SYSTEM INTEGRATOR CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 366 JPY | -1.88% |
|
-3.68% | -5.91% |
| Apr. 18 | Kinaxis Names Newest System Integrator Partner, Valantic | MT |
| Mar. 25 | Water Ways Receives Two New Orders From New Clients in South America | MT |
Valuation
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,010 | 7,810 | 7,711 | 7,079 | 6,027 | 4,620 |
| Enterprise Value (EV) 1 | 5,093 | 6,491 | 6,415 | 5,606 | 4,396 | 2,656 |
| P/E ratio | 17.4 x | 13.5 x | 16.7 x | 24 x | 15.3 x | 16.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.6 x | 1.92 x | 1.69 x | 1.66 x | 1.25 x | 1.03 x |
| EV / Revenue | 1.35 x | 1.6 x | 1.41 x | 1.32 x | 0.91 x | 0.59 x |
| EV / EBITDA | 8.23 x | 9.85 x | 8.14 x | 10.3 x | 5.56 x | 4.19 x |
| EV / FCF | 31.8 x | 20.2 x | 29.6 x | 16.2 x | 36.7 x | 5.43 x |
| FCF Yield | 3.15% | 4.95% | 3.38% | 6.19% | 2.73% | 18.4% |
| Price to Book | 3.83 x | 9.61 x | 3.38 x | 2.89 x | 2.21 x | 1.59 x |
| Nbr of stocks (in thousands) | 11,078 | 11,078 | 11,078 | 11,078 | 11,078 | 11,078 |
| Reference price 2 | 542.5 | 705.0 | 696.0 | 639.0 | 544.0 | 417.0 |
| Announcement Date | 5/30/18 | 5/30/19 | 6/19/20 | 5/27/21 | 5/25/22 | 5/25/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,767 | 4,066 | 4,554 | 4,258 | 4,817 | 4,486 |
| EBITDA 1 | 619 | 659 | 788 | 544 | 790 | 634 |
| EBIT 1 | 495 | 545 | 662 | 416 | 587 | 407 |
| Operating Margin | 13.14% | 13.4% | 14.54% | 9.77% | 12.19% | 9.07% |
| Earnings before Tax (EBT) 1 | 499 | 412 | 664 | 423 | 553 | 415 |
| Net income 1 | 345 | 578 | 458 | 293 | 391 | 280 |
| Net margin | 9.16% | 14.22% | 10.06% | 6.88% | 8.12% | 6.24% |
| EPS 2 | 31.14 | 52.17 | 41.57 | 26.62 | 35.50 | 25.61 |
| Free Cash Flow 1 | 160.4 | 321.6 | 216.8 | 347 | 119.9 | 489.4 |
| FCF margin | 4.26% | 7.91% | 4.76% | 8.15% | 2.49% | 10.91% |
| FCF Conversion (EBITDA) | 25.91% | 48.81% | 27.51% | 63.79% | 15.17% | 77.19% |
| FCF Conversion (Net income) | 46.49% | 55.64% | 47.33% | 118.43% | 30.66% | 174.78% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/30/18 | 5/30/19 | 6/19/20 | 5/27/21 | 5/25/22 | 5/25/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,951 | 2,151 | 2,462 | 1,254 | 1,034 | 2,174 | 1,016 | 1,112 | 2,424 | 1,250 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 278 | 140 | 327 | 161 | 2 | 115 | 67 | 49 | 203 | 77 |
| Operating Margin | 14.25% | 6.51% | 13.28% | 12.84% | 0.19% | 5.29% | 6.59% | 4.41% | 8.37% | 6.16% |
| Earnings before Tax (EBT) 1 | 280 | 145 | 293 | 161 | 3 | 117 | 68 | 135 | 289 | 84 |
| Net income 1 | 192 | 99 | 206 | 121 | - | 80 | 43 | 99 | 206 | 61 |
| Net margin | 9.84% | 4.6% | 8.37% | 9.65% | - | 3.68% | 4.23% | 8.9% | 8.5% | 4.88% |
| EPS 2 | 17.46 | 9.070 | 18.72 | 10.97 | 0.0500 | 7.340 | 3.920 | 9.080 | 18.92 | 5.550 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/4/19 | 10/15/20 | 10/14/21 | 1/14/22 | 7/14/22 | 10/14/22 | 1/13/23 | 7/14/23 | 10/13/23 | 1/15/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 917 | 1,319 | 1,296 | 1,473 | 1,631 | 1,964 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 160 | 322 | 217 | 347 | 120 | 489 |
| ROE (net income / shareholders' equity) | 24.5% | 32.1% | 21.3% | 12.5% | 15.2% | 10% |
| ROA (Net income/ Total Assets) | 9.67% | 11.4% | 13.7% | 7.66% | 10.4% | 6.91% |
| Assets 1 | 3,568 | 5,052 | 3,351 | 3,824 | 3,772 | 4,051 |
| Book Value Per Share 2 | 142.0 | 73.30 | 206.0 | 221.0 | 246.0 | 263.0 |
| Cash Flow per Share 2 | 82.80 | 47.60 | 118.0 | 134.0 | 148.0 | 180.0 |
| Capex 1 | 1 | 1 | 13 | 40 | 27 | 14 |
| Capex / Sales | 0.03% | 0.02% | 0.29% | 0.94% | 0.56% | 0.31% |
| Announcement Date | 5/30/18 | 5/30/19 | 6/19/20 | 5/27/21 | 5/25/22 | 5/25/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.91% | 25.76M | |
| +11.17% | 322B | |
| +24.75% | 216B | |
| +2.41% | 149B | |
| +10.65% | 56.27B | |
| +8.71% | 32.13B | |
| -4.57% | 27.45B | |
| +103.03% | 22.62B | |
| +20.22% | 19.55B | |
| +13.06% | 14.69B |
- Stock Market
- Equities
- 3826 Stock
- Financials System Integrator Corp.
