MANSEI CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,700 JPY | +1.93% |
|
+5.26% | +13.85% |
| 2023 | Mansei Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2021 | Black Clover Submits Shareholder Proposal to Mansei | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,870 | 4,581 | 4,750 | 6,681 | 8,007 | 7,332 |
| Enterprise Value (EV) 1 | -1,292 | -1,988 | -1,991 | 62.56 | 658.3 | 1,684 |
| P/E ratio | 11.6 x | 8.61 x | 10.1 x | 15.6 x | 20.3 x | 12.2 x |
| Yield | 1.97% | 2.8% | 2.7% | 1.92% | 1.6% | 1.9% |
| Capitalization / Revenue | 0.22 x | 0.19 x | 0.21 x | 0.33 x | 0.43 x | 0.32 x |
| EV / Revenue | -0.06 x | -0.08 x | -0.09 x | 0 x | 0.04 x | 0.07 x |
| EV / EBITDA | -1.69 x | -2.13 x | -2.26 x | 0.08 x | 0.93 x | 1.33 x |
| EV / FCF | -1.23 x | -3.13 x | -5.91 x | -1.85 x | 0.78 x | -1.2 x |
| FCF Yield | -81.6% | -32% | -16.9% | -54.2% | 128% | -83.2% |
| Price to Book | 0.46 x | 0.42 x | 0.43 x | 0.58 x | 0.67 x | 0.59 x |
| Nbr of stocks (in thousands) | 2,289 | 2,288 | 2,288 | 2,288 | 2,288 | 2,288 |
| Reference price 2 | 2,128 | 2,002 | 2,076 | 2,920 | 3,500 | 3,205 |
| 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 | 21,939 | 23,626 | 22,484 | 20,074 | 18,655 | 23,121 |
| EBITDA 1 | 764 | 932 | 880 | 764 | 708 | 1,263 |
| EBIT 1 | 634 | 798 | 744 | 623 | 549 | 1,101 |
| Operating Margin | 2.89% | 3.38% | 3.31% | 3.1% | 2.94% | 4.76% |
| Earnings before Tax (EBT) 1 | 642 | 804 | 723 | 633 | 588 | 938 |
| Net income 1 | 419 | 532 | 471 | 429 | 395 | 599 |
| Net margin | 1.91% | 2.25% | 2.09% | 2.14% | 2.12% | 2.59% |
| EPS 2 | 183.1 | 232.5 | 205.9 | 187.5 | 172.7 | 261.9 |
| Free Cash Flow 1 | 1,054 | 635.5 | 336.8 | -33.88 | 845.9 | -1,400 |
| FCF margin | 4.8% | 2.69% | 1.5% | -0.17% | 4.53% | -6.06% |
| FCF Conversion (EBITDA) | 137.96% | 68.19% | 38.27% | - | 119.47% | - |
| FCF Conversion (Net income) | 251.55% | 119.45% | 71.5% | - | 214.15% | - |
| Dividend per Share 2 | 42.00 | 56.00 | 56.00 | 56.00 | 56.00 | 61.00 |
| 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 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,480 | 9,508 | 9,151 | 4,568 | 4,727 | 10,284 | 5,530 | 6,367 | 12,344 | 6,861 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 397 | 248 | 261 | 116 | 132 | 443 | 252 | 428 | 686 | 422 |
| Operating Margin | 3.46% | 2.61% | 2.85% | 2.54% | 2.79% | 4.31% | 4.56% | 6.72% | 5.56% | 6.15% |
| Earnings before Tax (EBT) 1 | 394 | 259 | 278 | 126 | 166 | 490 | 48 | 454 | 730 | 440 |
| Net income 1 | 255 | 172 | 187 | 86 | 116 | 339 | -26 | 315 | 502 | 308 |
| Net margin | 2.22% | 1.81% | 2.04% | 1.88% | 2.45% | 3.3% | -0.47% | 4.95% | 4.07% | 4.49% |
| EPS 2 | 111.8 | 75.55 | 82.14 | 37.37 | 50.94 | 148.5 | -11.56 | 138.0 | 219.7 | 134.6 |
| Dividend per Share | 28.00 | 28.00 | 28.00 | - | - | 38.00 | - | - | 35.00 | - |
| Announcement Date | 11/5/19 | 11/10/20 | 11/9/21 | 2/8/22 | 8/9/22 | 11/8/22 | 2/7/23 | 8/8/23 | 11/7/23 | 2/6/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6,162 | 6,569 | 6,741 | 6,618 | 7,349 | 5,648 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,054 | 636 | 337 | -33.9 | 846 | -1,401 |
| ROE (net income / shareholders' equity) | 4.03% | 4.95% | 4.28% | 3.77% | 3.36% | 4.95% |
| ROA (Net income/ Total Assets) | 2.07% | 2.49% | 2.41% | 2.11% | 1.87% | 3.46% |
| Assets 1 | 20,205 | 21,329 | 19,530 | 20,338 | 21,139 | 17,289 |
| Book Value Per Share 2 | 4,628 | 4,760 | 4,866 | 5,075 | 5,186 | 5,391 |
| Cash Flow per Share 2 | 2,846 | 3,027 | 3,099 | 3,046 | 3,343 | 2,600 |
| Capex 1 | 32 | 17 | 16 | - | 1 | 3 |
| Capex / Sales | 0.15% | 0.07% | 0.07% | - | 0.01% | 0.01% |
| 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
| 1st Jan change | Capi. | |
|---|---|---|
| +13.85% | 55.36M | |
| +5.17% | 8.35B | |
| +14.71% | 7.26B | |
| +6.03% | 1.31B | |
| +88.18% | 805M | |
| -10.45% | 638M | |
| +65.43% | 617M | |
| -0.41% | 604M | |
| +134.53% | 487M | |
| +9.21% | 471M |
- Stock Market
- Equities
- 7565 Stock
- Financials Mansei Corporation
