Stock 6540 SEMBA CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Semba Corporation

Equities

6540

JP3426050005

Construction & Engineering

Market Closed - Japan Exchange
Other stock markets
 07:00:00 17/05/2024 BST 		5-day change 1st Jan Change
1,232 JPY +2.67% Intraday chart for Semba Corporation -4.42% +41.61%
2023 Semba Corporation Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2023 Semba Corporation Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,623 11,261 8,893 7,747 7,473 9,035
Enterprise Value (EV) 1 341.1 2,693 82.52 -1,520 -2,706 -279.9
P/E ratio 9.55 x 12.1 x 25.6 x 26.8 x 16.9 x 8.89 x
Yield 4.57% 4% 2.29% 3.3% 4.54% 5.75%
Capitalization / Revenue 0.3 x 0.4 x 0.41 x 0.4 x 0.33 x 0.36 x
EV / Revenue 0.01 x 0.09 x 0 x -0.08 x -0.12 x -0.01 x
EV / EBITDA 0.24 x 1.96 x 0.16 x -2.52 x -2.94 x -0.2 x
EV / FCF 0.71 x 4.57 x 0.22 x -3.04 x -2.31 x 0.38 x
FCF Yield 142% 21.9% 463% -32.9% -43.4% 260%
Price to Book 0.89 x 1.07 x 0.85 x 0.71 x 0.67 x 0.74 x
Nbr of stocks (in thousands) 9,855 10,010 10,175 10,234 10,280 10,385
Reference price 2 875.0 1,125 874.0 757.0 727.0 870.0
Announcement Date 27/03/19 26/03/20 25/03/21 24/03/22 24/03/23 25/03/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 28,473 28,363 21,707 19,270 22,810 24,886
EBITDA 1 1,394 1,374 506 603 921 1,433
EBIT 1 1,270 1,272 381 463 786 1,288
Operating Margin 4.46% 4.48% 1.76% 2.4% 3.45% 5.18%
Earnings before Tax (EBT) 1 1,339 1,379 644 465 834 1,506
Net income 1 955 964 357 296 451 1,033
Net margin 3.35% 3.4% 1.64% 1.54% 1.98% 4.15%
EPS 2 91.59 92.66 34.10 28.27 43.02 97.84
Free Cash Flow 1 482.8 589 382.1 500.4 1,173 -727
FCF margin 1.7% 2.08% 1.76% 2.6% 5.14% -2.92%
FCF Conversion (EBITDA) 34.63% 42.87% 75.52% 82.98% 127.39% -
FCF Conversion (Net income) 50.55% 61.1% 107.04% 169.05% 260.14% -
Dividend per Share 2 40.00 45.00 20.00 25.00 33.00 50.00
Announcement Date 27/03/19 26/03/20 25/03/21 24/03/22 24/03/23 25/03/24
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 2024 Q1
Net sales 1 12,458 7,942 4,332 5,789 12,804 3,913 4,592 11,139 4,680 5,088
EBITDA - - - - - - - - - -
EBIT 1 516 -250 95 202 539 -82 -32 347 92 17
Operating Margin 4.14% -3.15% 2.19% 3.49% 4.21% -2.1% -0.7% 3.12% 1.97% 0.33%
Earnings before Tax (EBT) 1 553 -250 109 210 517 25 -50 573 159 191
Net income 1 343 -216 52 121 234 15 -46 424 128 111
Net margin 2.75% -2.72% 1.2% 2.09% 1.83% 0.38% -1% 3.81% 2.74% 2.18%
EPS 2 33.94 -21.24 5.130 11.84 22.91 1.450 -4.500 41.19 12.27 10.73
Dividend per Share - - - - - - - - - -
Announcement Date 07/08/20 10/08/21 12/11/21 13/05/22 10/08/22 11/11/22 12/05/23 10/08/23 13/11/23 13/05/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,282 8,568 8,810 9,267 10,179 9,315
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 483 589 382 500 1,173 -727
ROE (net income / shareholders' equity) 10% 9.51% 3.38% 2.77% 4.08% 8.8%
ROA (Net income/ Total Assets) 4.5% 4.38% 1.4% 1.8% 2.88% 4.36%
Assets 1 21,204 22,025 25,491 16,443 15,678 23,690
Book Value Per Share 2 984.0 1,051 1,033 1,060 1,092 1,178
Cash Flow per Share 2 729.0 850.0 864.0 904.0 990.0 896.0
Capex 1 39 43 24 41 66 31
Capex / Sales 0.14% 0.15% 0.11% 0.21% 0.29% 0.12%
Announcement Date 27/03/19 26/03/20 25/03/21 24/03/22 24/03/23 25/03/24
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 Civil Engineers & Architects

1st Jan change Capi.
SEMBA CORPORATION Stock Semba Corporation
+41.61% 80.96M
SWECO AB Stock Sweco AB
+4.15% 4.69B
HUATU CENDES CO., LTD Stock Huatu Cendes CO., LTD
+28.79% 2.16B
UNITED INTEGRATED SERVICES CO., LTD. Stock United Integrated Services Co., Ltd.
+33.46% 2.11B
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED Stock Greentown Management Holdings Company Limited
+40.60% 1.94B
NV5 GLOBAL, INC. Stock NV5 Global, Inc.
-14.51% 1.53B
H.G. INFRA ENGINEERING LIMITED Stock H.G. Infra Engineering Limited
+63.85% 1.07B
KUMAGAI GUMI CO.,LTD. Stock Kumagai Gumi Co.,Ltd.
+1.11% 1B
CHINA DESIGN GROUP CO., LTD. Stock China Design Group Co., Ltd.
+34.21% 926M
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD. Stock Guangzhou Metro Design & Research Institute Co., Ltd.
+3.66% 914M
Civil Engineers & Architects
  1. Stock Market
  2. Equities
  3. 6540 Stock
  4. Financials Semba Corporation