SUN FRONTIER FUDOUSAN CO., LTD. Financials Sun Frontier Fudousan Co., Ltd.
Equities
8934
JP3336950005
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,092 JPY | +1.31% |
|
+0.97% | +27.99% |
| Apr. 17 | Sun Frontier Fudousan Targeting 22% Greenhouse Gas Emission Reduction by Fiscal 2030 | MT |
| Mar. 19 | Sun Frontier Fudousan Co., Ltd. Announces Management Changes, Effective April 1, 2024 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 57,659 | 39,933 | 47,092 | 51,134 | 62,244 | 100,260 | - | - |
| Enterprise Value (EV) 1 | 79,401 | 70,675 | 73,105 | 72,154 | 75,890 | 95,212 | 100,260 | 100,260 |
| P/E ratio | 6.57 x | 3.74 x | 11 x | 6.9 x | 5.36 x | 7.99 x | - | - |
| Yield | 3.25% | 5.12% | 4.34% | 4.19% | 3.75% | 2.96% | - | - |
| Capitalization / Revenue | 1.08 x | 0.55 x | 0.79 x | 0.72 x | 0.75 x | 1.19 x | 0.96 x | 0.88 x |
| EV / Revenue | 1.08 x | 0.55 x | 0.79 x | 0.72 x | 0.75 x | 1.19 x | 0.96 x | 0.88 x |
| EV / EBITDA | 4.02 x | 2.22 x | 5.04 x | - | - | 5.48 x | - | - |
| EV / FCF | -7,673,605 x | -5,594,437 x | 11,199,006 x | 5,738,925 x | 7,154,487 x | -6,785,383 x | - | - |
| FCF Yield | -0% | -0% | 0% | 0% | 0% | -0% | - | - |
| Price to Book | 1.03 x | 0.62 x | 0.71 x | 0.72 x | 0.77 x | 1.05 x | - | - |
| Nbr of stocks (in thousands) | 48,699 | 48,699 | 48,699 | 48,699 | 48,590 | 48,552 | - | - |
| Reference price 2 | 1,184 | 820.0 | 967.0 | 1,050 | 1,281 | 2,065 | 2,065 | 2,065 |
| Announcement Date | 5/9/19 | 5/11/20 | 5/12/21 | 5/13/22 | 5/12/23 | 5/10/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 53,291 | 73,218 | 59,632 | 71,251 | 82,777 | 79,868 | 103,900 | 113,600 |
| EBITDA 1 | 14,358 | 18,003 | 9,348 | - | - | 18,300 | - | - |
| EBIT 1 | 13,305 | 16,571 | 7,912 | 12,127 | 14,905 | 17,600 | 22,000 | 23,900 |
| Operating Margin | 24.97% | 22.63% | 13.27% | 17.02% | 18.01% | 22.04% | 21.17% | 21.04% |
| Earnings before Tax (EBT) | 12,813 | 16,086 | 7,462 | 12,135 | 14,745 | 17,295 | - | - |
| Net income 1 | 8,783 | 10,666 | 4,274 | 7,415 | 11,612 | 11,917 | 14,700 | 15,700 |
| Net margin | 16.48% | 14.57% | 7.17% | 10.41% | 14.03% | 14.92% | 14.15% | 13.82% |
| EPS 2 | 180.4 | 219.0 | 87.77 | 152.3 | 239.0 | 245.5 | - | - |
| Free Cash Flow | -7,514 | -7,138 | 4,205 | 8,910 | 8,700 | -14,032 | - | - |
| FCF margin | -14.1% | -9.75% | 7.05% | 12.51% | 10.51% | -17.57% | - | - |
| FCF Conversion (EBITDA) | - | - | 44.98% | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | 98.39% | 120.16% | 74.92% | - | - | - |
| Dividend per Share 2 | 38.50 | 42.00 | 42.00 | 44.00 | 48.00 | 58.00 | - | - |
| Announcement Date | 5/9/19 | 5/11/20 | 5/12/21 | 5/13/22 | 5/12/23 | 5/10/24 | - | - |
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 | 40,635 | 32,164 | 45,326 | 16,292 | 22,903 | 35,333 | 39,995 | 18,452 | 48,998 | 13,260 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 11,192 | 5,667 | 9,400 | 2,751 | 6,668 | 8,044 | 6,652 | 4,206 | 12,022 | 2,141 |
| Operating Margin | 27.54% | 17.62% | 20.74% | 16.89% | 29.11% | 22.77% | 16.63% | 22.79% | 24.54% | 16.15% |
| Earnings before Tax (EBT) 1 | 11,045 | 5,378 | 9,154 | 2,677 | 6,792 | 8,114 | 6,361 | 4,161 | 11,919 | 1,957 |
| Net income 1 | 7,542 | 3,459 | 5,862 | 1,657 | 4,690 | 5,368 | 4,986 | 3,134 | 8,463 | 1,281 |
| Net margin | 18.56% | 10.75% | 12.93% | 10.17% | 20.48% | 15.19% | 12.47% | 16.98% | 17.27% | 9.66% |
| EPS 2 | 154.9 | 71.04 | 120.4 | 34.03 | 96.45 | 110.4 | 102.6 | 64.60 | 174.4 | 26.37 |
| Dividend per Share | - | - | 21.00 | - | - | 23.00 | - | - | 26.00 | - |
| Announcement Date | 11/11/19 | 11/10/20 | 11/9/21 | 2/10/22 | 8/10/22 | 11/10/22 | 2/10/23 | 8/9/23 | 11/9/23 | 2/8/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | 21,742 | 30,742 | 26,013 | 21,020 | 13,646 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.514 x | 1.708 x | 2.783 x | - | - | - | - | - |
| Free Cash Flow | -7,514 | -7,138 | 4,205 | 8,910 | 8,700 | -14,032 | - | - |
| ROE (net income / shareholders' equity) | 16.8% | 17.7% | 6.5% | 10.8% | 15.3% | 13.9% | - | - |
| ROA (Net income/ Total Assets) | 12.6% | 13.4% | 5.84% | 9.25% | 10.2% | 10.2% | - | - |
| Assets 1 | 69,459 | 79,759 | 73,215 | 80,128 | 113,987 | 117,009 | - | - |
| Book Value Per Share | 1,145 | 1,327 | 1,368 | 1,464 | 1,663 | 1,864 | - | - |
| Cash Flow per Share | 202.0 | 246.0 | 115.0 | 186.0 | 279.0 | 289.0 | - | - |
| Capex | 1,526 | 1,951 | 528 | 8,533 | 7,844 | 3,029 | - | - |
| Capex / Sales | 2.86% | 2.66% | 0.89% | 11.98% | 9.48% | 3.79% | - | - |
| Announcement Date | 5/9/19 | 5/11/20 | 5/12/21 | 5/13/22 | 5/12/23 | 5/10/24 | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
| 1st Jan change | Capi. | |
|---|---|---|
| +27.99% | 638M | |
| +7.02% | 11.1B | |
| +34.97% | 6.69B | |
| +20.03% | 3.25B | |
| +8.76% | 2.85B | |
| -17.31% | 2.74B | |
| -6.36% | 2.71B | |
| +3.75% | 2.66B | |
| -18.61% | 2.37B | |
| +19.57% | 2.12B |
- Stock Market
- Equities
- 8934 Stock
- Financials Sun Frontier Fudousan Co., Ltd.