Stock 7523 ART VIVANT CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Art Vivant Co., Ltd.

Equities

7523

JP3100500002

Home Furnishings Retailers

Delayed Japan Exchange
Other stock markets
 08:04:44 2024-07-17 pm EDT 		5-day change 1st Jan Change
1,076 JPY -0.37% Intraday chart for Art Vivant Co., Ltd. +0.09% -1.01%
Mar. 11 Tranche Update on Art Vivant Co., Ltd.'s Equity Buyback Plan announced on March 8, 2024. CI
Mar. 11 Art Vivant Co., Ltd.'s Equity Buyback announced on March 8, 2024, has closed with 438,900 shares, representing 4.1% for ¥520.54 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 7,042 4,480 6,948 6,721 6,791 11,182
Enterprise Value (EV) 1 8,436 7,517 10,235 10,642 11,264 16,938
P/E ratio 4.15 x 5.36 x 16.2 x 5.81 x 5.01 x 6.66 x
Yield 1.64% 6.11% 4.59% 4.83% 4.84% -
Capitalization / Revenue 0.86 x 0.51 x 0.88 x 0.66 x 0.63 x 1.02 x
EV / Revenue 1.03 x 0.86 x 1.3 x 1.04 x 1.05 x 1.54 x
EV / EBITDA 4.97 x 3.6 x 6.38 x 4.58 x 4.67 x 6.87 x
EV / FCF 11.6 x -10.5 x 9.08 x -9.02 x 46.5 x -32.6 x
FCF Yield 8.62% -9.5% 11% -11.1% 2.15% -3.07%
Price to Book 0.56 x 0.41 x 0.54 x 0.47 x 0.44 x 0.7 x
Nbr of stocks (in thousands) 11,545 9,124 10,624 10,823 10,953 10,259
Reference price 2 610.0 491.0 654.0 621.0 620.0 1,090
Announcement Date 6/21/19 6/26/20 6/25/21 6/24/22 6/23/23 6/24/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 8,168 8,770 7,886 10,253 10,724 11,006
EBITDA 1 1,698 2,087 1,603 2,324 2,412 2,466
EBIT 1 1,554 1,900 1,413 2,160 2,248 2,364
Operating Margin 19.03% 21.66% 17.92% 21.07% 20.96% 21.48%
Earnings before Tax (EBT) 1 2,669 1,681 932 1,980 1,841 2,848
Net income 1 1,822 1,062 428 1,150 1,354 1,766
Net margin 22.31% 12.11% 5.43% 11.22% 12.63% 16.05%
EPS 2 147.0 91.59 40.40 106.9 123.8 163.8
Free Cash Flow 1 727.4 -714.2 1,128 -1,180 242.4 -520
FCF margin 8.91% -8.14% 14.3% -11.5% 2.26% -4.72%
FCF Conversion (EBITDA) 42.84% - 70.34% - 10.05% -
FCF Conversion (Net income) 39.92% - 263.46% - 17.9% -
Dividend per Share 2 10.00 30.00 30.00 30.00 30.00 -
Announcement Date 6/21/19 6/26/20 6/25/21 6/24/22 6/23/23 6/24/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 3,390 5,206 2,560 2,430 5,460 2,731 3,131 5,776 2,620
EBITDA - - - - - - - - -
EBIT 1 680 1,203 634 443 1,140 725 853 1,453 713
Operating Margin 20.06% 23.11% 24.77% 18.23% 20.88% 26.55% 27.24% 25.16% 27.21%
Earnings before Tax (EBT) 1 428 1,249 589 508 1,140 814 1,174 1,768 583
Net income 1 233 839 380 321 778 635 774 1,168 400
Net margin 6.87% 16.12% 14.84% 13.21% 14.25% 23.25% 24.72% 20.22% 15.27%
EPS 2 22.12 78.49 30.68 29.70 71.48 57.80 70.72 107.0 37.66
Dividend per Share 15.00 15.00 - - 15.00 - - 30.00 -
Announcement Date 11/12/20 11/12/21 3/22/22 8/10/22 11/11/22 2/10/23 8/10/23 11/10/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 1,394 3,037 3,287 3,921 4,473 5,756
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.821 x 1.455 x 2.051 x 1.687 x 1.854 x 2.334 x
Free Cash Flow 1 727 -714 1,128 -1,180 242 -520
ROE (net income / shareholders' equity) 14.9% 8.48% 3.39% 8.51% 9.13% 11.3%
ROA (Net income/ Total Assets) 3.89% 4.33% 3.16% 4.72% 4.51% 4.4%
Assets 1 46,792 24,542 13,541 24,373 30,044 40,133
Book Value Per Share 2 1,087 1,188 1,201 1,317 1,405 1,549
Cash Flow per Share 2 515.0 527.0 334.0 368.0 500.0 465.0
Capex 1 862 243 187 61 82 25
Capex / Sales 10.55% 2.77% 2.37% 0.59% 0.76% 0.23%
Announcement Date 6/21/19 6/26/20 6/25/21 6/24/22 6/23/23 6/24/24
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
  1. Stock Market
  2. Equities
  3. 7523 Stock
  4. Financials Art Vivant Co., Ltd.