Stock 3977 FUSION CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fusion Co.,Ltd.

Equities

3977

JP3826100004

Advertising & Marketing

Market Closed - Sapporo S.E.
Other stock markets
 02:43:57 27/06/2024 BST 		5-day change 1st Jan Change
495 JPY -3.88% Intraday chart for Fusion Co.,Ltd. -3.32% -11.29%
2023 WizWe Co., Ltd. announced that it has received ¥540 million in funding from Manies Group Co., Ltd., AIX Tech Ventures Co., Ltd., Fusion Co.,Ltd., Suntory Holdings Limited, Mobile Internet Capital Inc., M3, Inc., Investment Arm CI
2023 Toppan Inc. agreed to acquire an 8.05% stake in Fusion Co.,Ltd. from Hidekatsu Hanai. CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Capitalization 1 720 630 696.2 949.7 869.8 777.9
Enterprise Value (EV) 1 708 553 703.2 840.7 707.8 616.9
P/E ratio -1.58 x 22.5 x 174 x 14.4 x 9.88 x 15 x
Yield - - - - - -
Capitalization / Revenue 0.6 x 0.48 x 0.56 x 0.68 x 0.6 x 0.53 x
EV / Revenue 0.59 x 0.42 x 0.57 x 0.6 x 0.49 x 0.42 x
EV / EBITDA 24.4 x 10.6 x 37 x 19.1 x 9.56 x 8.94 x
EV / FCF -16.6 x 8.01 x -5.02 x 8.3 x 11 x -39.2 x
FCF Yield -6.04% 12.5% -19.9% 12% 9.1% -2.55%
Price to Book 1.6 x 1.3 x 1.41 x 1.69 x 1.34 x 2.06 x
Nbr of stocks (in thousands) 1,440 1,440 1,440 1,440 1,440 1,441
Reference price 2 500.0 437.5 483.5 659.5 604.0 540.0
Announcement Date 27/05/19 25/05/20 31/05/21 30/05/22 29/05/23 29/05/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net sales 1 1,200 1,324 1,242 1,402 1,455 1,467
EBITDA 1 29 52 19 44 74 69
EBIT 1 2 33 1 27 55 50
Operating Margin 0.17% 2.49% 0.08% 1.93% 3.78% 3.41%
Earnings before Tax (EBT) 1 -214 32 3 39 56 49
Net income 1 -228 14 2 33 44 52
Net margin -19% 1.06% 0.16% 2.35% 3.02% 3.54%
EPS 2 -316.7 19.44 2.778 45.83 61.11 36.10
Free Cash Flow 1 -42.75 69 -140 101.2 64.38 -15.75
FCF margin -3.56% 5.21% -11.27% 7.22% 4.42% -1.07%
FCF Conversion (EBITDA) - 132.69% - 230.11% 86.99% -
FCF Conversion (Net income) - 492.86% - 306.82% 146.31% -
Dividend per Share - - - - - -
Announcement Date 27/05/19 25/05/20 31/05/21 30/05/22 29/05/23 29/05/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: February 2019 2020 2021 2022 2023 2024
Net Debt 1 - - 7 - - -
Net Cash position 1 12 77 - 109 162 161
Leverage (Debt/EBITDA) - - 0.3684 x - - -
Free Cash Flow 1 -42.8 69 -140 101 64.4 -15.8
ROE (net income / shareholders' equity) -67% 6% 0.82% 12.5% 14.5% 14.8%
ROA (Net income/ Total Assets) 0.19% 3.42% 0.1% 2.71% 5.47% 5.06%
Assets 1 -119,874 409.3 2,012 1,216 804.5 1,028
Book Value Per Share 2 313.0 336.0 343.0 390.0 451.0 262.0
Cash Flow per Share 2 317.0 313.0 293.0 367.0 354.0 139.0
Capex 1 57 12 4 10 19 7
Capex / Sales 4.75% 0.91% 0.32% 0.71% 1.31% 0.48%
Announcement Date 27/05/19 25/05/20 31/05/21 30/05/22 29/05/23 29/05/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Direct Marketing

1st Jan change Capi.
FUSION CO.,LTD. Stock Fusion Co.,Ltd.
-11.29% 4.62M
DATA COMMUNICATIONS MANAGEMENT CORP. Stock DATA Communications Management Corp.
-1.91% 109M
ALKEMY S.P.A. Stock Alkemy S.p.A.
+31.66% 71.79M
DMS INC. Stock DMS Inc.
-0.22% 64.3M
Direct Marketing
  1. Stock Market
  2. Equities
  3. 3977 Stock
  4. Financials Fusion Co.,Ltd.