Stock 2172 INSIGHT INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Insight Inc.

Equities

2172

JP3152630004

Advertising & Marketing

Delayed Sapporo S.E.
Other stock markets
 11:42:48 2024-04-25 pm EDT 		5-day change 1st Jan Change
377 JPY +0.80% Intraday chart for Insight Inc. +0.80% +0.53%
Apr. 11 Kentaro Nakamura signed basic stock transfer agreement to acquire Fuwari Co.,Ltd. from Insight Inc.. CI
2023 Insight Inc. Reports Earnings Results for the Nine Months Ended March 31, 2023 CI

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 558.5 739.9 516.8 574.6 576.2 680.5
Enterprise Value (EV) 1 587.5 578.9 244.8 619.6 416.2 390.5
P/E ratio 140 x 16.4 x 39.8 x -18.5 x 8.47 x 6.36 x
Yield 1.21% 1.82% 1.3% - 2.34% 2.83%
Capitalization / Revenue 0.27 x 0.34 x 0.22 x 0.29 x 0.25 x 0.25 x
EV / Revenue 0.28 x 0.26 x 0.11 x 0.31 x 0.18 x 0.14 x
EV / EBITDA 14.7 x 6.97 x 6.12 x -41.3 x 4.08 x 2.43 x
EV / FCF -2.83 x 2.97 x 2.09 x -1.96 x 2.24 x 3.3 x
FCF Yield -35.4% 33.7% 47.8% -51.1% 44.6% 30.3%
Price to Book 1.21 x 1.48 x 1.04 x 1.25 x 1.09 x 1.1 x
Nbr of stocks (in thousands) 1,605 1,605 1,605 1,605 1,605 1,605
Reference price 2 348.0 461.0 322.0 358.0 359.0 424.0
Announcement Date 9/28/18 9/30/19 9/28/20 9/29/21 9/29/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales 1 2,083 2,198 2,327 1,967 2,330 2,748
EBITDA 1 40 83 40 -15 102 161
EBIT 1 17 59 16 -40 77 142
Operating Margin 0.82% 2.68% 0.69% -2.03% 3.3% 5.17%
Earnings before Tax (EBT) 1 13 66 19 -27 106 155
Net income 1 4 45 13 -31 68 107
Net margin 0.19% 2.05% 0.56% -1.58% 2.92% 3.89%
EPS 2 2.492 28.04 8.100 -19.31 42.37 66.67
Free Cash Flow 1 -207.9 195 117.1 -316.5 185.6 118.2
FCF margin -9.98% 8.87% 5.03% -16.09% 7.97% 4.3%
FCF Conversion (EBITDA) - 234.94% 292.81% - 181.99% 73.45%
FCF Conversion (Net income) - 433.33% 900.96% - 272.98% 110.51%
Dividend per Share 2 4.200 8.400 4.200 - 8.400 12.00
Announcement Date 9/28/18 9/30/19 9/28/20 9/29/21 9/29/22 9/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 - 898 549 1,263 825 747 1,502 743 677 1,390
EBITDA - - - - - - - - - -
EBIT 1 - -51 -40 21 81 49 169 49 66 156
Operating Margin - -5.68% -7.29% 1.66% 9.82% 6.56% 11.25% 6.59% 9.75% 11.22%
Earnings before Tax (EBT) 1 - -47 -36 32 96 54 177 53 72 164
Net income 1 - -49 -36 22 66 36 120 35 46 105
Net margin - -5.46% -6.56% 1.74% 8% 4.82% 7.99% 4.71% 6.79% 7.55%
EPS 2 - -30.54 -22.80 14.33 40.89 23.00 75.07 21.99 29.10 65.70
Dividend per Share - - - - - - - - - -
Announcement Date - 2/9/21 11/12/21 2/14/22 5/12/22 11/14/22 2/14/23 5/12/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 29 - - 45 - -
Net Cash position 1 - 161 272 - 160 290
Leverage (Debt/EBITDA) 0.725 x - - -3 x - -
Free Cash Flow 1 -208 195 117 -317 186 118
ROE (net income / shareholders' equity) 0.86% 9.38% 2.6% -6.42% 13.6% 18.5%
ROA (Net income/ Total Assets) 1.05% 3.46% 0.98% -2.47% 4.34% 7.27%
Assets 1 381.4 1,299 1,323 1,256 1,567 1,471
Book Value Per Share 2 287.0 311.0 311.0 285.0 328.0 387.0
Cash Flow per Share 2 184.0 277.0 331.0 186.0 299.0 368.0
Capex 1 4 11 29 6 5 2
Capex / Sales 0.19% 0.5% 1.25% 0.31% 0.21% 0.07%
Announcement Date 9/28/18 9/30/19 9/28/20 9/29/21 9/29/22 9/28/23
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 Advertising & Marketing

1st Jan change Capi.
INSIGHT INC. Stock Insight Inc.
+0.53% 3.84M
PUBLICIS GROUPE SA Stock Publicis Groupe SA
+23.99% 27.88B
OMNICOM GROUP., INC. Stock Omnicom Group., Inc.
+10.84% 18.78B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD. Stock Focus Media Information Technology Co., Ltd.
+10.92% 13.65B
THE INTERPUBLIC GROUP OF COMPANIES, INC. Stock The Interpublic Group of Companies, Inc.
-3.71% 11.88B
WPP PLC Stock WPP plc
+8.53% 10.86B
JCDECAUX SE Stock JCDECAUX SE
+9.23% 4.45B
PEOPLE.CN CO., LTD Stock People.cn CO., LTD
-9.36% 3.74B
HAKUHODO DY HOLDINGS INC Stock Hakuhodo DY Holdings Inc
+35.03% 3.4B
CYBERAGENT, INC. Stock CyberAgent, Inc.
+16.26% 3.31B
Other Advertising & Marketing
  1. Stock Market
  2. Equities
  3. 2172 Stock
  4. Financials Insight Inc.