Stock 9658 BUSINESS BRAIN SHOWA-OTA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Business Brain Showa-Ota Inc.

Equities

9658

JP3800300000

IT Services & Consulting

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
2,010 JPY -0.35% Intraday chart for Business Brain Showa-Ota Inc. +1.31% -7.88%
2023 Business Brain Showa-Ota Inc. agreed to acquire Twinkle Corporation from Tetsuji Horiuchi, Harumi Takahashi and Hirofumi Okuda for ¥3 billion. CI
2023 Tranche Update on Business Brain Showa-Ota Inc.'s Equity Buyback Plan announced on November 24, 2023. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 12,820 11,034 15,674 22,776 17,647 24,177
Enterprise Value (EV) 1 7,205 4,700 8,857 15,893 12,733 16,234
P/E ratio 17.4 x 11.1 x 11 x 14.7 x 10.2 x 13.6 x
Yield 1.35% 2.11% 2.05% 1.55% 3.03% 2.28%
Capitalization / Revenue 0.55 x 0.44 x 0.55 x 0.78 x 0.55 x 0.65 x
EV / Revenue 0.31 x 0.19 x 0.31 x 0.55 x 0.39 x 0.44 x
EV / EBITDA 5.26 x 2.47 x 3.71 x 5.24 x 3.41 x 3.79 x
EV / FCF 5.67 x 4.29 x 29.4 x 4.41 x 14.5 x 3.93 x
FCF Yield 17.6% 23.3% 3.4% 22.7% 6.88% 25.4%
Price to Book 1.68 x 1.3 x 1.62 x 2.14 x 1.34 x 1.62 x
Nbr of stocks (in thousands) 11,545 11,645 11,697 11,795 11,899 11,497
Reference price 2 1,110 947.5 1,340 1,931 1,483 2,103
Announcement Date 6/22/18 6/21/19 6/25/20 6/28/21 6/24/22 6/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 23,508 24,818 28,351 29,158 32,345 37,062
EBITDA 1 1,371 1,899 2,385 3,033 3,738 4,281
EBIT 1 1,140 1,668 2,126 2,187 2,728 3,197
Operating Margin 4.85% 6.72% 7.5% 7.5% 8.43% 8.63%
Earnings before Tax (EBT) 1 1,079 1,652 2,232 2,311 2,791 3,240
Net income 1 732 993 1,427 1,553 1,781 1,838
Net margin 3.11% 4% 5.03% 5.33% 5.51% 4.96%
EPS 2 63.99 85.32 122.0 131.6 146.1 154.7
Free Cash Flow 1 1,270 1,096 301.1 3,604 876.1 4,127
FCF margin 5.4% 4.42% 1.06% 12.36% 2.71% 11.14%
FCF Conversion (EBITDA) 92.67% 57.74% 12.63% 118.81% 23.44% 96.41%
FCF Conversion (Net income) 173.57% 110.42% 21.1% 232.04% 49.19% 224.54%
Dividend per Share 2 15.00 20.00 27.50 30.00 45.00 48.00
Announcement Date 6/22/18 6/21/19 6/25/20 6/28/21 6/24/22 6/26/23
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 13,624 14,106 15,037 8,317 8,406 17,626 9,326 8,531 16,988 8,084
EBITDA - - - - - - - - - -
EBIT 1 919 1,075 1,167 683 488 1,533 933 18,583 19,519 450
Operating Margin 6.75% 7.62% 7.76% 8.21% 5.81% 8.7% 10% 217.83% 114.9% 5.57%
Earnings before Tax (EBT) 1 988 1,120 1,205 700 481 1,534 940 18,281 19,280 537
Net income 1 616 647 752 454 252 794 573 12,677 13,138 329
Net margin 4.52% 4.59% 5% 5.46% 3% 4.5% 6.14% 148.6% 77.34% 4.07%
EPS 2 52.73 55.04 63.56 38.16 21.13 66.48 48.25 1,101 1,139 27.23
Dividend per Share 12.50 15.00 16.00 - - 22.00 - - 36.00 -
Announcement Date 10/31/19 10/30/20 10/29/21 1/31/22 7/29/22 10/31/22 1/31/23 7/31/23 10/31/23 1/31/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,615 6,334 6,817 6,883 4,914 7,943
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,271 1,097 301 3,604 876 4,127
ROE (net income / shareholders' equity) 9.85% 12.3% 15.5% 15.2% 14.6% 13.7%
ROA (Net income/ Total Assets) 5.12% 6.79% 7.87% 6.76% 6.68% 6.81%
Assets 1 14,303 14,631 18,123 22,957 26,678 26,992
Book Value Per Share 2 661.0 731.0 827.0 900.0 1,110 1,301
Cash Flow per Share 2 484.0 567.0 580.0 700.0 725.0 888.0
Capex 1 37 68 46 42 590 39
Capex / Sales 0.16% 0.27% 0.16% 0.14% 1.82% 0.11%
Announcement Date 6/22/18 6/21/19 6/25/20 6/28/21 6/24/22 6/26/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
BUSINESS BRAIN SHOWA-OTA INC. Stock Business Brain Showa-Ota Inc.
-7.88% 151M
ACCENTURE PLC Stock Accenture plc
-14.41% 189B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+1.73% 167B
IBM Stock IBM
+0.70% 151B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+3.89% 99.18B
RELX PLC Stock RELX PLC
+5.59% 76.72B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+18.89% 73.42B
INFOSYS LIMITED Stock Infosys Limited
-8.94% 70.16B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.72% 52.69B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-7.39% 44.15B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 9658 Stock
  4. Financials Business Brain Showa-Ota Inc.