Financials SAXA Holdings, Inc.

Equities

6675

JP3471200000

Communications & Networking

Market Closed - Japan Exchange 02:00:00 2024-05-10 EDT 5-day change 1st Jan Change
2,796 JPY -3.42% Intraday chart for SAXA Holdings, Inc. -4.08% +8.25%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,021 8,827 9,362 8,965 10,903 16,274 - -
Enterprise Value (EV) 1 6,241 8,827 3,869 4,834 5,882 17,985 16,274 16,274
P/E ratio 9.75 x 9.06 x -43 x 7.42 x 18.1 x 6.44 x 7.57 x 6.78 x
Yield 2.92% - 1.87% 1.95% 1.87% 4.37% 3.4% 3.4%
Capitalization / Revenue 0.25 x 0.22 x 0.26 x 0.29 x 0.29 x 0.44 x 0.39 x 0.37 x
EV / Revenue 0.25 x 0.22 x 0.26 x 0.29 x 0.29 x 0.44 x 0.39 x 0.37 x
EV / EBITDA - - - - - - - -
EV / FCF 5,219,077 x - - - - - - -
FCF Yield 0% - - - - - - -
Price to Book 0.45 x 0.4 x 0.41 x 0.38 x 0.44 x 0.63 x - -
Nbr of stocks (in thousands) 5,843 5,842 5,841 5,840 5,840 5,821 - -
Reference price 2 1,715 1,511 1,603 1,535 1,867 2,796 2,796 2,796
Announcement Date 19-05-28 20-05-20 21-05-17 22-05-13 23-05-12 24-05-10 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 39,452 39,300 36,561 30,793 37,320 40,948 42,000 43,500
EBITDA - - - - - - - -
EBIT 1 1,808 2,271 2,288 107 2,416 3,345 3,200 3,600
Operating Margin 4.58% 5.78% 6.26% 0.35% 6.47% 8.17% 7.62% 8.28%
Earnings before Tax (EBT) 1,644 1,318 343 1,022 822 3,654 3,200 3,600
Net income 1 1,027 974 -217 1,208 601 2,800 2,150 2,400
Net margin 2.6% 2.48% -0.59% 3.92% 1.61% 6.84% 5.12% 5.52%
EPS 2 175.9 166.8 -37.31 207.0 103.1 479.9 369.4 412.3
Free Cash Flow 1,920 - - - - - - -
FCF margin 4.87% - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 186.95% - - - - - - -
Dividend per Share 2 50.00 - 30.00 30.00 35.00 135.0 95.00 95.00
Announcement Date 19-05-28 20-05-20 21-05-17 22-05-13 23-05-12 24-05-10 - -
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 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 18,178 16,713 14,026 7,573 7,212 16,591 9,440 10,758 11,172 21,930 9,661 9,357 19,018
EBITDA - - - - - - - - - - - - -
EBIT 1 575 634 -400 122 -337 36 872 1,227 950 2,177 545 623 1,168
Operating Margin 3.16% 3.79% -2.85% 1.61% -4.67% 0.22% 9.24% 11.41% 8.5% 9.93% 5.64% 6.66% 6.14%
Earnings before Tax (EBT) 564 -816 140 267 -938 -610 896 1,299 - 2,133 684 - -
Net income 1 370 -1,161 139 190 -676 -400 635 924 595 1,519 444 837 1,281
Net margin 2.04% -6.95% 0.99% 2.51% -9.37% -2.41% 6.73% 8.59% 5.33% 6.93% 4.6% 8.95% 6.74%
EPS 63.49 -198.8 23.86 32.53 -115.9 -68.55 108.9 158.3 - 260.3 75.92 - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 19-11-08 20-11-16 21-11-12 22-02-10 22-08-05 22-11-11 23-02-10 23-08-04 23-11-10 23-11-10 24-02-09 24-05-10 24-05-10
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 3,780 - 5,493 4,131 5,021 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1,920 - - - - - - -
ROE (net income / shareholders' equity) 4.6% 4.4% -1% 5.2% 2.5% 10.5% - -
ROA (Net income/ Total Assets) 4.72% 5.59% 6.12% - 6.06% 8.18% - -
Assets 1 21,768 17,422 -3,546 - 9,911 34,219 - -
Book Value Per Share 3,844 3,822 3,910 4,036 4,264 4,874 - -
Cash Flow per Share 395.0 375.0 163.0 388.0 240.0 613.0 - -
Capex 1 411 - 375 212 446 500 500 500
Capex / Sales 1.04% - 1.03% 0.69% 1.2% 1.22% 1.19% 1.15%
Announcement Date 19-05-28 20-05-20 21-05-17 22-05-13 23-05-12 24-05-10 - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
  1. Stock Market
  2. Equities
  3. 6675 Stock
  4. Financials SAXA Holdings, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW