Stock 9414 NIPPON BS BROADCASTING CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nippon BS Broadcasting Corporation

Equities

9414

JP3746000003

Broadcasting

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
899 JPY -1.32% Intraday chart for Nippon BS Broadcasting Corporation -0.11% +0.33%
2021 Nippon BS Broadcasting Corporation Proposes Dividend for the Fiscal Year Ending in August 2021 CI
2018 Nippon BS Broadcasting Corporation acquired Rironsha Co., Ltd. and Kokudosha co.,ltd. CI

Valuation

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Capitalization 1 23,749 18,943 19,139 19,923 16,860 16,011
Enterprise Value (EV) 1 14,649 9,131 8,241 7,402 2,904 2,512
P/E ratio 14.3 x 16.4 x 12.8 x 10.7 x 10.6 x 11.6 x
Yield 1.42% 1.88% 1.86% 1.79% 2.11% 2.89%
Capitalization / Revenue 1.9 x 1.5 x 1.68 x 1.66 x 1.38 x 1.29 x
EV / Revenue 1.17 x 0.72 x 0.72 x 0.62 x 0.24 x 0.2 x
EV / EBITDA 5.53 x 4.78 x 3.39 x 2.37 x 1.06 x 1.01 x
EV / FCF - 8,774,865 x 6,011,626 x 4,494,305 x 1,731,836 x -10,107,590 x
FCF Yield - 0% 0% 0% 0% -0%
Price to Book 1.41 x 1.07 x 1.02 x 0.98 x 0.78 x 0.71 x
Nbr of stocks (in thousands) 17,803 17,804 17,804 17,804 17,804 17,809
Reference price 2 1,334 1,064 1,075 1,119 947.0 899.0
Announcement Date 11/14/18 11/14/19 11/12/20 11/18/21 11/17/22 11/16/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net sales 1 12,494 12,601 11,394 12,004 12,250 12,417
EBITDA 1 2,648 1,911 2,430 3,129 2,746 2,493
EBIT 1 2,428 1,694 2,190 2,670 2,395 1,984
Operating Margin 19.43% 13.44% 19.22% 22.24% 19.55% 15.98%
Earnings before Tax (EBT) 1 2,425 1,699 2,194 2,741 2,394 2,014
Net income 1 1,659 1,158 1,490 1,866 1,599 1,386
Net margin 13.28% 9.19% 13.08% 15.54% 13.05% 11.16%
EPS 2 93.17 65.04 83.68 104.8 89.74 77.74
Free Cash Flow - 1,041 1,371 1,647 1,677 -248.5
FCF margin - 8.26% 12.03% 13.72% 13.69% -2%
FCF Conversion (EBITDA) - 54.45% 56.41% 52.63% 61.07% -
FCF Conversion (Net income) - 89.86% 92.01% 88.26% 104.88% -
Dividend per Share 2 19.00 20.00 20.00 20.00 20.00 26.00
Announcement Date 11/14/18 11/14/19 11/12/20 11/18/21 11/17/22 11/16/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 5,690 5,747 3,040 6,097 2,979 3,039 6,041 3,072 2,954 5,936
EBITDA - - - - - - - - - -
EBIT 1 1,012 1,264 705 1,349 580 617 1,109 507 377 927
Operating Margin 17.79% 21.99% 23.19% 22.13% 19.47% 20.3% 18.36% 16.5% 12.76% 15.62%
Earnings before Tax (EBT) 1 1,017 1,334 704 1,348 581 617 1,109 506 378 930
Net income 1 690 911 466 906 396 418 755 345 248 642
Net margin 12.13% 15.85% 15.33% 14.86% 13.29% 13.75% 12.5% 11.23% 8.4% 10.82%
EPS 2 38.79 51.17 26.18 50.93 22.24 23.52 42.44 19.35 13.94 36.05
Dividend per Share - - - - - - - - - -
Announcement Date 4/8/20 4/7/21 1/7/22 4/6/22 7/6/22 1/6/23 4/7/23 7/7/23 1/9/24 4/4/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: August 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 9,100 9,812 10,898 12,521 13,956 13,499
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 1,041 1,371 1,647 1,677 -249
ROE (net income / shareholders' equity) - 6.71% 8.17% 9.54% 7.64% 6.28%
ROA (Net income/ Total Assets) - 5.4% 6.61% 7.52% 6.34% 5.06%
Assets 1 - 21,438 22,540 24,819 25,217 27,383
Book Value Per Share 2 946.0 992.0 1,056 1,141 1,211 1,269
Cash Flow per Share 2 539.0 580.0 640.0 731.0 812.0 764.0
Capex 1 268 118 795 326 22 1,403
Capex / Sales 2.15% 0.94% 6.98% 2.72% 0.18% 11.3%
Announcement Date 11/14/18 11/14/19 11/12/20 11/18/21 11/17/22 11/16/23
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 Television Broadcasting

1st Jan change Capi.
NIPPON BS BROADCASTING CORPORATION Stock Nippon BS Broadcasting Corporation
+0.33% 102M
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-27.15% 19.87B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+1.38% 5.31B
RTL GROUP S.A. Stock RTL Group S.A.
-16.48% 4.82B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+45.47% 3.58B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.70% 3.14B
TEGNA INC. Stock TEGNA Inc.
-11.50% 2.38B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+12.06% 1.95B
ZEE ENTERTAINMENT ENTERPRISES LIMITED Stock Zee Entertainment Enterprises Limited
-46.89% 1.68B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-26.49% 1.55B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. 9414 Stock
  4. Financials Nippon BS Broadcasting Corporation