F.C.C. CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,175 JPY | -0.05% |
|
+0.28% | +25.00% |
| Apr. 26 | Cell Impact AB Signs Agreement Valued At SEK 3.2 Million | CI |
| 2023 | Takumi Motion Controls Pvt Ltd announced that it has received funding from F.C.C. Co., Ltd. | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 116,320 | 78,457 | 92,320 | 66,750 | 77,078 | 108,197 | - | - |
| Enterprise Value (EV) 1 | 96,686 | 50,314 | 55,428 | 28,223 | 30,849 | 51,534 | 49,529 | 48,740 |
| P/E ratio | 9.96 x | 20 x | 20.7 x | 7.8 x | 8.06 x | 8.75 x | 8.62 x | 8.21 x |
| Yield | 2.22% | 3.67% | 2.15% | 3.87% | 3.61% | 3.08% | 3.37% | 3.6% |
| Capitalization / Revenue | 0.65 x | 0.46 x | 0.63 x | 0.39 x | 0.35 x | 0.45 x | 0.44 x | 0.43 x |
| EV / Revenue | 0.54 x | 0.29 x | 0.38 x | 0.17 x | 0.14 x | 0.22 x | 0.2 x | 0.19 x |
| EV / EBITDA | 3.41 x | 2.32 x | 2.7 x | 1.23 x | 1.24 x | 1.8 x | 1.66 x | 1.55 x |
| EV / FCF | 7.25 x | 3.47 x | 12.5 x | 4.84 x | 2.88 x | 4.01 x | 4.7 x | 5.19 x |
| FCF Yield | 13.8% | 28.8% | 8.03% | 20.7% | 34.7% | 24.9% | 21.3% | 19.3% |
| Price to Book | 0.92 x | 0.65 x | 0.71 x | 0.46 x | 0.48 x | 0.63 x | 0.6 x | 0.57 x |
| Nbr of stocks (in thousands) | 49,688 | 49,688 | 49,688 | 49,702 | 49,728 | 49,746 | - | - |
| Reference price 2 | 2,341 | 1,579 | 1,858 | 1,343 | 1,550 | 2,175 | 2,175 | 2,175 |
| Announcement Date | 4/26/19 | 5/22/20 | 4/28/21 | 5/11/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 177,605 | 171,060 | 146,157 | 170,971 | 218,939 | 238,720 | 245,500 | 253,367 |
| EBITDA 1 | 28,392 | 21,734 | 20,533 | 22,854 | 24,954 | 28,600 | 29,825 | 31,525 |
| EBIT 1 | 15,843 | 7,896 | 6,966 | 10,051 | 11,903 | 15,585 | 16,667 | 17,867 |
| Operating Margin | 8.92% | 4.62% | 4.77% | 5.88% | 5.44% | 6.53% | 6.79% | 7.05% |
| Earnings before Tax (EBT) 1 | 16,503 | 6,653 | 8,313 | 11,944 | 13,641 | 18,450 | 18,440 | 19,480 |
| Net income 1 | 11,779 | 3,921 | 4,462 | 8,551 | 9,566 | 12,333 | 12,450 | 12,983 |
| Net margin | 6.63% | 2.29% | 3.05% | 5% | 4.37% | 5.17% | 5.07% | 5.12% |
| EPS 2 | 235.0 | 78.92 | 89.81 | 172.1 | 192.4 | 248.6 | 252.4 | 265.0 |
| Free Cash Flow 1 | 13,345 | 14,482 | 4,449 | 5,829 | 10,707 | 12,856 | 10,530 | 9,388 |
| FCF margin | 7.51% | 8.47% | 3.04% | 3.41% | 4.89% | 5.39% | 4.29% | 3.71% |
| FCF Conversion (EBITDA) | 47% | 66.63% | 21.67% | 25.51% | 42.91% | 44.95% | 35.31% | 29.78% |
| FCF Conversion (Net income) | 113.29% | 369.34% | 99.71% | 68.17% | 111.93% | 104.24% | 84.58% | 72.31% |
| Dividend per Share 2 | 52.00 | 58.00 | 40.00 | 52.00 | 56.00 | 67.00 | 73.20 | 78.26 |
| Announcement Date | 4/26/19 | 5/22/20 | 4/28/21 | 5/11/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 88,598 | 82,462 | 59,324 | 86,833 | 40,945 | 79,370 | 43,639 | 47,962 | 48,441 | 58,707 | 107,148 | 55,207 | 56,584 | 56,440 | 60,520 | 116,960 | 60,548 | 60,196 | 60,000 | 60,600 | 62,200 | 63,000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 7,598 | 298 | -277 | 7,243 | 2,711 | 5,563 | 2,377 | 2,111 | 1,794 | 2,442 | 4,236 | 2,643 | 5,024 | 3,008 | 3,445 | 6,453 | 5,491 | 4,339 | 3,900 | 4,000 | 4,200 | 4,300 |
