FUJIKURA COMPOSITES INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,430 JPY | -0.21% |
|
+1.06% | +3.70% |
| Feb. 21 | Fujikura Composites’ Profit Down Nearly 9% in Fiscal Q1-Q3 | MT |
| 2023 | Fujikura Composites' Fiscal H1 Attributable Profit Climbs 7% | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 18,156 | 10,178 | 8,282 | 14,225 | 15,267 | 24,328 |
| Enterprise Value (EV) 1 | 17,029 | 10,009 | 8,055 | 12,521 | 11,206 | 17,612 |
| P/E ratio | 11.4 x | 17.5 x | 21.2 x | 12 x | 4.02 x | 6.06 x |
| Yield | 1.8% | 3.22% | 3.95% | 1.97% | 3.31% | 3.65% |
| Capitalization / Revenue | 0.53 x | 0.3 x | 0.26 x | 0.49 x | 0.41 x | 0.6 x |
| EV / Revenue | 0.5 x | 0.3 x | 0.25 x | 0.43 x | 0.3 x | 0.43 x |
| EV / EBITDA | 5.14 x | 4.69 x | 3.57 x | 4.84 x | 1.97 x | 2.97 x |
| EV / FCF | -125 x | 111 x | 6.5 x | 19.9 x | 3.37 x | 54.3 x |
| FCF Yield | -0.8% | 0.9% | 15.4% | 5.03% | 29.7% | 1.84% |
| Price to Book | 0.74 x | 0.42 x | 0.35 x | 0.57 x | 0.56 x | 0.76 x |
| Nbr of stocks (in thousands) | 23,397 | 23,397 | 23,397 | 23,397 | 21,057 | 22,197 |
| Reference price 2 | 776.0 | 435.0 | 354.0 | 608.0 | 725.0 | 1,096 |
| Announcement Date | 6/28/18 | 7/29/19 | 7/15/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 33,958 | 33,438 | 31,999 | 29,275 | 37,190 | 40,687 |
| EBITDA 1 | 3,315 | 2,132 | 2,254 | 2,586 | 5,678 | 5,938 |
| EBIT 1 | 2,064 | 823 | 881 | 1,172 | 4,160 | 4,432 |
| Operating Margin | 6.08% | 2.46% | 2.75% | 4% | 11.19% | 10.89% |
| Earnings before Tax (EBT) 1 | 2,111 | 773 | 577 | 1,524 | 5,160 | 4,984 |
| Net income 1 | 1,591 | 581 | 390 | 1,182 | 4,062 | 3,947 |
| Net margin | 4.69% | 1.74% | 1.22% | 4.04% | 10.92% | 9.7% |
| EPS 2 | 68.00 | 24.83 | 16.67 | 50.52 | 180.5 | 181.0 |
| Free Cash Flow 1 | -136.4 | 90.12 | 1,239 | 630.1 | 3,326 | 324.5 |
| FCF margin | -0.4% | 0.27% | 3.87% | 2.15% | 8.94% | 0.8% |
| FCF Conversion (EBITDA) | - | 4.23% | 54.97% | 24.37% | 58.57% | 5.46% |
| FCF Conversion (Net income) | - | 15.51% | 317.69% | 53.31% | 81.87% | 8.22% |
| Dividend per Share 2 | 14.00 | 14.00 | 14.00 | 12.00 | 24.00 | 40.00 |
| Announcement Date | 6/28/18 | 7/29/19 | 7/15/20 | 6/29/21 | 6/29/22 | 6/29/23 |
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 | 16,204 | 13,409 | 17,643 | 9,510 | 9,634 | 20,284 | 11,117 | 9,305 | 19,365 | 9,973 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 800 | 143 | 2,198 | 1,264 | 1,139 | 2,171 | 1,540 | 1,078 | 2,220 | 991 |
| Operating Margin | 4.94% | 1.07% | 12.46% | 13.29% | 11.82% | 10.7% | 13.85% | 11.59% | 11.46% | 9.94% |
| Earnings before Tax (EBT) 1 | 494 | 284 | 2,483 | 1,437 | 1,644 | 2,947 | 1,574 | 1,224 | 2,994 | 979 |
| Net income 1 | 413 | 212 | 1,940 | 1,046 | 1,195 | 2,101 | 1,130 | 880 | 2,244 | 694 |
| Net margin | 2.55% | 1.58% | 11% | 11% | 12.4% | 10.36% | 10.16% | 9.46% | 11.59% | 6.96% |
| EPS 2 | 17.67 | 9.090 | 82.93 | 47.06 | 56.79 | 98.79 | 50.93 | 38.03 | 96.94 | 29.99 |
| Dividend per Share | 7.000 | 5.000 | 10.00 | - | - | 20.00 | - | - | 35.00 | - |
| Announcement Date | 11/14/19 | 11/12/20 | 11/11/21 | 2/9/22 | 8/10/22 | 11/10/22 | 2/9/23 | 8/10/23 | 11/9/23 | 2/9/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,127 | 169 | 227 | 1,704 | 4,061 | 6,716 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -136 | 90.1 | 1,239 | 630 | 3,326 | 325 |
| ROE (net income / shareholders' equity) | 6.68% | 2.39% | 1.63% | 4.86% | 15.5% | 13% |
| ROA (Net income/ Total Assets) | 3.74% | 1.43% | 1.55% | 2.08% | 7.16% | 7.09% |
| Assets 1 | 42,514 | 40,493 | 25,218 | 56,884 | 56,732 | 55,661 |
| Book Value Per Share 2 | 1,048 | 1,033 | 1,018 | 1,061 | 1,305 | 1,440 |
| Cash Flow per Share 2 | 239.0 | 222.0 | 236.0 | 247.0 | 328.0 | 312.0 |
| Capex 1 | 1,988 | 1,143 | 1,888 | 1,412 | 280 | 1,014 |
| Capex / Sales | 5.85% | 3.42% | 5.9% | 4.82% | 0.75% | 2.49% |
| Announcement Date | 6/28/18 | 7/29/19 | 7/15/20 | 6/29/21 | 6/29/22 | 6/29/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +3.70% | 210M | |
| +15.15% | 29.25B | |
| +11.89% | 27.19B | |
| +34.55% | 7.18B | |
| +22.39% | 4.04B | |
| -15.71% | 3.36B | |
| -9.43% | 3.29B | |
| +41.51% | 3.29B | |
| +20.79% | 3.09B | |
| +21.78% | 2.81B |
- Stock Market
- Equities
- 5121 Stock
- Financials FUJIKURA COMPOSITES Inc.
