SLD ENTERTAINMENT, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 984 JPY | -0.10% |
|
+0.10% | +6.26% |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,494 | 1,299 | 1,019 | 903.7 | 1,007 | 1,456 |
| Enterprise Value (EV) 1 | 1,742 | 1,333 | 1,459 | 550.7 | 851.7 | 1,317 |
| P/E ratio | -44.2 x | 618 x | -1.38 x | 69.5 x | -3.73 x | 10 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.31 x | 0.26 x | 0.44 x | 0.37 x | 0.33 x | 0.41 x |
| EV / Revenue | 0.37 x | 0.27 x | 0.63 x | 0.23 x | 0.28 x | 0.37 x |
| EV / EBITDA | 70.4 x | 26.1 x | -2.06 x | -0.84 x | -3.49 x | 8.96 x |
| EV / FCF | - | 77,816,141 x | -4,586,843 x | -1,093,456 x | -5,477,190 x | -20,742,768 x |
| FCF Yield | - | 0% | -0% | -0% | -0% | -0% |
| Price to Book | 6.55 x | 3.14 x | -3.06 x | 1.88 x | 4.19 x | 3.78 x |
| Nbr of stocks (in thousands) | 1,390 | 1,561 | 1,561 | 1,561 | 1,561 | 1,561 |
| Reference price 2 | 1,075 | 832.0 | 653.0 | 579.0 | 645.0 | 933.0 |
| Announcement Date | 5/29/19 | 5/27/20 | 5/27/21 | 5/27/22 | 5/26/23 | 5/29/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,765 | 4,929 | 2,315 | 2,432 | 3,090 | 3,585 |
| EBITDA 1 | 24.76 | 51 | -707 | -658 | -244 | 147 |
| EBIT 1 | -24.33 | 9 | -744 | -686 | -260 | 133 |
| Operating Margin | -0.51% | 0.18% | -32.14% | -28.21% | -8.41% | 3.71% |
| Earnings before Tax (EBT) 1 | -32.67 | 7 | -736 | 23 | -235 | 128 |
| Net income 1 | -33.67 | 2 | -740 | 13 | -238 | 177 |
| Net margin | -0.71% | 0.04% | -31.97% | 0.53% | -7.7% | 4.94% |
| EPS 2 | -24.34 | 1.346 | -474.1 | 8.329 | -173.0 | 92.90 |
| Free Cash Flow | - | 17.12 | -318.1 | -503.6 | -155.5 | -63.5 |
| FCF margin | - | 0.35% | -13.74% | -20.71% | -5.03% | -1.77% |
| FCF Conversion (EBITDA) | - | 33.58% | - | - | - | - |
| FCF Conversion (Net income) | - | 856.25% | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/29/19 | 5/27/20 | 5/27/21 | 5/27/22 | 5/26/23 | 5/29/24 |
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 | 1,002 | 1,087 | 642 | 732 | 1,479 | 769 | 943 | 1,855 | 848 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -441 | -408 | -136 | -88 | -163 | -66 | 36 | 83 | 13 |
| Operating Margin | -44.01% | -37.53% | -21.18% | -12.02% | -11.02% | -8.58% | 3.82% | 4.47% | 1.53% |
| Earnings before Tax (EBT) 1 | -467 | 82 | 34 | -40 | -105 | -81 | 39 | 84 | 9 |
| Net income 1 | -470 | 79 | 32 | -41 | -108 | -82 | 38 | 81 | 9 |
| Net margin | -46.91% | 7.27% | 4.98% | -5.6% | -7.3% | -10.66% | 4.03% | 4.37% | 1.06% |
| EPS 2 | -301.4 | 50.82 | 20.86 | -31.71 | -79.96 | -67.76 | 19.64 | 42.19 | 0.1200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/15/20 | 10/15/21 | 1/14/22 | 7/15/22 | 10/14/22 | 1/13/23 | 7/14/23 | 10/13/23 | 1/12/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 248 | 34 | 440 | - | - | - |
| Net Cash position 1 | - | - | - | 353 | 155 | 139 |
| Leverage (Debt/EBITDA) | 10.02 x | 0.6667 x | -0.6223 x | - | - | - |
| Free Cash Flow | - | 17.1 | -318 | -504 | -156 | -63.5 |
| ROE (net income / shareholders' equity) | - | 0.63% | -2,000% | 17.7% | -66.1% | 56.6% |
| ROA (Net income/ Total Assets) | - | 0.4% | -31% | -29.7% | -13.9% | 7.94% |
| Assets 1 | - | 495.9 | 2,384 | -43.83 | 1,713 | 2,228 |
| Book Value Per Share 2 | 164.0 | 265.0 | -213.0 | 308.0 | 154.0 | 247.0 |
| Cash Flow per Share 2 | 274.0 | 223.0 | 470.0 | 306.0 | 217.0 | 206.0 |
| Capex 1 | 13.1 | 55 | 19 | 14 | 15 | 16 |
| Capex / Sales | 0.27% | 1.12% | 0.82% | 0.58% | 0.49% | 0.45% |
| Announcement Date | 5/29/19 | 5/27/20 | 5/27/21 | 5/27/22 | 5/26/23 | 5/29/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.26% | 9.55M | |
| -18.91% | 88.18B | |
| +0.65% | 46.43B | |
| -7.90% | 18.06B | |
| -15.68% | 13.2B | |
| +115.80% | 10.58B | |
| -3.44% | 10.02B | |
| -16.77% | 5.68B | |
| -0.32% | 4.45B | |
| -10.10% | 4.34B |
- Stock Market
- Equities
- 3223 Stock
- Financials SLD Entertainment, Inc.
