STRIDERS CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 220 JPY | 0.00% |
|
+1.38% | +5.26% |
| Apr. 01 | Tranche Update on Striders Corporation's Equity Buyback Plan announced on December 5, 2023. | CI |
| Mar. 21 | Naoki Uchimura agreed to acquire Masuda Seimen Co., Ltd. from Striders Corporation. | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,078 | 2,834 | 2,154 | 2,487 | 1,797 | 1,822 |
| Enterprise Value (EV) 1 | 3,239 | 2,040 | 1,267 | 1,179 | 596 | 350.4 |
| P/E ratio | 32.6 x | 37.3 x | 14.5 x | 21.8 x | 10.7 x | 15.5 x |
| Yield | - | - | 1.19% | 1.02% | 2.36% | 2.3% |
| Capitalization / Revenue | 0.51 x | 0.31 x | 0.16 x | 0.24 x | 0.24 x | 0.25 x |
| EV / Revenue | 0.41 x | 0.22 x | 0.1 x | 0.11 x | 0.08 x | 0.05 x |
| EV / EBITDA | 10.1 x | 5.8 x | 3.33 x | 4.87 x | 7.45 x | 1.41 x |
| EV / FCF | 10.7 x | 31.8 x | 4.41 x | 5.69 x | -4.13 x | 1.43 x |
| FCF Yield | 9.36% | 3.14% | 22.7% | 17.6% | -24.2% | 70.1% |
| Price to Book | 2.02 x | 1.36 x | 1.02 x | 1.09 x | 0.74 x | 0.73 x |
| Nbr of stocks (in thousands) | 8,884 | 8,884 | 8,514 | 8,487 | 8,477 | 8,398 |
| Reference price 2 | 459.0 | 319.0 | 253.0 | 293.0 | 212.0 | 217.0 |
| Announcement Date | 6/22/18 | 6/21/19 | 6/19/20 | 6/18/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,971 | 9,216 | 13,276 | 10,482 | 7,505 | 7,371 |
| EBITDA 1 | 322 | 352 | 380 | 242 | 80 | 249 |
| EBIT 1 | 209 | 216 | 257 | 115 | -34 | 144 |
| Operating Margin | 2.62% | 2.34% | 1.94% | 1.1% | -0.45% | 1.95% |
| Earnings before Tax (EBT) 1 | 156 | 211 | 261 | 257 | 225 | 227 |
| Net income 1 | 125 | 76 | 151 | 114 | 168 | 118 |
| Net margin | 1.57% | 0.82% | 1.14% | 1.09% | 2.24% | 1.6% |
| EPS 2 | 14.07 | 8.560 | 17.47 | 13.45 | 19.80 | 14.00 |
| Free Cash Flow 1 | 303.2 | 64.12 | 287.4 | 207 | -144.2 | 245.6 |
| FCF margin | 3.8% | 0.7% | 2.16% | 1.97% | -1.92% | 3.33% |
| FCF Conversion (EBITDA) | 94.18% | 18.22% | 75.62% | 85.54% | - | 98.64% |
| FCF Conversion (Net income) | 242.6% | 84.38% | 190.31% | 181.58% | - | 208.16% |
| Dividend per Share | - | - | 3.000 | 3.000 | 5.000 | 5.000 |
| Announcement Date | 6/22/18 | 6/21/19 | 6/19/20 | 6/18/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
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 | 5,475 | 5,941 | 3,731 | 1,973 | 1,793 | 3,587 | 1,938 | 1,846 | 3,751 | 1,928 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 196 | 110 | -67 | 33 | 20 | 26 | 62 | 7 | -24 | 14 |
| Operating Margin | 3.58% | 1.85% | -1.8% | 1.67% | 1.12% | 0.72% | 3.2% | 0.38% | -0.64% | 0.73% |
| Earnings before Tax (EBT) 1 | 202 | 155 | 63 | 109 | 54 | 97 | 72 | 30 | 15 | 8 |
| Net income 1 | 145 | 82 | 46 | 90 | 19 | 41 | 35 | 10 | -1 | 3 |
| Net margin | 2.65% | 1.38% | 1.23% | 4.56% | 1.06% | 1.14% | 1.81% | 0.54% | -0.03% | 0.16% |
| EPS 2 | 16.61 | 9.790 | 5.460 | 10.58 | 2.340 | 4.960 | 4.150 | 1.280 | -0.1400 | 0.4600 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/19 | 11/11/20 | 11/11/21 | 2/10/22 | 8/12/22 | 11/11/22 | 2/13/23 | 8/10/23 | 11/13/23 | 2/14/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 839 | 794 | 887 | 1,308 | 1,201 | 1,472 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 303 | 64.1 | 287 | 207 | -144 | 246 |
| ROE (net income / shareholders' equity) | 6.36% | 3.69% | 8.1% | 5.79% | 5.96% | 4.79% |
| ROA (Net income/ Total Assets) | 2.99% | 2.84% | 3.33% | 1.41% | -0.42% | 1.91% |
| Assets 1 | 4,179 | 2,674 | 4,538 | 8,113 | -39,613 | 6,189 |
| Book Value Per Share 2 | 227.0 | 235.0 | 248.0 | 268.0 | 287.0 | 297.0 |
| Cash Flow per Share 2 | 249.0 | 229.0 | 260.0 | 341.0 | 305.0 | 307.0 |
| Capex 1 | 198 | 113 | 93 | 11 | 13 | 11 |
| Capex / Sales | 2.48% | 1.23% | 0.7% | 0.1% | 0.17% | 0.15% |
| Announcement Date | 6/22/18 | 6/21/19 | 6/19/20 | 6/18/21 | 6/23/22 | 6/23/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +5.26% | 11.55M | |
| -9.36% | 22.5B | |
| +9.02% | 10.79B | |
| -34.32% | 10.32B | |
| -28.99% | 7.2B | |
| -5.56% | 7.01B | |
| -0.34% | 6.53B | |
| -3.03% | 6.09B | |
| +12.96% | 3.57B | |
| -5.92% | 3.54B |
- Stock Market
- Equities
- 9816 Stock
- Financials Striders Corporation
