FUJI SEIKO LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,480 JPY | -1.20% |
|
+0.75% | -0.60% |
| 2023 | Fuji Seiko Limited Reports Earnings Results for the Full Year Ended February 28, 2023 | CI |
| 2021 | Tranche Update on Fuji Seiko Limited's Equity Buyback Plan announced on October 13, 2021. | CI |
Valuation
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,103 | 6,433 | 5,432 | 5,135 | 4,726 | 4,765 |
| Enterprise Value (EV) 1 | 376.3 | 503.6 | -1,974 | -2,289 | -3,844 | -3,773 |
| P/E ratio | 13.6 x | 1.81 x | 6.84 x | -214 x | 7.21 x | 25.3 x |
| Yield | 1.81% | 2.29% | 3.38% | 2.86% | 2.65% | 3.75% |
| Capitalization / Revenue | 0.29 x | 0.29 x | 0.25 x | 0.3 x | 0.24 x | 0.24 x |
| EV / Revenue | 0.02 x | 0.02 x | -0.09 x | -0.13 x | -0.19 x | -0.19 x |
| EV / EBITDA | 0.22 x | 0.22 x | -0.97 x | -2.39 x | -2.74 x | -3.45 x |
| EV / FCF | 0.42 x | 1.17 x | -1.64 x | 64.7 x | -6.48 x | -61.8 x |
| FCF Yield | 239% | 85.7% | -61% | 1.55% | -15.4% | -1.62% |
| Price to Book | 0.4 x | 0.35 x | 0.3 x | 0.28 x | 0.24 x | 0.22 x |
| Nbr of stocks (in thousands) | 3,688 | 3,682 | 3,668 | 3,668 | 3,578 | 3,578 |
| Reference price 2 | 1,655 | 1,747 | 1,481 | 1,400 | 1,321 | 1,332 |
| Announcement Date | 5/24/18 | 5/23/19 | 5/21/20 | 5/20/21 | 5/19/22 | 5/25/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 20,707 | 22,490 | 21,381 | 17,354 | 20,100 | 19,747 |
| EBITDA 1 | 1,674 | 2,290 | 2,034 | 958 | 1,405 | 1,095 |
| EBIT 1 | 636 | 1,347 | 1,065 | -69 | 359 | 59 |
| Operating Margin | 3.07% | 5.99% | 4.98% | -0.4% | 1.79% | 0.3% |
| Earnings before Tax (EBT) 1 | 907 | 4,491 | 1,355 | 62 | 1,044 | 476 |
| Net income 1 | 457 | 3,562 | 794 | -24 | 665 | 188 |
| Net margin | 2.21% | 15.84% | 3.71% | -0.14% | 3.31% | 0.95% |
| EPS 2 | 122.0 | 966.4 | 216.5 | -6.545 | 183.1 | 52.56 |
| Free Cash Flow 1 | 898.8 | 431.4 | 1,205 | -35.38 | 593.2 | 61 |
| FCF margin | 4.34% | 1.92% | 5.63% | -0.2% | 2.95% | 0.31% |
| FCF Conversion (EBITDA) | 53.69% | 18.84% | 59.23% | - | 42.22% | 5.57% |
| FCF Conversion (Net income) | 196.66% | 12.11% | 151.73% | - | 89.21% | 32.45% |
| Dividend per Share 2 | 30.00 | 40.00 | 50.00 | 40.00 | 35.00 | 50.00 |
| Announcement Date | 5/24/18 | 5/23/19 | 5/21/20 | 5/20/21 | 5/19/22 | 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 | 10,833 | 8,127 | 10,083 | 5,060 | 5,402 | 10,584 | 5,008 | 5,032 | 10,723 | 5,601 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 647 | -221 | 313 | 99 | 163 | 145 | - | 172 | 298 | 201 |
| Operating Margin | 5.97% | -2.72% | 3.1% | 1.96% | 3.02% | 1.37% | - | 3.42% | 2.78% | 3.59% |
| Earnings before Tax (EBT) 1 | 760 | -161 | 710 | 302 | 388 | 604 | 110 | 277 | 604 | 342 |
| Net income 1 | 412 | -143 | 444 | 175 | 221 | 351 | 55 | 180 | 392 | 243 |
| Net margin | 3.8% | -1.76% | 4.4% | 3.46% | 4.09% | 3.32% | 1.1% | 3.58% | 3.66% | 4.34% |
| EPS 2 | 112.6 | -39.03 | 121.2 | 48.56 | 62.04 | 98.15 | 15.49 | 50.33 | 109.8 | 67.78 |
| Dividend per Share | 25.00 | 25.00 | 15.00 | - | - | 25.00 | - | - | 25.00 | - |
| Announcement Date | 10/11/19 | 10/14/20 | 10/13/21 | 1/12/22 | 7/8/22 | 10/12/22 | 1/11/23 | 7/12/23 | 10/11/23 | 1/12/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 5,727 | 5,929 | 7,406 | 7,424 | 8,570 | 8,538 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 899 | 431 | 1,205 | -35.4 | 593 | 61 |
| ROE (net income / shareholders' equity) | 3.11% | 19.6% | 4.22% | -0.29% | 3.55% | 1.17% |
| ROA (Net income/ Total Assets) | 1.62% | 3.29% | 2.54% | -0.17% | 0.85% | 0.13% |
| Assets 1 | 28,140 | 108,347 | 31,270 | 14,528 | 77,914 | 140,403 |
| Book Value Per Share 2 | 4,109 | 4,942 | 5,015 | 5,070 | 5,550 | 5,921 |
| Cash Flow per Share 2 | 1,592 | 1,656 | 2,166 | 2,175 | 2,402 | 2,415 |
| Capex 1 | 768 | 957 | 1,259 | 1,058 | 713 | 634 |
| Capex / Sales | 3.71% | 4.26% | 5.89% | 6.1% | 3.55% | 3.21% |
| Announcement Date | 5/24/18 | 5/23/19 | 5/21/20 | 5/20/21 | 5/19/22 | 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. | |
|---|---|---|
| -0.60% | 33.67M | |
| +65.45% | 4.02B | |
| -0.16% | 2.03B | |
| +1.30% | 2B | |
| -3.63% | 1.82B | |
| +4.42% | 1.52B | |
| -8.35% | 1.51B | |
| +10.63% | 1.29B | |
| +46.09% | 1.25B | |
| -33.97% | 1.21B |
- Stock Market
- Equities
- 6142 Stock
- Financials Fuji Seiko Limited
