Stock 3583 AUBEX CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials AuBEX CORPORATION

Equities

3583

JP3173600002

Business Support Supplies

Delayed Japan Exchange
Other stock markets
 01:35:08 2024-07-09 am EDT 		5-day change 1st Jan Change
1,185 JPY -1.74% Intraday chart for AuBEX CORPORATION -2.31% +33.15%
2023 AuBEX CORPORATION Reports Earnings Results for the Full Year Ended March 31, 2023 CI
2017 AuBEX CORPORATION's Equity Buyback announced on November 10, 2017 has expired. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 2,512 1,749 1,827 2,530 2,854 2,719
Enterprise Value (EV) 1 3,587 2,793 2,434 2,361 2,574 1,605
P/E ratio 7.92 x 12.5 x 16 x 4.72 x 6.08 x 6.23 x
Yield 1.65% 2.37% 2.27% 1.64% 1.95% -
Capitalization / Revenue 0.47 x 0.34 x 0.38 x 0.46 x 0.54 x 0.5 x
EV / Revenue 0.68 x 0.54 x 0.51 x 0.43 x 0.48 x 0.3 x
EV / EBITDA 4.98 x 5.51 x 4.49 x 2.38 x 2.82 x 1.93 x
EV / FCF 9.12 x 30.1 x 6.65 x 2.93 x -18.7 x 1.93 x
FCF Yield 11% 3.32% 15% 34.2% -5.35% 51.7%
Price to Book 0.53 x 0.37 x 0.38 x 0.47 x 0.49 x 0.43 x
Nbr of stocks (in thousands) 2,761 2,764 2,763 2,765 2,777 2,785
Reference price 2 910.0 633.0 661.0 915.0 1,028 976.0
Announcement Date 6/25/19 6/24/20 6/24/21 6/24/22 6/23/23 6/25/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 5,294 5,140 4,751 5,486 5,315 5,387
EBITDA 1 721 507 542 991 914 830
EBIT 1 435 218 266 707 623 561
Operating Margin 8.22% 4.24% 5.6% 12.89% 11.72% 10.41%
Earnings before Tax (EBT) 1 449 201 222 725 680 599
Net income 1 317 140 114 536 469 436
Net margin 5.99% 2.72% 2.4% 9.77% 8.82% 8.09%
EPS 2 114.9 50.66 41.25 193.9 169.1 156.6
Free Cash Flow 1 393.5 92.88 365.9 807.1 -137.8 830.2
FCF margin 7.43% 1.81% 7.7% 14.71% -2.59% 15.41%
FCF Conversion (EBITDA) 54.58% 18.32% 67.5% 81.45% - 100.03%
FCF Conversion (Net income) 124.13% 66.34% 320.94% 150.58% - 190.42%
Dividend per Share 2 15.00 15.00 15.00 15.00 20.00 -
Announcement Date 6/25/19 6/24/20 6/24/21 6/24/22 6/23/23 6/25/24
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 2,301 2,706 1,369 1,333 2,658 1,307 1,290 2,622 1,307
EBITDA - - - - - - - - -
EBIT 1 139 366 192 154 341 165 119 269 131
Operating Margin 6.04% 13.53% 14.02% 11.55% 12.83% 12.62% 9.22% 10.26% 10.02%
Earnings before Tax (EBT) 1 145 365 197 230 405 156 135 293 124
Net income 1 96 252 142 161 269 96 109 217 80
Net margin 4.17% 9.31% 10.37% 12.08% 10.12% 7.35% 8.45% 8.28% 6.12%
EPS 2 34.85 91.19 51.61 58.32 97.39 34.33 39.57 78.21 28.58
Dividend per Share - - - - - - - - -
Announcement Date 11/10/20 11/9/21 2/8/22 8/9/22 11/9/22 2/8/23 8/9/23 11/9/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 1,075 1,044 607 - - -
Net Cash position 1 - - - 169 280 1,114
Leverage (Debt/EBITDA) 1.491 x 2.059 x 1.12 x - - -
Free Cash Flow 1 394 92.9 366 807 -138 830
ROE (net income / shareholders' equity) 6.91% 2.95% 2.37% 10.4% 8.34% 7.21%
ROA (Net income/ Total Assets) 3.16% 1.59% 1.94% 4.89% 4.15% 3.68%
Assets 1 10,021 8,829 5,887 10,968 11,304 11,844
Book Value Per Share 2 1,708 1,724 1,753 1,957 2,101 2,246
Cash Flow per Share 2 520.0 519.0 690.0 903.0 892.0 1,060
Capex 1 142 167 184 164 270 143
Capex / Sales 2.68% 3.25% 3.87% 2.99% 5.08% 2.65%
Announcement Date 6/25/19 6/24/20 6/24/21 6/24/22 6/23/23 6/25/24
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 Office Supplies

1st Jan change Capi.
AUBEX CORPORATION Stock AuBEX CORPORATION
+33.15% 20.9M
SHANGHAI M&G STATIONERY INC. Stock Shanghai M&G Stationery Inc.
-22.26% 3.71B
KOKUYO CO., LTD. Stock Kokuyo Co., Ltd.
+13.60% 1.85B
DOMS INDUSTRIES LIMITED Stock DOMS Industries Limited
+80.42% 1.65B
PILOT CORPORATION Stock Pilot Corporation
+3.40% 1.06B
MITSUBISHI PENCIL CO., LTD. Stock Mitsubishi Pencil Co., Ltd.
+25.07% 864M
SHENZHEN COMIX GROUP CO., LTD. Stock Shenzhen Comix Group Co., Ltd.
-35.16% 454M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A. Stock F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A.
-2.73% 472M
ADEL KALEMCILIK TICARET VE SANAYI Stock Adel Kalemcilik Ticaret ve Sanayi
+58.27% 384M
HANGZHOU TODAYTEC DIGITAL CO., LTD Stock Hangzhou Todaytec Digital Co., Ltd
-12.03% 252M
Office Supplies
  1. Stock Market
  2. Equities
  3. 3583 Stock
  4. Financials AuBEX CORPORATION