| Operating Margin | 8.58% | 0.36% | -0.47% | 8.34% | 6.62% | 7.01% | 5.45% | 4.4% | 3.7% | 4.16% | 3.95% | 4.79% | 8.88% | 5.33% | 5.69% | 5.52% | 9.07% | 7.21% | 6.5% | 6.6% | 6.75% | 6.83% |
| Earnings before Tax (EBT) 1 | 6,793 | -140 | -248 | - | 2,627 | 5,964 | 2,853 | 3,127 | 2,802 | 2,921 | 5,723 | 2,627 | 5,291 | 4,504 | 4,476 | 8,980 | 5,756 | 4,342 | 4,300 | 4,100 | 4,600 | 4,500 |
| Net income 1 | 5,082 | -1,161 | -35 | 4,497 | 1,806 | 4,144 | 1,706 | 2,701 | 1,518 | 1,856 | 3,374 | 2,164 | 4,028 | 2,900 | 3,077 | 5,977 | 4,457 | 2,963 | 2,900 | 2,700 | 3,100 | 3,100 |
| Net margin | 5.74% | -1.41% | -0.06% | 5.18% | 4.41% | 5.22% | 3.91% | 5.63% | 3.13% | 3.16% | 3.15% | 3.92% | 7.12% | 5.14% | 5.08% | 5.11% | 7.36% | 4.92% | 4.83% | 4.46% | 4.98% | 4.92% |
| EPS | 102.3 | - | -0.7100 | - | - | 83.41 | 34.32 | - | 30.56 | 37.31 | 67.87 | 43.54 | - | 58.33 | 61.85 | 120.2 | 89.60 | - | - | - | - | - |
| Dividend per Share | 29.00 | - | 20.00 | - | - | 26.00 | - | - | - | - | 26.00 | - | - | - | - | 30.00 | - | - | - | - | - | - |
| Announcement Date | 11/5/19 | 5/22/20 | 10/30/20 | 4/28/21 | 11/4/21 | 11/4/21 | 2/3/22 | 5/11/22 | 8/4/22 | 11/4/22 | 11/4/22 | 2/3/23 | 5/12/23 | 8/4/23 | 11/2/23 | 11/2/23 | 2/2/24 | - | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 19,634 | 28,143 | 36,892 | 38,527 | 46,229 | 56,663 | 58,668 | 59,457 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 13,345 | 14,482 | 4,449 | 5,829 | 10,707 | 12,856 | 10,530 | 9,388 |
| ROE (net income / shareholders' equity) | 9.7% | 3.2% | 3.6% | 6.2% | 6.2% | 7.43% | 7.07% | 6.98% |
| ROA (Net income/ Total Assets) | 9.6% | 3.97% | 4.93% | 6.44% | 6.72% | 7.33% | 7.15% | 7.23% |
| Assets 1 | 122,746 | 98,827 | 90,542 | 132,807 | 142,354 | 168,373 | 174,126 | 179,700 |
| Book Value Per Share 2 | 2,533 | 2,433 | 2,621 | 2,950 | 3,219 | 3,449 | 3,605 | 3,791 |
| Cash Flow per Share 2 | 485.0 | 357.0 | 363.0 | 430.0 | 461.0 | 515.0 | 523.0 | 558.0 |
| Capex 1 | 10,277 | 8,584 | 5,488 | 9,859 | 8,319 | 10,025 | 14,250 | 15,375 |
| Capex / Sales | 5.79% | 5.02% | 3.75% | 5.77% | 3.8% | 4.2% | 5.8% | 6.07% |
| Announcement Date | 4/26/19 | 5/22/20 | 4/28/21 | 5/11/22 | 5/12/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
2,175
JPY
Average target price
2,080
JPY
Spread / Average Target
-4.37%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +25.00% | 708M | |
| +26.07% | 51.05B | |
| -9.91% | 22.04B | |
| +25.92% | 20.17B | |
| +33.27% | 17.52B | |
| -4.64% | 15.13B | |
| -18.39% | 13.41B | |
| -19.97% | 13.26B | |
| +33.81% | 12.25B | |
| +35.50% | 10.63B |
- Stock Market
- Equities
- 7296 Stock
- Financials F.C.C. Co., Ltd.
