Stock 6058 VECTOR INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vector Inc.

Equities

6058

JP3835500004

Advertising & Marketing

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,280 JPY -1.39% Intraday chart for Vector Inc. +1.27% +12.87%
Apr. 15 Vector's Attributable Profit Surges 48% in Fiscal Year Ended February; Shares Climb 15% MT
Apr. 12 Vector Inc. Provides Consolidated Earnings Forecast for the First Half and for the Fiscal Year Ending February 28, 2025 CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 65,350 43,145 54,539 52,727 66,315 60,050 - -
Enterprise Value (EV) 1 68,475 41,511 50,443 44,920 62,705 58,051 60,050 60,050
P/E ratio -26.9 x -215 x 112 x 25.4 x 20.9 x 12.5 x 12 x 10.5 x
Yield - - 0.17% 1.18% 1.37% 2.37% 2.42% 2.81%
Capitalization / Revenue 2.2 x 1.17 x 1.46 x 1.11 x 1.2 x 0.98 x 0.95 x 0.88 x
EV / Revenue 2.2 x 1.17 x 1.46 x 1.11 x 1.2 x 0.98 x 0.95 x 0.88 x
EV / EBITDA 16 x 9.28 x 18.2 x 8.51 x 9.46 x 7.26 x 6.39 x 5.51 x
EV / FCF -15.8 x 15.9 x 25.2 x 14.4 x 392 x 17.6 x 12.3 x 10.8 x
FCF Yield -6.31% 6.3% 3.97% 6.96% 0.25% 5.69% 8.1% 9.27%
Price to Book 8.34 x 5.64 x 4.61 x 4.26 x 5.13 x 3.55 x - -
Nbr of stocks (in thousands) 46,546 47,674 47,674 47,674 47,674 46,914 - -
Reference price 2 1,404 905.0 1,144 1,106 1,391 1,280 1,280 1,280
Announcement Date 4/12/19 4/22/20 4/14/21 4/14/22 4/14/23 4/12/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 29,693 36,821 37,273 47,351 55,225 59,212 63,500 68,000
EBITDA 1 4,077 4,650 3,004 6,194 7,012 7,993 9,400 10,900
EBIT 1 2,575 2,891 2,314 5,248 6,276 6,939 8,500 10,000
Operating Margin 8.67% 7.85% 6.21% 11.08% 11.36% 11.72% 13.39% 14.71%
Earnings before Tax (EBT) 1,856 2,210 2,756 5,116 5,712 8,347 - -
Net income 1 -2,421 -199 486 2,071 3,172 4,684 5,000 5,700
Net margin -8.15% -0.54% 1.3% 4.37% 5.74% 7.91% 7.87% 8.38%
EPS 2 -52.29 -4.200 10.21 43.46 66.54 98.12 106.6 121.5
Free Cash Flow 1 -4,125 2,716 2,163 3,670 169 3,305 4,866 5,566
FCF margin -13.89% 7.38% 5.8% 7.75% 0.31% 5.58% 7.66% 8.19%
FCF Conversion (EBITDA) - 58.41% 72.01% 59.25% 2.41% 41.35% 51.77% 51.06%
FCF Conversion (Net income) - - 445.06% 177.21% 5.33% 70.56% 97.32% 97.65%
Dividend per Share 2 - - 2.000 13.00 19.00 29.00 31.00 36.00
Announcement Date 4/12/19 4/22/20 4/14/21 4/14/22 4/14/23 4/12/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 17,677 17,655 10,789 21,933 12,361 13,057 13,132 13,540 26,672 14,491 14,062 14,758 13,807 28,565 14,863 15,784 16,223 15,099 15,968 16,209
EBITDA 1 - - - - 1,724 1,634 1,714 2,085 - 2,066 1,148 1,592 328 - 2,292 3,781 1,506 890 2,855 4,150
EBIT 1 1,135 585 1,132 2,299 1,551 1,398 1,477 1,906 3,383 1,830 1,063 1,414 69 1,483 2,014 3,442 1,361 665 2,610 3,864
Operating Margin 6.42% 3.31% 10.49% 10.48% 12.55% 10.71% 11.25% 14.08% 12.68% 12.63% 7.56% 9.58% 0.5% 5.19% 13.55% 21.81% 8.39% 4.4% 16.35% 23.84%
Earnings before Tax (EBT) 696 -306 - 2,103 1,964 - 1,484 - 3,423 1,669 - 1,378 - 1,698 3,760 - - - - -
Net income 1 -718 -1,182 - 622 992 457 836 1,082 1,918 950 304 722 101 823 2,164 1,697 569 267 1,658 2,506
Net margin -4.06% -6.69% - 2.84% 8.03% 3.5% 6.37% 7.99% 7.19% 6.56% 2.16% 4.89% 0.73% 2.88% 14.56% 10.75% 3.51% 1.77% 10.38% 15.46%
EPS -15.24 -24.80 - 13.05 20.82 - 17.55 - 40.24 19.93 - 15.16 - 17.25 45.25 - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - - - -
Announcement Date 10/15/19 11/13/20 10/15/21 10/15/21 1/14/22 4/14/22 7/15/22 10/14/22 10/14/22 1/13/23 4/14/23 7/14/23 10/13/23 10/13/23 1/12/24 4/12/24 - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 3,125 - - - - - - -
Net Cash position - 1,634 4,096 7,807 3,610 - - -
Leverage (Debt/EBITDA) 0.7666 x - - - - - - -
Free Cash Flow 1 -4,125 2,716 2,163 3,670 169 3,305 4,866 5,566
ROE (net income / shareholders' equity) 0.3% -3.1% 5% 17.1% 25.1% 32.2% 25.4% 24.1%
ROA (Net income/ Total Assets) 0.12% 14.4% 1.81% 16.9% 19.5% 17.2% - -
Assets 1 -1,969,894 -1,385 26,779 12,271 16,264 27,256 - -
Book Value Per Share 168.0 160.0 248.0 259.0 271.0 345.0 - -
Cash Flow per Share 2 -46.00 63.90 20.40 56.50 78.00 112.0 125.0 140.0
Capex 1 516 572 543 895 263 905 893 893
Capex / Sales 1.74% 1.55% 1.46% 1.89% 0.48% 1.53% 1.41% 1.31%
Announcement Date 4/12/19 4/22/20 4/14/21 4/14/22 4/14/23 4/12/24 - -
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

Ratings for Vector Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,280 JPY
Average target price
1,700 JPY
Spread / Average Target
+32.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Advertising & Marketing

1st Jan change Capi.
VECTOR INC. Stock Vector Inc.
+12.87% 390M
PUBLICIS GROUPE SA Stock Publicis Groupe SA
+24.82% 27.75B
OMNICOM GROUP., INC. Stock Omnicom Group., Inc.
+7.07% 18.14B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD. Stock Focus Media Information Technology Co., Ltd.
+2.85% 12.97B
THE INTERPUBLIC GROUP OF COMPANIES, INC. Stock The Interpublic Group of Companies, Inc.
-6.46% 11.52B
WPP PLC Stock WPP plc
+8.50% 10.78B
JCDECAUX SE Stock JCDECAUX SE
+17.36% 4.49B
PEOPLE.CN CO., LTD Stock People.cn CO., LTD
-11.04% 3.8B
HAKUHODO DY HOLDINGS INC Stock Hakuhodo DY Holdings Inc
+35.86% 3.5B
CYBERAGENT, INC. Stock CyberAgent, Inc.
+6.45% 3.1B
Other Advertising & Marketing
  1. Stock Market
  2. Equities
  3. 6058 Stock
  4. Financials Vector Inc.