ADVANCED MEDIA, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,242 JPY | +2.73% |
|
+7.81% | -34.53% |
| Apr. 23 | Adeia Signs IP License Renewal With Altimedia | MT |
| 2023 | Advanced Media, Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: März | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,111 | 15,069 | 11,017 | 27,506 | 25,587 | 18,788 | - | - |
| Enterprise Value (EV) 1 | 9,115 | 7,614 | 2,727 | 23,199 | 21,012 | 18,788 | 18,788 | 18,788 |
| P/E ratio | 21.8 x | 24.1 x | 24.5 x | 34.2 x | 25.4 x | 15.7 x | 13.4 x | 11.4 x |
| Yield | - | - | - | 0.9% | 1.18% | 1.99% | 2.32% | 2.65% |
| Capitalization / Revenue | 3.18 x | 3.4 x | 2.47 x | 5.31 x | 4.26 x | 2.68 x | 2.35 x | 2.11 x |
| EV / Revenue | 3.18 x | 3.4 x | 2.47 x | 5.31 x | 4.26 x | 2.68 x | 2.35 x | 2.11 x |
| EV / EBITDA | 15,883,542 x | 15,484,220 x | - | - | - | - | - | - |
| EV / FCF | 47,820,971 x | 17,143,780 x | 13,963,439 x | - | - | - | - | - |
| FCF Yield | 0% | 0% | 0% | - | - | - | - | - |
| Price to Book | 1.46 x | 1.31 x | 0.94 x | 2.85 x | 2.28 x | - | - | - |
| Nbr of stocks (in thousands) | 18,273 | 18,333 | 18,393 | 15,453 | 15,526 | 15,540 | - | - |
| Reference price 2 | 827.0 | 822.0 | 599.0 | 1,780 | 1,648 | 1,209 | 1,209 | 1,209 |
| Announcement Date | 5/8/20 | 5/14/21 | 5/12/22 | 5/12/23 | 5/10/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,747 | 4,431 | 4,461 | 5,180 | 6,001 | 7,000 | 8,000 | 8,900 |
| EBITDA | 951.4 | 973.2 | - | - | - | - | - | - |
| EBIT 1 | 695 | 679 | 823 | 1,080 | 1,367 | 1,570 | 2,000 | 2,400 |
| Operating Margin | 14.64% | 15.32% | 18.45% | 20.85% | 22.78% | 22.43% | 25% | 26.97% |
| Earnings before Tax (EBT) | 808 | 766 | 718 | 1,155 | 1,381 | - | - | - |
| Net income 1 | 692 | 623 | 448 | 867 | 1,005 | 1,200 | 1,400 | 1,650 |
| Net margin | 14.58% | 14.06% | 10.04% | 16.74% | 16.75% | 17.14% | 17.5% | 18.54% |
| EPS 2 | 37.87 | 34.06 | 24.40 | 52.08 | 64.87 | 77.20 | 90.10 | 106.2 |
| Free Cash Flow | 316 | 879 | 789 | - | - | - | - | - |
| FCF margin | 6.66% | 19.84% | 17.69% | - | - | - | - | - |
| FCF Conversion (EBITDA) | 33.21% | 90.32% | - | - | - | - | - | - |
| FCF Conversion (Net income) | 45.66% | 141.09% | 176.12% | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 16.00 | 19.50 | 24.00 | 28.00 | 32.00 |
| Announcement Date | 5/8/20 | 5/14/21 | 5/12/22 | 5/12/23 | 5/10/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,869 | 1,923 | 1,105 | 1,063 | 2,314 | 1,208 | 1,658 | 1,229 | 1,658 | 2,887 | 1,441 | 1,673 | 1,460 | 1,722 | 1,788 | 2,030 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 88 | 232 | 126 | 120 | 384 | 223 | 473 | 136 | 527 | 663 | 301 | 403 | 210 | 442 | 458 | 490 |
| Operating Margin | 4.71% | 12.06% | 11.4% | 11.29% | 16.59% | 18.46% | 28.53% | 11.07% | 31.79% | 22.97% | 20.89% | 24.09% | 14.38% | 25.67% | 25.62% | 24.14% |
| Earnings before Tax (EBT) | 123 | 59 | 162 | 151 | 435 | 235 | - | 155 | - | 687 | 314 | - | - | - | - | - |
| Net income 1 | 93 | 16 | 105 | 104 | 293 | 156 | 418 | 100 | 362 | 462 | 209 | 334 | 155 | 317 | 303 | 425 |
| Net margin | 4.98% | 0.83% | 9.5% | 9.78% | 12.66% | 12.91% | 25.21% | 8.14% | 21.83% | 16% | 14.5% | 19.96% | 10.62% | 18.41% | 16.95% | 20.94% |
| EPS | 5.120 | 0.8900 | 5.730 | 5.670 | 16.45 | 9.870 | - | 6.500 | - | 29.86 | 13.47 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/6/20 | 11/5/21 | 2/4/22 | 8/5/22 | 11/8/22 | 2/3/23 | 5/12/23 | 8/4/23 | 11/7/23 | 11/7/23 | 2/9/24 | 5/10/24 | - | - | - | - |
1JPY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | 5,996 | 7,455 | 8,290 | 4,307 | 4,575 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | 316 | 879 | 789 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 6.8% | 5.7% | 3.9% | 8.1% | 9.6% | 10% | 10.7% | 11.6% |
| ROA (Net income/ Total Assets) | 7.07% | 6.13% | 7.21% | 8.01% | 9.23% | 9.6% | 11.2% | 12.5% |
| Assets 1 | 9,784 | 10,160 | 6,218 | 10,828 | 10,893 | 12,500 | 12,500 | 13,200 |
| Book Value Per Share | 565.0 | 626.0 | 635.0 | 626.0 | 723.0 | - | - | - |
| Cash Flow per Share 2 | 51.50 | 49.70 | 40.20 | 73.20 | 91.50 | 102.0 | 115.0 | 131.0 |
| Capex 1 | 560 | 353 | 360 | 373 | 578 | 400 | 400 | 400 |
| Capex / Sales | 11.8% | 7.97% | 8.07% | 7.2% | 9.63% | 5.71% | 5% | 4.49% |
| Announcement Date | 5/8/20 | 5/14/21 | 5/12/22 | 5/12/23 | 5/10/24 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -34.53% | 119M | |
| -5.18% | 248B | |
| -15.79% | 61.02B | |
| +2.56% | 59.77B | |
| +3.98% | 54.62B | |
| +6.62% | 42.75B | |
| +5.99% | 38.71B | |
| -9.76% | 28.75B | |
| +120.65% | 27.92B | |
| +5.47% | 21.88B |
- Stock Market
- Equities
- 3773 Stock
- Financials Advanced Media, Inc.
