Stock 3138 FUJISAN MAGAZINE SERVICE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fujisan Magazine Service Co., Ltd.

Equities

3138

JP3813750001

Consumer Publishing

Market Closed - Japan Exchange
Other stock markets
 01:11:42 2024-05-02 am EDT 		5-day change 1st Jan Change
696 JPY -0.14% Intraday chart for Fujisan Magazine Service Co., Ltd. -0.85% +1.16%
2023 Fujisan Magazine Service Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2022 Tranche Update on Fujisan Magazine Service Co., Ltd.'s Equity Buyback Plan announced on August 17, 2022. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,090 2,511 3,138 2,694 2,448 2,219
Enterprise Value (EV) 1 375.5 400.9 841.9 351.6 -27.32 -344
P/E ratio 11.7 x 15.7 x 16.1 x 8.24 x 8.97 x 10.1 x
Yield - - - - 2.32% 2.33%
Capitalization / Revenue 0.6 x 0.57 x 0.61 x 0.45 x 0.41 x 0.38 x
EV / Revenue 0.11 x 0.09 x 0.16 x 0.06 x -0 x -0.06 x
EV / EBITDA 0.86 x 0.74 x 1.47 x 0.48 x -0.04 x -0.59 x
EV / FCF - 982,530 x 4,916,140 x 1,192,275 x -161,447 x -2,380,574 x
FCF Yield - 0% 0% 0% -0% -0%
Price to Book 1.76 x 1.97 x 2.15 x 1.48 x 1.18 x 0.99 x
Nbr of stocks (in thousands) 3,318 3,096 3,098 3,173 3,150 3,225
Reference price 2 630.0 811.0 1,013 849.0 777.0 688.0
Announcement Date 3/22/19 3/25/20 3/25/21 3/25/22 3/27/23 3/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,466 4,432 5,144 5,930 5,968 5,771
EBITDA 1 435 545 571 731 649 583
EBIT 1 253 328 324 525 444 358
Operating Margin 7.3% 7.4% 6.3% 8.85% 7.44% 6.2%
Earnings before Tax (EBT) 1 252 287 324 524 441 353
Net income 1 181 172 214 346 288 222
Net margin 5.22% 3.88% 4.16% 5.83% 4.83% 3.85%
EPS 2 53.75 51.71 62.97 103.0 86.61 68.10
Free Cash Flow - 408 171.2 294.9 169.2 144.5
FCF margin - 9.21% 3.33% 4.97% 2.84% 2.5%
FCF Conversion (EBITDA) - 74.86% 29.99% 40.34% 26.08% 24.79%
FCF Conversion (Net income) - 237.21% 80.02% 85.22% 58.77% 65.09%
Dividend per Share - - - - 18.00 16.00
Announcement Date 3/22/19 3/25/20 3/25/21 3/25/22 3/27/23 3/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3
Net sales 1 2,477 2,894 1,460 1,511 2,989 1,436 1,452 2,914 1,400
EBITDA - - - - - - - - -
EBIT 1 163 229 121 123 214 91 72 164 74
Operating Margin 6.58% 7.91% 8.29% 8.14% 7.16% 6.34% 4.96% 5.63% 5.29%
Earnings before Tax (EBT) 1 163 230 119 123 214 91 71 163 73
Net income 1 113 149 78 86 142 57 42 99 43
Net margin 4.56% 5.15% 5.34% 5.69% 4.75% 3.97% 2.89% 3.4% 3.07%
EPS 2 36.29 46.83 24.54 26.96 44.17 17.73 13.54 31.57 13.28
Dividend per Share - - - - - - - - -
Announcement Date 8/12/20 8/12/21 11/11/21 5/13/22 8/12/22 11/11/22 5/12/23 8/14/23 11/13/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,715 2,110 2,296 2,342 2,475 2,563
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 408 171 295 169 145
ROE (net income / shareholders' equity) - 14.1% 15.3% 21.6% 15.1% 10.6%
ROA (Net income/ Total Assets) - 5.07% 4.33% 6.29% 5% 3.9%
Assets 1 - 3,392 4,937 5,502 5,765 5,693
Book Value Per Share 2 358.0 411.0 470.0 572.0 656.0 696.0
Cash Flow per Share 2 528.0 692.0 890.0 897.0 959.0 964.0
Capex 1 7 3 - 6 - 11
Capex / Sales 0.2% 0.07% - 0.1% - 0.19%
Announcement Date 3/22/19 3/25/20 3/25/21 3/25/22 3/27/23 3/27/24
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 Consumer Publishing

1st Jan change Capi.
FUJISAN MAGAZINE SERVICE CO., LTD. Stock Fujisan Magazine Service Co., Ltd.
+1.16% 14.68M
PEARSON PLC Stock Pearson plc
+2.41% 8.33B
SCHIBSTED ASA Stock Schibsted ASA
+12.03% 6.73B
SAUDI RESEARCH AND MEDIA GROUP Stock Saudi Research and Media Group
+40.96% 5.15B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED Stock Jiangsu Phoenix Publishing & Media Corporation Limited
+15.78% 3.59B
LAGARDÈRE S.A. Stock Lagardère S.A.
+16.16% 3.24B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD Stock China South Publishing & Media Group Co., Ltd
+19.08% 3.01B
KADOKAWA CORPORATION Stock Kadokawa Corporation
-2.23% 2.47B
SOUTHERN PUBLISHING AND MEDIA CO.,LTD. Stock Southern Publishing and Media Co.,Ltd.
+13.47% 1.8B
TX GROUP AG Stock TX Group AG
+22.52% 1.73B
Other Consumer Publishing
  1. Stock Market
  2. Equities
  3. 3138 Stock
  4. Financials Fujisan Magazine Service Co., Ltd.