METALART CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,475 JPY | +0.87% |
|
+0.43% | +8.09% |
| 2023 | Metalart Corporation Announces the Voting Results | CI |
| 2023 | Metalart Corporation Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,207 | 4,105 | 3,504 | 5,687 | 5,999 | 8,442 |
| Enterprise Value (EV) 1 | 7,246 | 4,504 | 3,043 | 1,184 | 1,870 | 4,111 |
| P/E ratio | 15.5 x | 5.14 x | 4.36 x | 4.17 x | 2.71 x | 3.25 x |
| Yield | 1.52% | 2.69% | 3.02% | 2.39% | 3.73% | 3.14% |
| Capitalization / Revenue | 0.2 x | 0.13 x | 0.11 x | 0.2 x | 0.17 x | 0.19 x |
| EV / Revenue | 0.24 x | 0.14 x | 0.09 x | 0.04 x | 0.05 x | 0.09 x |
| EV / EBITDA | 2.91 x | 1.82 x | 1.12 x | 0.38 x | 0.4 x | 0.74 x |
| EV / FCF | 495 x | -3.78 x | 2.75 x | 0.38 x | 1.69 x | -3.85 x |
| FCF Yield | 0.2% | -26.4% | 36.4% | 260% | 59.1% | -26% |
| Price to Book | 0.5 x | 0.31 x | 0.27 x | 0.38 x | 0.34 x | 0.42 x |
| Nbr of stocks (in thousands) | 3,151 | 3,151 | 3,024 | 3,024 | 3,024 | 2,947 |
| Reference price 2 | 1,970 | 1,303 | 1,159 | 1,881 | 1,984 | 2,864 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/27/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 30,456 | 32,077 | 32,640 | 28,257 | 35,010 | 44,238 |
| EBITDA 1 | 2,490 | 2,477 | 2,713 | 3,132 | 4,626 | 5,567 |
| EBIT 1 | 1,293 | 1,128 | 1,251 | 1,763 | 3,207 | 3,806 |
| Operating Margin | 4.25% | 3.52% | 3.83% | 6.24% | 9.16% | 8.6% |
| Earnings before Tax (EBT) 1 | 855 | 1,208 | 1,238 | 2,070 | 3,307 | 3,865 |
| Net income 1 | 401 | 799 | 832 | 1,364 | 2,215 | 2,632 |
| Net margin | 1.32% | 2.49% | 2.55% | 4.83% | 6.33% | 5.95% |
| EPS 2 | 127.3 | 253.7 | 265.9 | 451.2 | 732.7 | 880.0 |
| Free Cash Flow 1 | 14.62 | -1,190 | 1,106 | 3,082 | 1,105 | -1,068 |
| FCF margin | 0.05% | -3.71% | 3.39% | 10.91% | 3.16% | -2.41% |
| FCF Conversion (EBITDA) | 0.59% | - | 40.78% | 98.42% | 23.88% | - |
| FCF Conversion (Net income) | 3.65% | - | 132.98% | 225.98% | 49.88% | - |
| Dividend per Share 2 | 30.00 | 35.00 | 35.00 | 45.00 | 74.00 | 90.00 |
| Announcement Date | 6/27/18 | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/27/23 |
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 | 16,460 | 11,676 | 15,761 | 9,406 | 9,492 | 20,100 | 12,007 | 11,019 | 23,360 | 12,408 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 544 | 43 | 1,454 | 891 | 772 | 1,605 | 1,007 | 533 | 1,692 | 844 |
| Operating Margin | 3.3% | 0.37% | 9.23% | 9.47% | 8.13% | 7.99% | 8.39% | 4.84% | 7.24% | 6.8% |
| Earnings before Tax (EBT) 1 | 564 | 291 | 1,504 | 919 | 804 | 1,645 | 999 | 656 | 1,830 | 902 |
| Net income 1 | 370 | 181 | 991 | 607 | 552 | 1,072 | 689 | 422 | 1,195 | 616 |
| Net margin | 2.25% | 1.55% | 6.29% | 6.45% | 5.82% | 5.33% | 5.74% | 3.83% | 5.12% | 4.96% |
| EPS 2 | 117.7 | 59.87 | 328.1 | 200.5 | 182.6 | 354.9 | 231.0 | 143.3 | 405.7 | 209.0 |
| Dividend per Share | 15.00 | - | 30.00 | - | - | 30.00 | - | - | 58.00 | - |
| Announcement Date | 11/8/19 | 11/13/20 | 11/12/21 | 2/14/22 | 8/12/22 | 11/11/22 | 2/10/23 | 8/10/23 | 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 | 1,039 | 399 | - | - | - | - |
| Net Cash position 1 | - | - | 461 | 4,503 | 4,129 | 4,331 |
| Leverage (Debt/EBITDA) | 0.4173 x | 0.1611 x | - | - | - | - |
| Free Cash Flow 1 | 14.6 | -1,190 | 1,106 | 3,082 | 1,105 | -1,068 |
| ROE (net income / shareholders' equity) | 3.31% | 6.54% | 6.56% | 9.39% | 13% | 13.8% |
| ROA (Net income/ Total Assets) | 3.11% | 2.49% | 2.66% | 3.67% | 5.75% | 5.88% |
| Assets 1 | 12,880 | 32,112 | 31,297 | 37,141 | 38,545 | 44,789 |
| Book Value Per Share 2 | 3,919 | 4,219 | 4,357 | 4,991 | 5,809 | 6,780 |
| Cash Flow per Share 2 | 844.0 | 1,117 | 1,421 | 2,767 | 2,643 | 2,774 |
| Capex 1 | 2,078 | 2,997 | 1,367 | 1,057 | 2,230 | 3,476 |
| Capex / Sales | 6.82% | 9.34% | 4.19% | 3.74% | 6.37% | 7.86% |
| Announcement Date | 6/27/18 | 6/26/19 | 6/25/20 | 6/25/21 | 6/24/22 | 6/27/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +8.09% | 65.41M | |
| +16.31% | 45.99B | |
| -9.25% | 22.15B | |
| +13.80% | 18.54B | |
| +26.91% | 16.6B | |
| -5.91% | 14.57B | |
| -20.64% | 13.2B | |
| +43.58% | 12.84B | |
| +53.58% | 12.71B | |
| -23.12% | 12.57B |
- Stock Market
- Equities
- 5644 Stock
- Financials Metalart Corporation
