -3.76% | -0.67% | 0.15% | 21.49% | 27.33% | -5.51% |
| FCF Conversion (EBITDA) | - | - | 1.2% | 202.92% | 236.64% | - |
| FCF Conversion (Net income) | - | - | 1.91% | 314.79% | 354.7% | - |
| Dividend per Share 2 | 20.00 | 32.00 | 44.00 | 44.00 | 48.00 | 48.00 |
| Announcement Date | 6/22/18 | 6/21/19 | 6/25/20 | 6/24/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 42,868 | 31,459 | 38,187 | 16,074 | 17,926 | 41,160 | 16,091 | 20,923 | 48,448 | 17,847 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 4,807 | 3,044 | 3,898 | 1,306 | 1,428 | 3,636 | 711 | 1,287 | 4,859 | 594 |
| Operating Margin | 11.21% | 9.68% | 10.21% | 8.12% | 7.97% | 8.83% | 4.42% | 6.15% | 10.03% | 3.33% |
| Earnings before Tax (EBT) 1 | 4,790 | 3,008 | 3,906 | 1,298 | 1,424 | 3,609 | 708 | 1,252 | 4,823 | 595 |
| Net income 1 | 3,078 | 1,956 | 2,698 | 721 | 958 | 2,453 | 465 | 815 | 3,227 | 380 |
| Net margin | 7.18% | 6.22% | 7.07% | 4.49% | 5.34% | 5.96% | 2.89% | 3.9% | 6.66% | 2.13% |
| EPS 2 | 94.19 | 59.86 | 82.55 | 22.07 | 29.34 | 75.06 | 14.22 | 24.96 | 98.71 | 11.59 |
| Dividend per Share | 22.00 | 22.00 | 24.00 | - | - | 24.00 | - | - | 24.00 | - |
| Announcement Date | 11/1/19 | 11/2/20 | 11/4/21 | 2/8/22 | 8/3/22 | 11/4/22 | 2/10/23 | 8/3/23 | 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 | 1,679 | 3,327 | 4,028 | - | - | - |
| Net Cash position 1 | - | - | - | 2,322 | 22,951 | 18,781 |
| Leverage (Debt/EBITDA) | 0.2257 x | 0.3224 x | 0.3766 x | - | - | - |
| Free Cash Flow 1 | -2,520 | -543 | 128 | 15,686 | 22,481 | -4,663 |
| ROE (net income / shareholders' equity) | 12.5% | 15.5% | 14.1% | 9.57% | 11.2% | 9.22% |
| ROA (Net income/ Total Assets) | 7.41% | 9.27% | 8.17% | 5.37% | 6.81% | 6.01% |
| Assets 1 | 63,261 | 70,532 | 82,444 | 92,771 | 93,111 | 93,521 |
| Book Value Per Share 2 | 1,204 | 1,375 | 1,539 | 1,648 | 1,803 | 1,928 |
| Cash Flow per Share 2 | 424.0 | 395.0 | 677.0 | 708.0 | 1,089 | 987.0 |
| Capex 1 | 32 | 74 | 423 | 201 | 86 | 39 |
| Capex / Sales | 0.05% | 0.09% | 0.5% | 0.28% | 0.1% | 0.05% |
| Announcement Date | 6/22/18 | 6/21/19 | 6/25/20 | 6/24/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +20.77% | 289M | |
| -1.47% | 24.68B | |
| -29.16% | 11.3B | |
| +7.32% | 10.72B | |
| -24.81% | 7.7B | |
| -4.86% | 7.07B | |
| -0.34% | 6.53B | |
| +15.37% | 3.74B | |
| -4.29% | 3.71B | |
| +27.20% | 3.32B |
- Stock Market
- Equities
- 8935 Stock
- Financials FJ Next Holdings Co., Ltd.
