Stock 7689 COPA CORPORATION INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Copa Corporation Inc.

Equities

7689

JP3301380006

Appliances, Tools & Housewares

Market Closed - Japan Exchange
Other stock markets
 07:00:00 26/04/2024 BST 		5-day change 1st Jan Change
619 JPY -4.92% Intraday chart for Copa Corporation Inc. +12.55% +20.19%
2021 Today on Wall Street: The Fed cannot stop Covid Our Logo
2020 Certain Shares of Copa Corporation Inc. are subject to a Lock-Up Agreement Ending on 20-DEC-2020. CI

Valuation

Fiscal Period: February 2021 2022 2023
Capitalization 1 12,993 2,913 2,044
Enterprise Value (EV) 1 11,376 1,976 648.4
P/E ratio 21.8 x 31.1 x -15.4 x
Yield - - -
Capitalization / Revenue 1.92 x 0.68 x 0.79 x
EV / Revenue 1.69 x 0.46 x 0.25 x
EV / EBITDA 11,911,579 x 10,409,438 x -6,295,209 x
EV / FCF -777,815,909 x - 1,252,052 x
FCF Yield -0% - 0%
Price to Book 4.63 x 1.01 x 0.74 x
Nbr of stocks (in thousands) 2,963 2,963 2,963
Reference price 2 4,385 983.0 690.0
Announcement Date 28/06/21 30/05/22 31/05/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 2,503 3,506 5,605 6,750 4,271 2,572
EBITDA - - - 955 189.8 -103
EBIT 1 243 460 862 935 172.3 -117
Operating Margin 9.71% 13.12% 15.38% 13.85% 4.03% -4.55%
Earnings before Tax (EBT) 1 264 475 863 922 169 -117
Net income 1 187 320 561 575 93.67 -133
Net margin 7.47% 9.13% 10.01% 8.52% 2.19% -5.17%
EPS 2 77.92 133.3 233.8 201.4 31.62 -44.89
Free Cash Flow - - - -14.62 - 517.9
FCF margin - - - -0.22% - 20.14%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 27/02/20 27/02/20 25/05/20 28/06/21 30/05/22 31/05/23
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 3,943 - 869 630 1,581 517 571 1,385 456
EBITDA - - - - - - - - -
EBIT 1 609 - -42 -9 26 -58 -77 -119 -129
Operating Margin 15.45% - -4.83% -1.43% 1.64% -11.22% -13.49% -8.59% -28.29%
Earnings before Tax (EBT) 1 601 - -42 -9 26 -58 -78 -85 -1,062
Net income 1 415 - -27 -6 13 -30 -78 -85 -1,063
Net margin 10.52% - -3.11% -0.95% 0.82% -5.8% -13.66% -6.14% -233.11%
EPS 2 159.1 - -9.060 -2.080 4.430 -10.23 -26.61 -29.02 -358.5
Dividend per Share - - - - - - - - -
Announcement Date 13/11/20 - 14/02/22 15/07/22 14/10/22 13/01/23 14/07/23 13/10/23 12/01/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 147 658 825 1,617 937 1,396
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - -14.6 - 518
ROE (net income / shareholders' equity) - 44% 48.1% 27.1% - -4.71%
ROA (Net income/ Total Assets) - 23.1% 28.5% 20.3% - -2.19%
Assets 1 - 1,386 1,968 2,830 - 6,063
Book Value Per Share 2 236.0 370.0 603.0 947.0 976.0 931.0
Cash Flow per Share 2 153.0 318.0 393.0 546.0 369.0 556.0
Capex - - - 5 3.27 3
Capex / Sales - - - 0.07% 0.08% 0.12%
Announcement Date 27/02/20 27/02/20 25/05/20 28/06/21 30/05/22 31/05/23
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 Appliance & Houseware Wholesale

1st Jan change Capi.
COPA CORPORATION INC. Stock Copa Corporation Inc.
+20.19% 11.65M
AL-SAIF STORES FOR DEVELOPMENT & INVESTMENT COMPANY Stock Al-Saif Stores for Development & Investment Company
+27.81% 1.05B
SHANGHAI YCT ELECTRONICS GROUP CO.,LTD Stock Shanghai Yct Electronics Group Co.,Ltd
-20.88% 444M
TEST-RITE INTERNATIONAL CO., LTD. Stock Test-Rite International Co., Ltd.
-1.19% 315M
TENPOS HOLDINGS CO.,LTD. Stock TENPOS HOLDINGS Co.,Ltd.
+23.55% 268M
CHINA ANCHU ENERGY STORAGE GROUP LIMITED Stock China Anchu Energy Storage Group Limited
-60.80% 121M
FIAMMA HOLDINGS Stock Fiamma Holdings
+19.15% 125M
UP YOUNG CORNERSTONE CORP. Stock Up Young Cornerstone Corp.
+1.45% 98.71M
SINGER (SRI LANKA) PLC Stock Singer (Sri Lanka) PLC
+56.67% 71.61M
PT HOMECO VICTORIA MAKMUR TBK Stock PT Homeco Victoria Makmur Tbk
0.00% 50.96M
Appliance & Houseware Wholesale
  1. Stock Market
  2. Equities
  3. 7689 Stock
  4. Financials Copa Corporation Inc.