SKY PERFECT JSAT HOLDINGS INC. Financials SKY Perfect JSAT Holdings Inc.
Equities
9412
JP3396350005
Wireless Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 940 JPY | 0.00% |
|
+0.21% | +34.67% |
| Apr. 23 | Japanese Shares Extend Gains on Upbeat Private Sector Activity Data | MT |
| Apr. 23 | SKY Perfect JSAT Pledges 10 Billion Yen in Seraphim Space Ventures II | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 136,624 | 114,051 | 146,208 | 120,184 | 150,174 | 266,260 | - | - |
| Enterprise Value (EV) 1 | 196,621 | 172,891 | 186,972 | 119,621 | 115,813 | 299,967 | 223,214 | 219,226 |
| P/E ratio | 14.1 x | 9.48 x | 11 x | 8.36 x | 9.5 x | 17.2 x | 14.3 x | 13.8 x |
| Yield | 3.91% | 4.69% | 3.66% | 4.35% | 3.87% | 1.98% | 2.34% | 2.29% |
| Capitalization / Revenue | 0.83 x | 0.82 x | 1.05 x | 1 x | 1.24 x | 2.46 x | 2.14 x | 2.13 x |
| EV / Revenue | 1.2 x | 1.24 x | 1.34 x | 1 x | 0.96 x | 2.46 x | 1.79 x | 1.75 x |
| EV / EBITDA | 5.08 x | 4.29 x | 4.31 x | 2.85 x | 2.66 x | 6.41 x | 4.94 x | 4.71 x |
| EV / FCF | 95.2 x | 18.9 x | 4.16 x | 4.16 x | 2.83 x | 19.9 x | 7.97 x | 10.3 x |
| FCF Yield | 1.05% | 5.28% | 24% | 24.1% | 35.3% | 5.03% | 12.5% | 9.73% |
| Price to Book | 0.62 x | 0.5 x | 0.62 x | 0.5 x | 0.59 x | 1.11 x | 0.94 x | 0.9 x |
| Nbr of stocks (in thousands) | 297,008 | 297,008 | 297,171 | 290,300 | 290,471 | 283,255 | - | - |
| Reference price 2 | 460.0 | 384.0 | 492.0 | 414.0 | 517.0 | 940.0 | 940.0 | 940.0 |
| Announcement Date | 5/8/19 | 6/25/20 | 4/28/21 | 4/28/22 | 4/28/23 | 4/26/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 164,014 | 139,541 | 139,572 | 119,632 | 121,139 | 121,872 | 124,580 | 125,240 |
| EBITDA 1 | 38,681 | 40,282 | 43,352 | 41,900 | 43,556 | 46,776 | 45,157 | 46,547 |
| EBIT 1 | 15,290 | 15,263 | 19,151 | 18,862 | 22,324 | 26,545 | 26,678 | 27,574 |
| Operating Margin | 9.32% | 10.94% | 13.72% | 15.77% | 18.43% | 21.78% | 21.41% | 22.02% |
| Earnings before Tax (EBT) 1 | 15,515 | 15,492 | 19,887 | 20,276 | 23,122 | 26,259 | 27,257 | 28,347 |
| Net income 1 | 9,681 | 12,027 | 13,345 | 14,579 | 15,810 | 17,739 | 18,477 | 19,168 |
| Net margin | 5.9% | 8.62% | 9.56% | 12.19% | 13.05% | 14.56% | 14.83% | 15.31% |
| EPS 2 | 32.60 | 40.49 | 44.92 | 49.52 | 54.44 | 61.69 | 65.60 | 68.30 |
| Free Cash Flow 1 | 2,065 | 9,128 | 44,910 | 28,770 | 40,875 | 11,613 | 28,000 | 21,322 |
| FCF margin | 1.26% | 6.54% | 32.18% | 24.05% | 33.74% | 9.51% | 22.48% | 17.02% |
| FCF Conversion (EBITDA) | 5.34% | 22.66% | 103.59% | 68.66% | 93.84% | 25.22% | 62.01% | 45.81% |
| FCF Conversion (Net income) | 21.33% | 75.9% | 336.53% | 197.34% | 258.54% | 69.11% | 151.54% | 111.23% |
| Dividend per Share 2 | 18.00 | 18.00 | 18.00 | 18.00 | 20.00 | 21.00 | 22.00 | 21.50 |
| Announcement Date | 5/8/19 | 6/25/20 | 4/28/21 | 4/28/22 | 4/28/23 | 4/26/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 69,271 | 69,773 | 29,311 | 58,389 | 30,047 | 31,196 | 28,806 | 29,190 | 57,996 | 30,598 | 32,545 | - | 30,009 | 30,489 | 60,498 | 30,524 | 30,850 | 30,600 | 31,000 | 31,300 | 31,680 |
