JAPAN DATA SCIENCE CONSORTIUM CO.LTD. Financials Japan Data Science Consortium Co.Ltd.
Equities
4418
JP3386800001
IT Services & Consulting
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 749 JPY | -0.40% |
|
-2.98% | -4.71% |
Valuation
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 14,017 | 9,985 | - | - |
| Enterprise Value (EV) 1 | 10,883 | 9,985 | 9,985 | 9,985 |
| P/E ratio | 11,833 x | - | 66.5 x | 40 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | 7.23 x | 0.61 x | 0.55 x | 0.53 x |
| EV / Revenue | 7.23 x | 0.61 x | 0.55 x | 0.53 x |
| EV / EBITDA | - | - | - | - |
| EV / FCF | 48,501,342 x | - | - | - |
| FCF Yield | 0% | - | - | - |
| Price to Book | 3.94 x | - | - | - |
| Nbr of stocks (in thousands) | 13,161 | 13,278 | - | - |
| Reference price 2 | 1,065 | 752.0 | 752.0 | 752.0 |
| Announcement Date | 10/08/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 1,939 | 16,500 | 18,000 | 19,000 |
| EBITDA | - | - | - | - |
| EBIT 1 | 68 | 120 | 250 | 400 |
| Operating Margin | 3.51% | 0.73% | 1.39% | 2.11% |
| Earnings before Tax (EBT) | 23 | - | - | - |
| Net income 1 | 1 | - | 150 | 250 |
| Net margin | 0.05% | - | 0.83% | 1.32% |
| EPS 2 | 0.0900 | - | 11.30 | 18.80 |
| Free Cash Flow | 289 | - | - | - |
| FCF margin | 14.9% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | 28,900% | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 10/08/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 931 | 556 | 408 | 5,226 | 5,634 | 5,531 | 5,335 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 54 | 13 | -50 | 55 | 5 | 41 | 74 |
| Operating Margin | 5.8% | 2.34% | -12.25% | 1.05% | 0.09% | 0.74% | 1.39% |
| Earnings before Tax (EBT) | 46 | 7 | -54 | - | -28 | 28 | - |
| Net income 1 | 29 | -9 | -92 | 19 | -73 | 8 | 65 |
| Net margin | 3.11% | -1.62% | -22.55% | 0.36% | -1.3% | 0.14% | 1.22% |
| EPS | 2.280 | -0.7300 | -7.020 | - | -5.530 | 0.6200 | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 09/02/23 | 10/05/23 | 09/11/23 | 08/02/24 | 08/02/24 | 10/05/24 | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | 3,134 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | 289 | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 4% | 6.3% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share | 270.0 | - | - | - |
| Cash Flow per Share | 2.390 | - | - | - |
| Capex | 52 | - | 42 | 42 |
| Capex / Sales | 2.68% | - | 0.23% | 0.22% |
| Announcement Date | 10/08/23 | - | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -4.71% | 63.27M | |
| -18.63% | 180B | |
| +0.52% | 166B | |
| +3.64% | 156B | |
| +5.15% | 100B | |
| +52.92% | 95.02B | |
| +15.50% | 84.39B | |
| -2.85% | 73.81B | |
| -1.93% | 46.39B | |
| -34.34% | 43.75B |
- Stock Market
- Equities
- 4418 Stock
- Financials Japan Data Science Consortium Co.Ltd.
