Stock 7829 SAMANTHA THAVASA JAPAN LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Samantha Thavasa Japan Limited

Equities

7829

JP3322830005

Apparel & Accessories

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-06-07 EDT 		5-day change 1st Jan Change
43 JPY -2.27% Intraday chart for Samantha Thavasa Japan Limited -6.52% -50.57%
04-10 Konaka Co.,Ltd. signed basic agreement to acquire remaining 40.9% stake in Samantha Thavasa Japan Limited. CI
2023 Samantha Thavasa Japan Limited announced that it has received ¥1.8 billion in funding from Konaka Co.,Ltd. CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Capitalization 1 11,083 6,142 8,166 7,309 6,453 6,585
Enterprise Value (EV) 1 17,335 12,291 17,842 18,304 16,950 15,169
P/E ratio -8.29 x -2.58 x -0.67 x -1.76 x -3.23 x -4.12 x
Yield 3.18% - - - - -
Capitalization / Revenue 0.4 x 0.26 x 0.36 x 0.29 x 0.26 x 0.29 x
EV / Revenue 0.62 x 0.52 x 0.79 x 0.72 x 0.67 x 0.67 x
EV / EBITDA 14.7 x -16.6 x -6.06 x -8.72 x -14.3 x -21.8 x
EV / FCF 31.1 x 6.93 x -3.91 x -20.8 x -163 x -10.2 x
FCF Yield 3.21% 14.4% -25.6% -4.8% -0.62% -9.8%
Price to Book 3.68 x 26.1 x 1.24 x 3.28 x 65.9 x 25 x
Nbr of stocks (in thousands) 35,296 35,296 65,851 65,851 65,851 65,851
Reference price 2 314.0 174.0 124.0 111.0 98.00 100.0
Announcement Date 19-05-24 20-07-13 21-05-27 22-05-27 23-05-30 24-05-29
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net sales 1 27,744 23,550 22,594 25,366 25,241 22,724
EBITDA 1 1,179 -739 -2,942 -2,100 -1,187 -696
EBIT 1 664 -1,184 -3,521 -2,756 -1,718 -1,027
Operating Margin 2.39% -5.03% -15.58% -10.86% -6.81% -4.52%
Earnings before Tax (EBT) 1 283 -1,945 -9,984 -4,057 -2,117 -1,585
Net income 1 -1,337 -2,384 -10,049 -4,152 -1,996 -1,600
Net margin -4.82% -10.12% -44.48% -16.37% -7.91% -7.04%
EPS 2 -37.88 -67.54 -186.2 -63.05 -30.31 -24.30
Free Cash Flow 1 557 1,775 -4,566 -879.5 -104.2 -1,487
FCF margin 2.01% 7.54% -20.21% -3.47% -0.41% -6.54%
FCF Conversion (EBITDA) 47.24% - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 10.00 - - - - -
Announcement Date 19-05-24 20-07-13 21-05-27 22-05-27 23-05-30 24-05-29
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 7,921 11,851 5,984 6,622 12,279 5,981 6,077 11,460 5,185
EBITDA - - - - - - - - -
EBIT 1 -2,043 -1,828 -615 -331 -1,080 -381 -88 -577 -333
Operating Margin -25.79% -15.42% -10.28% -5% -8.8% -6.37% -1.45% -5.03% -6.42%
Earnings before Tax (EBT) 1 -8,059 -2,355 -475 -245 -900 -307 -310 -908 -323
Net income 1 -8,091 -2,434 -497 -324 -998 -376 -347 -852 -337
Net margin -102.15% -20.54% -8.31% -4.89% -8.13% -6.29% -5.71% -7.43% -6.5%
EPS 2 -191.4 -36.97 -7.550 -4.930 -15.17 -5.700 -5.280 -12.94 -5.120
Dividend per Share - - - - - - - - -
Announcement Date 20-10-15 21-10-15 22-01-14 22-07-14 22-10-14 23-01-13 23-07-14 23-10-13 24-01-12
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net Debt 1 6,252 6,149 9,676 10,995 10,497 8,584
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.303 x -8.321 x -3.289 x -5.236 x -8.843 x -12.33 x
Free Cash Flow 1 557 1,775 -4,566 -880 -104 -1,487
ROE (net income / shareholders' equity) -34.8% -129% -278% -87.9% -129% -249%
ROA (Net income/ Total Assets) 2.69% -5.98% -12.7% -7.72% -5.82% -4.27%
Assets 1 -49,697 39,834 79,143 53,803 34,323 37,487
Book Value Per Share 2 85.40 6.660 99.70 33.80 1.490 3.990
Cash Flow per Share 2 56.40 47.00 37.80 49.40 33.10 32.60
Capex 1 374 305 201 256 452 652
Capex / Sales 1.35% 1.3% 0.89% 1.01% 1.79% 2.87%
Announcement Date 19-05-24 20-07-13 21-05-27 22-05-27 23-05-30 24-05-29
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 Handbags & Luggage

1st Jan change Capi.
SAMANTHA THAVASA JAPAN LIMITED Stock Samantha Thavasa Japan Limited
-50.57% 18.08M
SAFARI INDUSTRIES (INDIA) LIMITED Stock Safari Industries (India) Limited
+2.73% 1.17B
V.I.P. INDUSTRIES LIMITED Stock V.I.P. Industries Limited
-18.93% 823M
ANHUI KORRUN CO., LTD. Stock Anhui Korrun Co., Ltd.
+46.90% 708M
WW HOLDING INC. Stock WW Holding Inc.
+17.14% 253M
VERA BRADLEY, INC. Stock Vera Bradley, Inc.
+1.43% 240M
PIQUADRO S.P.A. Stock Piquadro S.p.A.
+1.37% 114M
PROSPEROUS INDUSTRIAL (HOLDINGS) LIMITED Stock Prosperous Industrial (Holdings) Limited
-1.45% 97.49M
BRAND CONCEPTS LIMITED Stock Brand Concepts Limited
-6.24% 95.46M
EMINENT LUGGAGE CORPORATION Stock Eminent Luggage Corporation
-25.70% 88.92M
Handbags & Luggage
  1. Stock Market
  2. Equities
  3. 7829 Stock
  4. Financials Samantha Thavasa Japan Limited