Stock 9421 NJ HOLDINGS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NJ Holdings Inc.

Equities

9421

JP3758300002

Software

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
650 JPY +0.31% Intraday chart for NJ Holdings Inc. +1.09% +52.94%
Feb. 09 NJ Holdings Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 2024 CI
2023 Nj Holdings Inc. Provides Consolidated Earnings Guidance for the Year Ending June 2024 CI

Valuation

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Capitalization 1 9,056 5,319 4,954 5,108 3,525 3,419
Enterprise Value (EV) 1 8,238 5,537 4,931 5,058 4,055 3,902
P/E ratio 17.4 x 28.8 x 165 x -55.5 x -2.86 x -7.29 x
Yield 0.58% 1% 0.85% 1.04% 0.75% -
Capitalization / Revenue 0.8 x 0.48 x 0.43 x 0.43 x 0.33 x 0.34 x
EV / Revenue 0.73 x 0.5 x 0.43 x 0.42 x 0.38 x 0.39 x
EV / EBITDA 9.58 x 8.75 x 10.2 x 8.5 x -6.2 x -34.5 x
EV / FCF 31.5 x -48.3 x 11.5 x -100 x -13.7 x 14.1 x
FCF Yield 3.18% -2.07% 8.7% -1% -7.29% 7.09%
Price to Book 5.88 x 1.66 x 1.54 x 1.67 x 1.96 x 2.62 x
Nbr of stocks (in thousands) 5,293 5,293 5,293 5,293 5,293 5,293
Reference price 2 1,711 1,005 936.0 965.0 666.0 646.0
Announcement Date 6/28/18 6/27/19 9/29/20 9/28/21 9/27/22 9/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net sales 1 11,328 11,064 11,456 11,988 10,652 10,131
EBITDA 1 860 633 485 595 -654 -113
EBIT 1 665 328 213 221 -869 -239
Operating Margin 5.87% 2.96% 1.86% 1.84% -8.16% -2.36%
Earnings before Tax (EBT) 1 533 221 210 83 -1,223 -378
Net income 1 519 185 30 -92 -1,231 -469
Net margin 4.58% 1.67% 0.26% -0.77% -11.56% -4.63%
EPS 2 98.36 34.95 5.668 -17.38 -232.6 -88.61
Free Cash Flow 1 261.6 -114.6 429 -50.38 -295.6 276.5
FCF margin 2.31% -1.04% 3.74% -0.42% -2.78% 2.73%
FCF Conversion (EBITDA) 30.42% - 88.45% - - -
FCF Conversion (Net income) 50.41% - 1,430% - - -
Dividend per Share 2 10.00 10.00 8.000 10.00 5.000 -
Announcement Date 6/28/18 6/27/19 9/29/20 9/28/21 9/27/22 9/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 5,924 3,006 5,766 2,534 2,415 4,955 2,726 2,767 5,170
EBITDA - - - - - - - - -
EBIT 1 79 35 -257 -363 -86 -237 80 148 234
Operating Margin 1.33% 1.16% -4.46% -14.33% -3.56% -4.78% 2.93% 5.35% 4.53%
Earnings before Tax (EBT) 1 71 33 -479 -364 -89 -243 71 188 452
Net income 1 14 13 -468 -328 -88 -237 22 142 365
Net margin 0.24% 0.43% -8.12% -12.94% -3.64% -4.78% 0.81% 5.13% 7.06%
EPS 2 2.710 2.520 -88.56 -61.98 -16.79 -44.93 4.260 26.99 68.97
Dividend per Share - - - - - - - - -
Announcement Date 2/10/21 11/11/21 2/10/22 5/12/22 11/11/22 2/10/23 5/12/23 11/10/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - 218 - - 530 483
Net Cash position 1 818 - 23 50 - -
Leverage (Debt/EBITDA) - 0.3444 x - - -0.8104 x -4.274 x
Free Cash Flow 1 262 -115 429 -50.4 -296 277
ROE (net income / shareholders' equity) 18.3% 5.91% 3.17% -1.58% -50.9% -29.1%
ROA (Net income/ Total Assets) 7.21% 3.02% 1.48% 2.29% -10.4% -3.38%
Assets 1 7,197 6,136 2,031 -4,011 11,792 13,891
Book Value Per Share 2 291.0 604.0 607.0 579.0 340.0 247.0
Cash Flow per Share 2 198.0 379.0 304.0 236.0 207.0 215.0
Capex 1 127 307 146 55 42 39
Capex / Sales 1.12% 2.77% 1.28% 0.46% 0.39% 0.38%
Announcement Date 6/28/18 6/27/19 9/29/20 9/28/21 9/27/22 9/26/23
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 Software

1st Jan change Capi.
NJ HOLDINGS INC. Stock NJ Holdings Inc.
+52.94% 21.86M
MICROSOFT CORPORATION Stock Microsoft Corporation
+8.05% 3,020B
SYNOPSYS INC. Stock Synopsys Inc.
+5.58% 82.93B
CADENCE DESIGN SYSTEMS, INC. Stock Cadence Design Systems, Inc.
+3.69% 76.85B
DASSAULT SYSTÈMES SE Stock Dassault Systèmes SE
-14.62% 53.04B
PALANTIR TECHNOLOGIES INC. Stock Palantir Technologies Inc.
+31.16% 50.15B
ATLASSIAN CORPORATION Stock Atlassian Corporation
-24.56% 46.55B
THE TRADE DESK, INC. Stock The Trade Desk, Inc.
+17.75% 41.41B
SEA LIMITED Stock Sea Limited
+55.21% 35.63B
TAKE-TWO INTERACTIVE SOFTWARE, INC. Stock Take-Two Interactive Software, Inc.
-10.24% 24.64B
Other Software
  1. Stock Market
  2. Equities
  3. 9421 Stock
  4. Financials NJ Holdings Inc.