BRANDING TECHNOLOGY INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,055 JPY | -1.68% |
|
-2.31% | +5.08% |
| 05-14 | Branding Technology Inc. announces an Equity Buyback for 90,900 shares, representing 5.68% for ¥100 million. | CI |
| 05-14 | Branding Technology Inc. authorizes a Buyback Plan. | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Capitalization 1 | 1,444 | 2,194 | 1,629 | 2,194 |
| Enterprise Value (EV) 1 | 530.8 | 1,154 | 477.9 | 1,098 |
| P/E ratio | 33.9 x | -52.4 x | 20.1 x | 27.7 x |
| Yield | - | - | 1.17% | 1.17% |
| Capitalization / Revenue | 0.28 x | 0.5 x | 0.33 x | 0.43 x |
| EV / Revenue | 0.1 x | 0.26 x | 0.1 x | 0.21 x |
| EV / EBITDA | 5,361,717 x | -14,077,293 x | 3,566,566 x | 7,372,163 x |
| EV / FCF | -2,793,737 x | 11,153,024 x | 6,196,691 x | 51,389,579 x |
| FCF Yield | -0% | 0% | 0% | 0% |
| Price to Book | 1.3 x | 2.09 x | 1.43 x | 1.82 x |
| Nbr of stocks (in thousands) | 1,615 | 1,590 | 1,594 | 1,599 |
| Reference price 2 | 894.0 | 1,380 | 1,022 | 1,372 |
| Announcement Date | 29/06/20 | 29/06/21 | 30/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,667 | 4,992 | 5,161 | 4,420 | 4,939 | 5,163 |
| EBITDA | - | - | 99 | -82 | 134 | 149 |
| EBIT 1 | 105 | 149 | 64 | -114 | 111 | 121 |
| Operating Margin | 2.25% | 2.98% | 1.24% | -2.58% | 2.25% | 2.34% |
| Earnings before Tax (EBT) 1 | 113 | 149 | 79 | -33 | 100 | 120 |
| Net income 1 | 76 | 95 | 42 | -42 | 81 | 79 |
| Net margin | 1.63% | 1.9% | 0.81% | -0.95% | 1.64% | 1.53% |
| EPS 2 | 52.67 | 64.05 | 26.39 | -26.35 | 50.88 | 49.51 |
| Free Cash Flow | - | - | -190 | 103.5 | 77.12 | 21.38 |
| FCF margin | - | - | -3.68% | 2.34% | 1.56% | 0.41% |
| FCF Conversion (EBITDA) | - | - | - | - | 57.56% | 14.35% |
| FCF Conversion (Net income) | - | - | - | - | 95.22% | 27.06% |
| Dividend per Share | - | - | - | - | 12.00 | 16.00 |
| Announcement Date | 17/05/19 | 17/05/19 | 29/06/20 | 29/06/21 | 30/06/22 | 30/06/23 |
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 | 2,565 | 2,128 | 2,243 | 1,345 | 1,249 | 2,545 | 1,319 | 1,086 | 2,206 | 1,167 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 61 | -90 | 39 | 42 | 15 | 58 | 31 | -1 | 3 | 17 |
| Operating Margin | 2.38% | -4.23% | 1.74% | 3.12% | 1.2% | 2.28% | 2.35% | -0.09% | 0.14% | 1.46% |
| Earnings before Tax (EBT) 1 | 48 | -92 | 40 | 43 | 13 | 58 | 33 | -1 | - | 17 |
| Net income 1 | 28 | -67 | 31 | 34 | 8 | 36 | 21 | -1 | -7 | 2 |
| Net margin | 1.09% | -3.15% | 1.38% | 2.53% | 0.64% | 1.41% | 1.59% | -0.09% | -0.32% | 0.17% |
| EPS 2 | 18.56 | -42.30 | 19.82 | 21.10 | 5.150 | 22.99 | 13.08 | -0.8500 | -4.640 | 1.490 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 14/11/19 | 13/11/20 | 12/11/21 | 14/02/22 | 10/08/22 | 11/11/22 | 10/02/23 | 10/08/23 | 10/11/23 | 09/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 706 | 789 | 913 | 1,040 | 1,151 | 1,096 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | -190 | 104 | 77.1 | 21.4 |
| ROE (net income / shareholders' equity) | 10.3% | 11.6% | 4.26% | -3.89% | 7.39% | 6.73% |
| ROA (Net income/ Total Assets) | 3.92% | 5.62% | 2.3% | -3.42% | 2.94% | 3.32% |
| Assets 1 | 1,938 | 1,689 | 1,829 | 1,228 | 2,754 | 2,378 |
| Book Value Per Share 2 | 521.0 | 586.0 | 689.0 | 660.0 | 713.0 | 753.0 |
| Cash Flow per Share 2 | 566.0 | 552.0 | 569.0 | 961.0 | 964.0 | 824.0 |
| Capex | - | - | 22 | 14 | 24 | 27 |
| Capex / Sales | - | - | 0.43% | 0.32% | 0.49% | 0.52% |
| Announcement Date | 17/05/19 | 17/05/19 | 29/06/20 | 29/06/21 | 30/06/22 | 30/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +5.08% | 10.74M | |
| +7.46% | 18.2B | |
| +0.32% | 12.64B | |
| -3.86% | 11.84B | |
| +8.47% | 11.15B | |
| +19.78% | 5.04B | |
| +1.21% | 3.44B | |
| -21.66% | 3.35B | |
| +17.80% | 3.13B | |
| +6.82% | 3.04B |
- Stock Market
- Equities
- 7067 Stock
- Financials Branding Technology Inc.
