CREO CO.,LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,097 JPY | -0.63% |
|
+1.11% | +7.44% |
| 2023 | Creo Co.,Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2022 | Tranche Update on Creo Co.,Ltd.'s Equity Buyback Plan announced on May 10, 2022. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,673 | 10,233 | 8,300 | 11,550 | 7,081 | 7,110 |
| Enterprise Value (EV) 1 | 5,190 | 6,221 | 4,172 | 7,623 | 2,764 | 3,200 |
| P/E ratio | 28.5 x | 15.4 x | 11.5 x | 14.9 x | 10.8 x | 14.7 x |
| Yield | 1.44% | 2.03% | 3.45% | 2.69% | 4.51% | 4.47% |
| Capitalization / Revenue | 0.71 x | 0.76 x | 0.57 x | 0.78 x | 0.48 x | 0.48 x |
| EV / Revenue | 0.42 x | 0.46 x | 0.29 x | 0.52 x | 0.19 x | 0.22 x |
| EV / EBITDA | 7.27 x | 6.49 x | 3.45 x | 5.93 x | 2.07 x | 2.75 x |
| EV / FCF | 24.2 x | 9 x | 7.48 x | -726 x | 4.08 x | 14.3 x |
| FCF Yield | 4.13% | 11.1% | 13.4% | -0.14% | 24.5% | 6.97% |
| Price to Book | 1.64 x | 1.76 x | 1.35 x | 1.74 x | 1.01 x | 1.03 x |
| Nbr of stocks (in thousands) | 8,299 | 8,299 | 8,186 | 8,186 | 8,186 | 7,944 |
| Reference price 2 | 1,045 | 1,233 | 1,014 | 1,411 | 865.0 | 895.0 |
| Announcement Date | 6/28/18 | 6/28/19 | 6/25/20 | 6/24/21 | 6/27/22 | 6/26/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12,268 | 13,526 | 14,624 | 14,745 | 14,784 | 14,689 |
| EBITDA 1 | 714 | 958 | 1,210 | 1,285 | 1,333 | 1,162 |
| EBIT 1 | 412 | 671 | 1,045 | 1,132 | 1,062 | 904 |
| Operating Margin | 3.36% | 4.96% | 7.15% | 7.68% | 7.18% | 6.15% |
| Earnings before Tax (EBT) 1 | 435 | 581 | 1,094 | 1,141 | 1,000 | 846 |
| Net income 1 | 305 | 664 | 731 | 776 | 657 | 487 |
| Net margin | 2.49% | 4.91% | 5% | 5.26% | 4.44% | 3.32% |
| EPS 2 | 36.71 | 80.01 | 88.49 | 94.81 | 80.26 | 60.96 |
| Free Cash Flow 1 | 214.5 | 691.4 | 558.1 | -10.5 | 677.8 | 223 |
| FCF margin | 1.75% | 5.11% | 3.82% | -0.07% | 4.58% | 1.52% |
| FCF Conversion (EBITDA) | 30.04% | 72.17% | 46.13% | - | 50.84% | 19.19% |
| FCF Conversion (Net income) | 70.33% | 104.12% | 76.35% | - | 103.16% | 45.79% |
| Dividend per Share 2 | 15.00 | 25.00 | 35.00 | 38.00 | 39.00 | 40.00 |
| Announcement Date | 6/28/18 | 6/28/19 | 6/25/20 | 6/24/21 | 6/27/22 | 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 | 6,832 | 6,748 | 7,163 | 3,540 | 3,423 | 7,173 | 3,483 | 3,404 | 6,983 | 3,585 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 440 | 413 | 475 | 105 | 82 | 366 | 177 | 165 | 429 | 292 |
| Operating Margin | 6.44% | 6.12% | 6.63% | 2.97% | 2.4% | 5.1% | 5.08% | 4.85% | 6.14% | 8.15% |
| Earnings before Tax (EBT) 1 | 473 | 458 | 428 | 89 | 85 | 346 | 169 | 166 | 424 | 291 |
| Net income 1 | 306 | 264 | 255 | 49 | 49 | 219 | 104 | 112 | 288 | 194 |
| Net margin | 4.48% | 3.91% | 3.56% | 1.38% | 1.43% | 3.05% | 2.99% | 3.29% | 4.12% | 5.41% |
| EPS 2 | 36.93 | 32.28 | 31.25 | 5.890 | 6.090 | 27.38 | 13.04 | 14.17 | 36.27 | 24.41 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/30/19 | 10/29/20 | 10/27/21 | 2/2/22 | 7/28/22 | 10/27/22 | 2/2/23 | 7/26/23 | 10/25/23 | 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 | 3,483 | 4,012 | 4,128 | 3,927 | 4,317 | 3,910 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 215 | 691 | 558 | -10.5 | 678 | 223 |
| ROE (net income / shareholders' equity) | 5.88% | 12% | 12.3% | 12.2% | 9.64% | 7.01% |
| ROA (Net income/ Total Assets) | 3.48% | 5.26% | 7.51% | 7.73% | 6.95% | 5.79% |
| Assets 1 | 8,753 | 12,633 | 9,738 | 10,038 | 9,459 | 8,415 |
| Book Value Per Share 2 | 636.0 | 701.0 | 750.0 | 811.0 | 855.0 | 869.0 |
| Cash Flow per Share 2 | 420.0 | 483.0 | 504.0 | 480.0 | 527.0 | 492.0 |
| Capex 1 | 20 | 21 | 26 | 58 | 34 | 12 |
| Capex / Sales | 0.16% | 0.16% | 0.18% | 0.39% | 0.23% | 0.08% |
| Announcement Date | 6/28/18 | 6/28/19 | 6/25/20 | 6/24/21 | 6/27/22 | 6/26/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +7.44% | 55.4M | |
| -12.23% | 194B | |
| +2.02% | 166B | |
| +2.19% | 153B | |
| +4.34% | 99.85B | |
| +6.85% | 77.56B | |
| +19.09% | 73.55B | |
| -6.88% | 71B | |
| -20.54% | 52.81B | |
| -5.50% | 47.86B |
- Stock Market
- Equities
- 9698 Stock
- Financials Creo Co.,Ltd.
