Stock 9651 JAPAN PROCESS DEVELOPMENT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Japan Process Development Co., Ltd.

Equities

9651

JP3749300004

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 07:00:00 17/05/2024 BST 		5-day change 1st Jan Change
1,071 JPY -0.65% Intraday chart for Japan Process Development Co., Ltd. -0.46% +10.75%
2023 Japan Process Development Co., Ltd. Provides Consolidated Earnings Guidance for the Full Year Ending May 31, 2024 CI
2023 Japan Process Development Co., Ltd. Announces Dividend for the Second Quarter of Fiscal Year 2024, Payable on February 1, 2024 CI

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 7,933 6,888 7,079 7,683 7,281 8,935
Enterprise Value (EV) 1 4,645 4,092 4,041 2,893 2,226 4,028
P/E ratio 25.2 x 13.7 x 12.8 x 14.1 x 13.7 x 13.1 x
Yield 2.49% 3.57% 3.55% 3.4% 3.67% 3.78%
Capitalization / Revenue 1.26 x 0.95 x 0.91 x 1.01 x 0.92 x 1 x
EV / Revenue 0.74 x 0.57 x 0.52 x 0.38 x 0.28 x 0.45 x
EV / EBITDA 8.48 x 6.29 x 5.21 x 3.86 x 2.71 x 4.21 x
EV / FCF 9.26 x -60.5 x 80.8 x 3.61 x 5.99 x 27.3 x
FCF Yield 10.8% -1.65% 1.24% 27.7% 16.7% 3.66%
Price to Book 0.93 x 0.78 x 0.75 x 0.79 x 0.76 x 0.89 x
Nbr of stocks (in thousands) 9,879 9,840 9,657 9,677 9,543 9,660
Reference price 2 803.0 700.0 733.0 794.0 763.0 925.0
Announcement Date 24/08/18 23/08/19 27/08/20 27/08/21 26/08/22 25/08/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales 1 6,289 7,215 7,770 7,643 7,947 8,923
EBITDA 1 548 651 775 749 822 956
EBIT 1 513 615 728 702 775 908
Operating Margin 8.16% 8.52% 9.37% 9.18% 9.75% 10.18%
Earnings before Tax (EBT) 1 492 694 754 790 805 925
Net income 1 314 501 558 544 532 682
Net margin 4.99% 6.94% 7.18% 7.12% 6.69% 7.64%
EPS 2 31.88 51.07 57.34 56.25 55.54 70.64
Free Cash Flow 1 501.6 -67.62 50 800.8 371.4 147.5
FCF margin 7.98% -0.94% 0.64% 10.48% 4.67% 1.65%
FCF Conversion (EBITDA) 91.54% - 6.45% 106.91% 45.18% 15.43%
FCF Conversion (Net income) 159.75% - 8.96% 147.2% 69.81% 21.63%
Dividend per Share 2 20.00 25.00 26.00 27.00 28.00 35.00
Announcement Date 24/08/18 23/08/19 27/08/20 27/08/21 26/08/22 25/08/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: May 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 3,672 3,357 3,675 1,958 2,077 4,302 2,228 2,250 4,541 2,342
EBITDA - - - - - - - - - -
EBIT 1 342 316 344 209 217 447 241 216 462 255
Operating Margin 9.31% 9.41% 9.36% 10.67% 10.45% 10.39% 10.82% 9.6% 10.17% 10.89%
Earnings before Tax (EBT) 1 369 349 371 205 234 426 265 230 475 277
Net income 1 250 235 225 144 170 308 199 164 340 202
Net margin 6.81% 7% 6.12% 7.35% 8.18% 7.16% 8.93% 7.29% 7.49% 8.63%
EPS 2 25.51 24.37 23.42 15.08 17.65 32.02 20.55 17.05 35.25 20.85
Dividend per Share 13.00 13.00 14.00 - - 17.00 - - 18.00 -
Announcement Date 27/12/19 25/12/20 28/12/21 31/03/22 30/09/22 28/12/22 31/03/23 29/09/23 28/12/23 29/03/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,288 2,796 3,038 4,790 5,055 4,907
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 502 -67.6 50 801 371 148
ROE (net income / shareholders' equity) 3.73% 5.79% 6.13% 5.71% 5.5% 6.91%
ROA (Net income/ Total Assets) 3.22% 3.68% 4.15% 3.8% 4.12% 4.72%
Assets 1 9,764 13,611 13,443 14,307 12,915 14,449
Book Value Per Share 2 866.0 896.0 973.0 1,000 1,003 1,043
Cash Flow per Share 2 324.0 233.0 242.0 340.0 389.0 430.0
Capex 1 17 60 72 10 16 7
Capex / Sales 0.27% 0.83% 0.93% 0.13% 0.2% 0.08%
Announcement Date 24/08/18 23/08/19 27/08/20 27/08/21 26/08/22 25/08/23
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 Computer Programming

1st Jan change Capi.
JAPAN PROCESS DEVELOPMENT CO., LTD. Stock Japan Process Development Co., Ltd.
+10.75% 67.16M
SCSK CORPORATION Stock SCSK Corporation
+4.74% 5.81B
ADDNODE GROUP AB Stock Addnode Group AB
+38.69% 1.43B
SINODATA CO., LTD. Stock Sinodata Co., Ltd.
-27.94% 610M
DBAPPSECURITY CO., LTD. Stock DBAPPSecurity Co., Ltd.
-54.37% 539M
TRANSPORTATION TELECOMMUNICATION AND INFORMATION DEVELOPMENT INC. LTD. ZHEJIANG Stock Transportation Telecommunication and Information Development Inc. Ltd. Zhejiang
-23.57% 385M
BASE CO., LTD. Stock Base Co., Ltd.
-15.18% 371M
TDC SOFT INC. Stock TDC SOFT Inc.
+4.37% 334M
I-NET CORP. Stock I-Net Corp.
+28.63% 232M
SINOSUN TECHNOLOGY CO. LTD. Stock SinoSun Technology Co. Ltd.
-34.15% 220M
Computer Programming
  1. Stock Market
  2. Equities
  3. 9651 Stock
  4. Financials Japan Process Development Co., Ltd.