FUJI LATEX CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,884 JPY | +0.32% |
|
0.00% | -0.16% |
| 2023 | Fuji Latex Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2017 | Fuji Latex Co., Ltd. announces an Equity Buyback for 162 shares. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,809 | 2,807 | 2,352 | 3,757 | 2,727 | 2,498 |
| Enterprise Value (EV) 1 | 7,396 | 8,876 | 8,526 | 9,391 | 7,205 | 6,332 |
| P/E ratio | 41.9 x | 7.07 x | -90.5 x | 22.1 x | -19.2 x | 4.83 x |
| Yield | 1.67% | 2.26% | 1.62% | 1.69% | 2.33% | 2.54% |
| Capitalization / Revenue | 0.48 x | 0.34 x | 0.33 x | 0.55 x | 0.33 x | 0.31 x |
| EV / Revenue | 0.93 x | 1.06 x | 1.18 x | 1.37 x | 0.88 x | 0.78 x |
| EV / EBITDA | 7.09 x | 8.85 x | 16.1 x | 12.6 x | 7.2 x | 5.67 x |
| EV / FCF | -14.4 x | -5.25 x | -27.7 x | 21 x | 6.08 x | 10 x |
| FCF Yield | -6.95% | -19.1% | -3.61% | 4.75% | 16.5% | 10% |
| Price to Book | 1.3 x | 0.87 x | 0.75 x | 1.14 x | 0.88 x | 0.7 x |
| Nbr of stocks (in thousands) | 1,270 | 1,270 | 1,269 | 1,269 | 1,268 | 1,268 |
| Reference price 2 | 3,000 | 2,211 | 1,853 | 2,961 | 2,150 | 1,970 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/29/20 | 6/25/21 | 6/24/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,927 | 8,337 | 7,212 | 6,850 | 8,147 | 8,085 |
| EBITDA 1 | 1,043 | 1,003 | 531 | 747 | 1,001 | 1,116 |
| EBIT 1 | 648 | 610 | 35 | 269 | 529 | 761 |
| Operating Margin | 8.17% | 7.32% | 0.49% | 3.93% | 6.49% | 9.41% |
| Earnings before Tax (EBT) 1 | 150 | 516 | -38 | 225 | -63 | 721 |
| Net income 1 | 91 | 397 | -26 | 170 | -142 | 517 |
| Net margin | 1.15% | 4.76% | -0.36% | 2.48% | -1.74% | 6.39% |
| EPS 2 | 71.65 | 312.7 | -20.48 | 134.0 | -111.9 | 407.6 |
| Free Cash Flow 1 | -514.2 | -1,692 | -307.5 | 446.2 | 1,186 | 633.4 |
| FCF margin | -6.49% | -20.29% | -4.26% | 6.51% | 14.55% | 7.83% |
| FCF Conversion (EBITDA) | - | - | - | 59.74% | 118.46% | 56.75% |
| FCF Conversion (Net income) | - | - | - | 262.5% | - | 122.51% |
| Dividend per Share 2 | 50.00 | 50.00 | 30.00 | 50.00 | 50.00 | 50.00 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/29/20 | 6/25/21 | 6/24/22 | 6/28/23 |
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 | 3,739 | 3,212 | 4,112 | 2,027 | 2,103 | 4,171 | 2,005 | 1,872 | 3,866 | 1,855 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 41 | 21 | 425 | 222 | 194 | 373 | 198 | 99 | 247 | 129 |
| Operating Margin | 1.1% | 0.65% | 10.34% | 10.95% | 9.22% | 8.94% | 9.88% | 5.29% | 6.39% | 6.95% |
| Earnings before Tax (EBT) 1 | 61 | 7 | 341 | 204 | 184 | 362 | 183 | 85 | 238 | 116 |
| Net income 1 | 48 | 8 | 213 | 140 | 130 | 257 | 133 | 63 | 173 | 84 |
| Net margin | 1.28% | 0.25% | 5.18% | 6.91% | 6.18% | 6.16% | 6.63% | 3.37% | 4.47% | 4.53% |
| EPS 2 | 38.21 | 6.950 | 168.3 | 110.2 | 102.8 | 203.3 | 104.7 | 49.97 | 137.0 | 66.21 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/7/19 | 11/6/20 | 11/5/21 | 2/7/22 | 8/5/22 | 11/7/22 | 2/7/23 | 8/4/23 | 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 | 3,587 | 6,069 | 6,174 | 5,634 | 4,478 | 3,834 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.439 x | 6.051 x | 11.63 x | 7.542 x | 4.474 x | 3.435 x |
| Free Cash Flow 1 | -514 | -1,692 | -308 | 446 | 1,186 | 633 |
| ROE (net income / shareholders' equity) | 3.14% | 12.9% | -0.82% | 5.3% | -4.44% | 15.5% |
| ROA (Net income/ Total Assets) | 4.03% | 3.16% | 0.17% | 1.34% | 2.73% | 4.09% |
| Assets 1 | 2,257 | 12,573 | -15,588 | 12,688 | -5,206 | 12,653 |
| Book Value Per Share 2 | 2,308 | 2,551 | 2,455 | 2,604 | 2,442 | 2,820 |
| Cash Flow per Share 2 | 1,246 | 1,495 | 1,182 | 1,298 | 1,502 | 1,529 |
| Capex 1 | 1,339 | 2,015 | 507 | 104 | 134 | 63 |
| Capex / Sales | 16.89% | 24.17% | 7.03% | 1.52% | 1.64% | 0.78% |
| Announcement Date | 6/27/18 | 6/26/19 | 6/29/20 | 6/25/21 | 6/24/22 | 6/28/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -0.16% | 15.62M | |
| +17.30% | 8.86B | |
| +20.49% | 6.45B | |
| +14.10% | 5.03B | |
| +6.14% | 4.75B | |
| +20.57% | 4.23B | |
| -14.49% | 3.27B | |
| -22.55% | 2.77B | |
| -2.34% | 2.51B | |
| -4.69% | 2.46B |
- Stock Market
- Equities
- 5199 Stock
- Financials Fuji Latex Co., Ltd.