Stock 3583 AUBEX CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials AuBEX CORPORATION

Equities

3583

JP3173600002

Business Support Supplies

Delayed Japan Exchange
Other stock markets
 00:41:22 2024-06-20 EDT 		5-day change 1st Jan Change
1,193 JPY -0.50% Intraday chart for AuBEX CORPORATION +14.16% +34.04%
2023 AuBEX CORPORATION Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2017 AuBEX CORPORATION's Equity Buyback announced on November 10, 2017 has expired. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 2,669 2,512 1,749 1,827 2,530 2,854
Enterprise Value (EV) 1 4,024 3,587 2,793 2,434 2,361 2,574
P/E ratio 14.5 x 7.92 x 12.5 x 16 x 4.72 x 6.08 x
Yield 1.55% 1.65% 2.37% 2.27% 1.64% 1.95%
Capitalization / Revenue 0.53 x 0.47 x 0.34 x 0.38 x 0.46 x 0.54 x
EV / Revenue 0.8 x 0.68 x 0.54 x 0.51 x 0.43 x 0.48 x
EV / EBITDA 7.22 x 4.98 x 5.51 x 4.49 x 2.38 x 2.82 x
EV / FCF -69.4 x 9.12 x 30.1 x 6.65 x 2.93 x -18.7 x
FCF Yield -1.44% 11% 3.32% 15% 34.2% -5.35%
Price to Book 0.6 x 0.53 x 0.37 x 0.38 x 0.47 x 0.49 x
Nbr of stocks (in thousands) 2,757 2,761 2,764 2,763 2,765 2,777
Reference price 2 968.0 910.0 633.0 661.0 915.0 1,028
Announcement Date 6/26/18 6/25/19 6/24/20 6/24/21 6/24/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 5,005 5,294 5,140 4,751 5,486 5,315
EBITDA 1 557 721 507 542 991 914
EBIT 1 288 435 218 266 707 623
Operating Margin 5.75% 8.22% 4.24% 5.6% 12.89% 11.72%
Earnings before Tax (EBT) 1 273 449 201 222 725 680
Net income 1 184 317 140 114 536 469
Net margin 3.68% 5.99% 2.72% 2.4% 9.77% 8.82%
EPS 2 66.74 114.9 50.66 41.25 193.9 169.1
Free Cash Flow 1 -58 393.5 92.88 365.9 807.1 -137.8
FCF margin -1.16% 7.43% 1.81% 7.7% 14.71% -2.59%
FCF Conversion (EBITDA) - 54.58% 18.32% 67.5% 81.45% -
FCF Conversion (Net income) - 124.13% 66.34% 320.94% 150.58% -
Dividend per Share 2 15.00 15.00 15.00 15.00 15.00 20.00
Announcement Date 6/26/18 6/25/19 6/24/20 6/24/21 6/24/22 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 2,567 2,301 2,706 1,369 1,333 2,658 1,307 1,290 2,622 1,307
EBITDA - - - - - - - - - -
EBIT 1 64 139 366 192 154 341 165 119 269 131
Operating Margin 2.49% 6.04% 13.53% 14.02% 11.55% 12.83% 12.62% 9.22% 10.26% 10.02%
Earnings before Tax (EBT) 1 45 145 365 197 230 405 156 135 293 124
Net income 1 22 96 252 142 161 269 96 109 217 80
Net margin 0.86% 4.17% 9.31% 10.37% 12.08% 10.12% 7.35% 8.45% 8.28% 6.12%
EPS 2 8.210 34.85 91.19 51.61 58.32 97.39 34.33 39.57 78.21 28.58
Dividend per Share - - - - - - - - - -
Announcement Date 11/8/19 11/10/20 11/9/21 2/8/22 8/9/22 11/9/22 2/8/23 8/9/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,355 1,075 1,044 607 - -
Net Cash position 1 - - - - 169 280
Leverage (Debt/EBITDA) 2.433 x 1.491 x 2.059 x 1.12 x - -
Free Cash Flow 1 -58 394 92.9 366 807 -138
ROE (net income / shareholders' equity) 4.19% 6.91% 2.95% 2.37% 10.4% 8.34%
ROA (Net income/ Total Assets) 2.15% 3.16% 1.59% 1.94% 4.89% 4.15%
Assets 1 8,540 10,021 8,829 5,887 10,968 11,304
Book Value Per Share 2 1,619 1,708 1,724 1,753 1,957 2,101
Cash Flow per Share 2 514.0 520.0 519.0 690.0 903.0 892.0
Capex 1 353 142 167 184 164 270
Capex / Sales 7.05% 2.68% 3.25% 3.87% 2.99% 5.08%
Announcement Date 6/26/18 6/25/19 6/24/20 6/24/21 6/24/22 6/23/23
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 Office Supplies

1st Jan change Capi.
AUBEX CORPORATION Stock AuBEX CORPORATION
+34.04% 21.15M
KOKUYO CO., LTD. Stock Kokuyo Co., Ltd.
+16.50% 1.91B
DOMS INDUSTRIES LIMITED Stock DOMS Industries Limited
+57.04% 1.42B
PILOT CORPORATION Stock Pilot Corporation
+5.19% 1.09B
MITSUBISHI PENCIL CO., LTD. Stock Mitsubishi Pencil Co., Ltd.
+17.88% 823M
SHENZHEN COMIX GROUP CO., LTD. Stock Shenzhen Comix Group Co., Ltd.
-28.27% 503M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A. Stock F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A.
-3.30% 463M
ADEL KALEMCILIK TICARET VE SANAYI Stock Adel Kalemcilik Ticaret ve Sanayi
+47.02% 358M
HANGZHOU TODAYTEC DIGITAL CO., LTD Stock Hangzhou Todaytec Digital Co., Ltd
-8.29% 263M
NICHIBAN CO., LTD. Stock Nichiban Co., Ltd.
+9.23% 246M
Office Supplies
  1. Stock Market
  2. Equities
  3. 3583 Stock
  4. Financials AuBEX CORPORATION