PIXEL COMPANYZ INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 201 JPY | -0.99% |
|
-10.31% | +426.32% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,931 | 4,715 | 4,347 | 2,512 | 1,837 | 2,811 |
| Enterprise Value (EV) 1 | 4,113 | 4,120 | 7,010 | 2,546 | 2,310 | 2,634 |
| P/E ratio | -2.32 x | 87.5 x | -4.35 x | -1.36 x | -4.41 x | -4.69 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.67 x | 1.87 x | 1.85 x | 2.48 x | 3.2 x | 4.62 x |
| EV / Revenue | 1.75 x | 1.64 x | 2.98 x | 2.51 x | 4.03 x | 4.32 x |
| EV / EBITDA | -3.95 x | 69.8 x | -25 x | -4.29 x | -6.1 x | -5.54 x |
| EV / FCF | -7.24 x | -21.5 x | -5.4 x | 2.42 x | -6.48 x | -5.26 x |
| FCF Yield | -13.8% | -4.66% | -18.5% | 41.3% | -15.4% | -19% |
| Price to Book | 6.33 x | 2.92 x | 3.95 x | 5.22 x | 14.4 x | 2.75 x |
| Nbr of stocks (in thousands) | 20,157 | 25,487 | 27,867 | 39,872 | 41,760 | 73,962 |
| Reference price 2 | 195.0 | 185.0 | 156.0 | 63.00 | 44.00 | 38.00 |
| Announcement Date | 29/03/19 | 27/03/20 | 31/03/21 | 31/03/22 | 31/03/23 | 29/03/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,351 | 2,516 | 2,352 | 1,014 | 574 | 609 |
| EBITDA 1 | -1,040 | 59 | -280 | -594 | -379 | -475 |
| EBIT 1 | -1,097 | 46 | -299 | -625 | -410 | -477 |
| Operating Margin | -46.66% | 1.83% | -12.71% | -61.64% | -71.43% | -78.33% |
| Earnings before Tax (EBT) 1 | -1,537 | 56 | -940 | -1,436 | -412 | -514 |
| Net income 1 | -1,544 | 49 | -942 | -1,440 | -416 | -518 |
| Net margin | -65.67% | 1.95% | -40.05% | -142.01% | -72.47% | -85.06% |
| EPS 2 | -84.13 | 2.115 | -35.82 | -46.20 | -9.979 | -8.102 |
| Free Cash Flow 1 | -568.2 | -191.9 | -1,298 | 1,051 | -356.8 | -501 |
| FCF margin | -24.17% | -7.63% | -55.18% | 103.66% | -62.15% | -82.27% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/03/19 | 27/03/20 | 31/03/21 | 31/03/22 | 31/03/23 | 29/03/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 Q3 | 2022 Q1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,649 | 677 | 220 | 194 | 315 | 141 | 156 | 286 | 158 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -82 | -326 | -105 | -20 | -178 | -111 | -106 | -231 | -116 |
| Operating Margin | -4.97% | -48.15% | -47.73% | -10.31% | -56.51% | -78.72% | -67.95% | -80.77% | -73.42% |
| Earnings before Tax (EBT) 1 | -94 | -776 | -361 | -22 | -164 | -118 | -123 | -259 | -116 |
| Net income 1 | -101 | -777 | -423 | -23 | -165 | -119 | -124 | -261 | -117 |
| Net margin | -6.12% | -114.77% | -192.27% | -11.86% | -52.38% | -84.4% | -79.49% | -91.26% | -74.05% |
| EPS 2 | -3.970 | -27.20 | -14.29 | -0.5600 | -3.990 | -2.840 | -2.640 | -4.800 | -1.450 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 13/08/20 | 13/08/21 | 12/11/21 | 15/06/22 | 10/08/22 | 14/11/22 | 12/05/23 | 10/08/23 | 14/11/23 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 182 | - | 2,663 | 34 | 473 | - |
| Net Cash position 1 | - | 595 | - | - | - | 177 |
| Leverage (Debt/EBITDA) | -0.175 x | - | -9.511 x | -0.0572 x | -1.248 x | - |
| Free Cash Flow 1 | -568 | -192 | -1,298 | 1,051 | -357 | -501 |
| ROE (net income / shareholders' equity) | -222% | 4.36% | -69.4% | -181% | -134% | -90% |
| ROA (Net income/ Total Assets) | -29.8% | 1.18% | -5.49% | -15.4% | -33.4% | -30.7% |
| Assets 1 | 5,173 | 4,169 | 17,162 | 9,323 | 1,244 | 1,689 |
| Book Value Per Share 2 | 30.80 | 63.40 | 39.50 | 12.10 | 3.070 | 13.80 |
| Cash Flow per Share 2 | 21.60 | 24.70 | 4.060 | 0.6400 | 1.290 | 2.390 |
| Capex 1 | 17 | 6 | 119 | 8 | 12 | 208 |
| Capex / Sales | 0.72% | 0.24% | 5.06% | 0.79% | 2.09% | 34.15% |
| Announcement Date | 29/03/19 | 27/03/20 | 31/03/21 | 31/03/22 | 31/03/23 | 29/03/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +426.32% | 108M | |
| -11.09% | 196B | |
| +3.85% | 172B | |
| +3.88% | 156B | |
| +4.28% | 99.43B | |
| +10.39% | 80.17B | |
| +22.89% | 75.89B | |
| -6.77% | 70.99B | |
| -20.71% | 52.69B | |
| -8.94% | 42.62B |
- Stock Market
- Equities
- 2743 Stock
- Financials Pixel Companyz Inc.
