Stock 7092 FAST FITNESS JAPAN INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fast Fitness Japan Incorporated

Equities

7092

JP3802390009

Leisure & Recreation

Market Closed - Japan Exchange
Other stock markets
 07:00:00 22/05/2024 BST 		5-day change 1st Jan Change
1,243 JPY +2.98% Intraday chart for Fast Fitness Japan Incorporated +6.33% +17.93%
04-30 Fast Fitness Japan Incorporated completed the acquisition of Eighty 8 Health & Fitness B.V. from Senan Investments B.V. and others. CI
03-27 Fast Fitness Japan Incorporated agreed to acquire 85% stake in Eighty 8 Health & Fitness B.V.. CI

Valuation

Fiscal Period: Maart 2021 2022 2023 2024 2025 2026
Capitalization 1 55,006 34,658 26,563 22,600 - -
Enterprise Value (EV) 1 53,677 31,644 21,688 20,578 22,600 22,600
P/E ratio 50 x 20.4 x 13.9 x 9.69 x 11.4 x 9.78 x
Yield 0.24% 0.63% 1.76% 4.09% 2.07% 2.07%
Capitalization / Revenue 4.93 x 2.65 x 1.8 x 1.3 x 1.34 x 1.23 x
EV / Revenue 4.93 x 2.65 x 1.8 x 1.3 x 1.34 x 1.23 x
EV / EBITDA 16,555,754 x - - - - -
EV / FCF -252,328,262 x 17,584,161 x 11,518,956 x - - -
FCF Yield -0% 0% 0% - - -
Price to Book 6.77 x 3.59 x 2.37 x 1.59 x - -
Nbr of stocks (in thousands) 18,699 18,694 18,706 18,724 - -
Reference price 2 2,942 1,854 1,420 1,207 1,207 1,207
Announcement Date 14/05/21 13/05/22 15/05/23 14/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,334 11,163 13,097 14,787 15,825 16,900 18,400
EBITDA - 3,322 - - - - -
EBIT 1 - 2,293 2,945 3,364 3,504 3,600 4,100
Operating Margin - 20.54% 22.49% 22.75% 22.14% 21.3% 22.28%
Earnings before Tax (EBT) - 1,589 2,690 2,955 3,211 - -
Net income 1 - 920 1,702 1,914 2,123 1,980 2,310
Net margin - 8.24% 13% 12.94% 13.42% 11.72% 12.55%
EPS 2 112.8 58.88 91.05 102.4 113.4 105.7 123.4
Free Cash Flow - -218 1,971 2,306 - - -
FCF margin - -1.95% 15.05% 15.59% - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - 115.8% 120.48% - - -
Dividend per Share 2 - 7.051 11.67 25.00 45.00 25.00 25.00
Announcement Date 11/11/20 14/05/21 13/05/22 15/05/23 14/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4
Net sales 1 - 6,349 3,265 3,547 7,200 3,834 3,753 3,974 3,847 7,821 3,983 4,021
EBITDA - - - - - - - - - - - -
EBIT 1 - 1,530 781 766 1,631 1,017 716 1,053 947 2,000 864 640
Operating Margin - 24.1% 23.92% 21.6% 22.65% 26.53% 19.08% 26.5% 24.62% 25.57% 21.69% 15.92%
Earnings before Tax (EBT) - 1,552 760 774 1,588 1,020 - 1,041 - 1,986 873 -
Net income 1 - 1,023 471 517 1,024 676 214 725 605 1,330 561 232
Net margin - 16.11% 14.43% 14.58% 14.22% 17.63% 5.7% 18.24% 15.73% 17.01% 14.08% 5.77%
EPS - 54.76 25.21 27.71 54.80 36.13 - 38.77 - 71.11 29.94 -
Dividend per Share 0.6410 1.667 - - 10.00 - - - - 10.00 - -
Announcement Date 11/11/20 11/11/21 14/02/22 15/08/22 14/11/22 14/02/23 15/05/23 14/08/23 14/11/23 14/11/23 14/02/24 14/05/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - 1,329 3,014 4,875 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - -218 1,971 2,306 - - -
ROE (net income / shareholders' equity) - 16.1% 19.1% 18.3% 17.6% - -
ROA (Net income/ Total Assets) - - 13.8% 16% 16.9% - -
Assets 1 - - 12,296 11,990 12,555 - -
Book Value Per Share - 435.0 517.0 600.0 689.0 - -
Cash Flow per Share - 125.0 147.0 155.0 158.0 - -
Capex - 1,893 1,375 676 - - -
Capex / Sales - 16.96% 10.5% 4.57% - - -
Announcement Date 11/11/20 14/05/21 13/05/22 15/05/23 14/05/24 - -
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

Ratings for Fast Fitness Japan Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gyms, Fitness and Spa Centers

1st Jan change Capi.
FAST FITNESS JAPAN INCORPORATED Stock Fast Fitness Japan Incorporated
+17.93% 145M
PLANET FITNESS, INC. Stock Planet Fitness, Inc.
-10.34% 5.73B
LIFE TIME GROUP HOLDINGS, INC. Stock Life Time Group Holdings, Inc.
+6.17% 3.18B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A. Stock Smartfit Escola de Ginástica e Dança S.A.
-10.60% 2.67B
ONESPAWORLD HOLDINGS LIMITED Stock OneSpaWorld Holdings Limited
+8.01% 1.59B
BASIC-FIT N.V. Stock Basic-Fit N.V.
-23.44% 1.54B
CURVES HOLDINGS CO., LTD. Stock CURVES HOLDINGS Co., Ltd.
+16.26% 448M
SATS ASA Stock Sats ASA
+14.38% 335M
WORLD FITNESS SERVICES LTD. Stock World Fitness Services Ltd.
0.00% 328M
POWER WIND HEALTH INDUSTRY INCORPORATED Stock Power Wind Health Industry Incorporated
0.00% 302M
Gyms, Fitness and Spa Centers
  1. Stock Market
  2. Equities
  3. 7092 Stock
  4. Financials Fast Fitness Japan Incorporated