Stock 6820 ICOM INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Icom Incorporated

Equities

6820

JP3101400004

Communications & Networking

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
3,125 JPY -0.79% Intraday chart for Icom Incorporated -0.16% -13.19%
2023 Icom Incorporated Provides Consolidated Earnings Guidance for the Full Year Ending March 2024 CI
2023 Icom Incorporated Announces Dividend for the End of Second Quarter of Full Year Ending March 31, 2024, Payable on December 4, 2023 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 32,642 37,658 39,643 35,509 36,283 44,851 -
Enterprise Value (EV) 1 7,176 9,971 13,018 8,432 6,886 44,851 44,851
P/E ratio 16.6 x 19.6 x 23 x 32.5 x 14.1 x - -
Yield 2.04% 2.07% 1.81% 2.02% 2.85% - -
Capitalization / Revenue 1.1 x 1.23 x 1.42 x 1.26 x 1.06 x 1.24 x 1.18 x
EV / Revenue 1.1 x 1.23 x 1.42 x 1.26 x 1.06 x 1.24 x 1.18 x
EV / EBITDA - - - - - - -
EV / FCF -7,307,381 x 13,171,723 x 22,783,150 x - 14,112,529 x - -
FCF Yield -0% 0% 0% - 0% - -
Price to Book 0.59 x 0.68 x 0.7 x 0.62 x 0.6 x - -
Nbr of stocks (in thousands) 14,817 14,739 14,353 14,353 14,353 14,352 -
Reference price 2 2,203 2,555 2,762 2,474 2,528 3,125 3,125
Announcement Date 5/14/19 5/13/20 5/13/21 5/12/22 5/11/23 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net sales 1 29,700 30,533 27,941 28,277 34,173 36,200 38,000
EBITDA - - - - - - -
EBIT 1 2,443 2,300 1,889 1,058 2,850 3,030 3,800
Operating Margin 8.23% 7.53% 6.76% 3.74% 8.34% 8.37% 10%
Earnings before Tax (EBT) 2,706 2,541 2,259 1,484 3,262 - -
Net income 1 1,964 1,928 1,736 1,093 2,574 2,910 -
Net margin 6.61% 6.31% 6.21% 3.87% 7.53% 8.04% -
EPS 132.6 130.4 120.2 76.22 179.4 - -
Free Cash Flow -4,467 2,859 1,740 - 2,571 - -
FCF margin -15.04% 9.36% 6.23% - 7.52% - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - 148.29% 100.23% - 99.88% - -
Dividend per Share 45.00 53.00 50.00 50.00 72.00 - -
Announcement Date 5/14/19 5/13/20 5/13/21 5/12/22 5/11/23 - -
1JPY in Million
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 14,286 11,529 13,872 6,698 8,035 16,356 8,752 8,656 18,099 9,479
EBITDA - - - - - - - - - -
EBIT 1 713 -279 782 226 193 850 1,131 883 1,601 1,253
Operating Margin 4.99% -2.42% 5.64% 3.37% 2.4% 5.2% 12.92% 10.2% 8.85% 13.22%
Earnings before Tax (EBT) 1 605 -331 871 314 703 1,582 739 1,510 2,478 1,029
Net income 1 393 -235 605 167 549 1,197 532 1,137 1,822 755
Net margin 2.75% -2.04% 4.36% 2.49% 6.83% 7.32% 6.08% 13.14% 10.07% 7.96%
EPS 2 26.57 -16.19 42.16 11.68 38.32 83.46 37.07 79.28 127.0 52.62
Dividend per Share 25.00 25.00 25.00 - - 25.00 - - 25.00 -
Announcement Date 11/12/19 11/11/20 11/10/21 2/8/22 8/9/22 11/10/22 2/9/23 8/10/23 11/9/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 25,466 27,687 26,625 27,077 29,397 - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow -4,467 2,859 1,740 - 2,571 - -
ROE (net income / shareholders' equity) 3.6% 3.5% 3.1% 1.9% 4.4% - -
ROA (Net income/ Total Assets) 4.5% 4.14% 3.66% 2.52% 5% - -
Assets 1 43,651 46,575 47,404 43,414 51,500 - -
Book Value Per Share 3,733 3,773 3,938 4,023 4,212 - -
Cash Flow per Share 201.0 213.0 206.0 147.0 239.0 - -
Capex 1,558 1,513 1,231 628 847 - -
Capex / Sales 5.25% 4.96% 4.41% 2.22% 2.48% - -
Announcement Date 5/14/19 5/13/20 5/13/21 5/12/22 5/11/23 - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Icom Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Communications & Networking

1st Jan change Capi.
ICOM INCORPORATED Stock Icom Incorporated
-13.19% 293M
CISCO SYSTEMS, INC. Stock Cisco Systems, Inc.
-6.73% 191B
ARISTA NETWORKS, INC. Stock Arista Networks, Inc.
+16.51% 85.99B
FOXCONN INDUSTRIAL INTERNET CO., LTD. Stock Foxconn Industrial Internet Co., Ltd.
+62.04% 67.25B
MOTOROLA SOLUTIONS, INC. Stock Motorola Solutions, Inc.
+12.95% 58.99B
NOKIA OYJ Stock Nokia Oyj
+12.02% 20.35B
ZHONGJI INNOLIGHT CO., LTD. Stock Zhongji Innolight Co., Ltd.
+65.01% 20.24B
ZTE CORPORATION Stock ZTE Corporation
+8.27% 17.62B
ERICSSON Stock ERICSSON
-10.03% 17.53B
JUNIPER NETWORKS, INC. Stock Juniper Networks, Inc.
+18.18% 11.32B
Other Communications & Networking
  1. Stock Market
  2. Equities
  3. 6820 Stock
  4. Financials Icom Incorporated