| EBITDA 1 | - | - | - | - | - | - | 10,890 | 10,871 | - | 10,874 | 10,921 | - | 11,885 | 11,416 | - | 12,248 | 11,227 | 11,850 | 11,550 | 11,550 | 10,207 |
| EBIT 1 | 8,331 | 11,116 | 5,360 | 10,853 | 5,403 | 2,606 | 5,551 | 5,596 | 11,147 | 5,567 | 5,610 | - | 6,919 | 6,482 | 13,401 | 7,140 | 6,004 | 7,000 | 6,800 | 7,100 | 5,957 |
| Operating Margin | 12.03% | 15.93% | 18.29% | 18.59% | 17.98% | 8.35% | 19.27% | 19.17% | 19.22% | 18.19% | 17.24% | - | 23.06% | 21.26% | 22.15% | 23.39% | 19.46% | 22.88% | 21.94% | 22.68% | 18.8% |
| Earnings before Tax (EBT) 1 | 8,808 | 11,787 | - | 11,422 | 6,104 | - | 5,924 | 5,537 | 11,461 | 5,416 | 6,245 | - | 7,279 | 5,718 | 12,997 | 7,094 | 6,168 | 7,330 | 6,870 | 7,020 | 6,037 |
| Net income 1 | 5,943 | 7,865 | 3,604 | 8,533 | 4,120 | 1,926 | 4,033 | 3,670 | 7,703 | 3,683 | 4,424 | - | 4,982 | 3,573 | 8,555 | 4,821 | 4,363 | 4,980 | 4,660 | 4,790 | 4,047 |
| Net margin | 8.58% | 11.27% | 12.3% | 14.61% | 13.71% | 6.17% | 14% | 12.57% | 13.28% | 12.04% | 13.59% | - | 16.6% | 11.72% | 14.14% | 15.79% | 14.14% | 16.27% | 15.03% | 15.3% | 12.77% |
| EPS | 20.01 | 26.48 | - | 28.75 | 14.04 | - | 13.89 | - | 26.53 | 12.68 | - | - | 17.15 | - | 29.47 | 16.82 | - | - | - | - | - |
| Dividend per Share | 9.000 | 9.000 | - | 9.000 | - | - | - | - | 9.000 | - | - | 21.00 | - | - | 10.00 | - | - | - | - | - | - |
| Announcement Date | 11/6/19 | 11/4/20 | 11/4/21 | 11/4/21 | 2/2/22 | 4/28/22 | 8/3/22 | 11/2/22 | 11/2/22 | 2/1/23 | 4/28/23 | 4/28/23 | 8/2/23 | 11/1/23 | 11/1/23 | 2/7/24 | 4/26/24 | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 59,997 | 58,840 | 40,764 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 563 | 34,361 | 35,165 | 43,046 | 47,034 |
| Leverage (Debt/EBITDA) | 1.551 x | 1.461 x | 0.9403 x | - | - | - | - | - |
| Free Cash Flow 1 | 2,065 | 9,128 | 44,910 | 28,770 | 40,875 | 11,613 | 28,000 | 21,322 |
| ROE (net income / shareholders' equity) | 4.4% | 5.4% | 5.8% | 6.1% | 6.4% | 6.7% | 6.7% | 6.8% |
| ROA (Net income/ Total Assets) | 4.53% | 3.19% | 5.33% | 5.32% | 5.97% | 6.74% | - | - |
| Assets 1 | 213,938 | 377,235 | 250,496 | 274,154 | 264,893 | 263,020 | - | - |
| Book Value Per Share 2 | 745.0 | 768.0 | 788.0 | 834.0 | 879.0 | 954.0 | 996.0 | 1,042 |
| Cash Flow per Share | 108.0 | 119.0 | 123.0 | 125.0 | 127.0 | 132.0 | - | - |
| Capex 1 | 22,508 | 19,751 | 13,038 | 7,512 | 16,755 | 16,493 | 21,000 | 13,300 |
| Capex / Sales | 13.72% | 14.15% | 9.34% | 6.28% | 13.83% | 13.51% | 16.86% | 10.62% |
| Announcement Date | 5/8/19 | 6/25/20 | 4/28/21 | 4/28/22 | 4/28/23 | 4/26/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
940
JPY
Average target price
1,125
JPY
Spread / Average Target
+19.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +34.67% | 1.69B | |
| -11.40% | 151B | |
| -10.75% | 8.9B | |
| -3.44% | 4.34B | |
| -22.74% | 3.81B | |
| -7.30% | 2.57B | |
| -32.99% | 2.43B | |
| -10.73% | 1.97B | |
| -7.28% | 1.59B | |
| -3.03% | 376M |
- Stock Market
- Equities
- 9412 Stock
- Financials SKY Perfect JSAT Holdings Inc.
