Stock 3934 BENEFIT JAPAN CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials BENEFIT JAPAN Co., Ltd.

Equities

3934

JP3835680004

Integrated Telecommunications Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-10 am EDT 		5-day change 1st Jan Change
1,279 JPY +1.59% Intraday chart for BENEFIT JAPAN Co., Ltd. +0.08% +3.31%
May. 01 Tranche Update on BENEFIT JAPAN Co., Ltd.'s Equity Buyback Plan announced on June 7, 2023. CI
Apr. 30 BENEFIT JAPAN Co., Ltd.'s Equity Buyback announced on June 7, 2023, has closed with 100,000 shares, representing 1.69% for ¥120.6 million. CI

Valuation

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Capitalization 1 5,399 7,199 10,670 13,307 7,294 7,276
Enterprise Value (EV) 1 5,913 8,207 11,266 12,634 6,716 5,904
P/E ratio 9.31 x 9.7 x 11.8 x 12.8 x 13.1 x 10 x
Yield 0.87% 0.66% 0.44% 0.4% 0.73% -
Capitalization / Revenue 0.87 x 0.93 x 1.07 x 1.15 x 0.58 x 0.56 x
EV / Revenue 0.95 x 1.07 x 1.13 x 1.09 x 0.53 x 0.45 x
EV / EBITDA 6.7 x 6.87 x 8.11 x 7.8 x 5.67 x 5.5 x
EV / FCF -13.3 x -132 x 29.5 x 10.5 x 102 x 5.6 x
FCF Yield -7.5% -0.76% 3.39% 9.52% 0.98% 17.9%
Price to Book 1.54 x 1.71 x 2.09 x 2.16 x 1.09 x 1 x
Nbr of stocks (in thousands) 5,894 5,896 5,918 5,946 5,955 5,897
Reference price 2 916.0 1,221 1,803 2,238 1,225 1,234
Announcement Date 6/26/19 6/29/20 6/24/21 6/29/22 6/28/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Net sales 1 6,192 7,701 9,945 11,567 12,557 13,065
EBITDA 1 882 1,194 1,390 1,620 1,185 1,074
EBIT 1 844 1,125 1,282 1,507 1,024 887
Operating Margin 13.63% 14.61% 12.89% 13.03% 8.15% 6.79%
Earnings before Tax (EBT) 1 842 1,104 1,307 1,510 892 1,067
Net income 1 584 749 912 1,049 560 734
Net margin 9.43% 9.73% 9.17% 9.07% 4.46% 5.62%
EPS 2 98.40 125.9 153.0 175.3 93.54 123.4
Free Cash Flow 1 -443.8 -62 381.5 1,202 65.62 1,054
FCF margin -7.17% -0.81% 3.84% 10.39% 0.52% 8.07%
FCF Conversion (EBITDA) - - 27.45% 74.21% 5.54% 98.14%
FCF Conversion (Net income) - - 41.83% 114.6% 11.72% 143.6%
Dividend per Share 2 8.000 8.000 8.000 9.000 9.000 -
Announcement Date 6/26/19 6/29/20 6/24/21 6/29/22 6/28/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Marzo 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 4,626 5,765 2,939 3,075 6,257 3,192 3,228 6,553 3,259
EBITDA - - - - - - - - -
EBIT 1 665 778 374 196 358 273 207 480 188
Operating Margin 14.38% 13.5% 12.73% 6.37% 5.72% 8.55% 6.41% 7.32% 5.77%
Earnings before Tax (EBT) 1 692 797 353 111 227 266 208 651 190
Net income 1 459 525 232 62 91 162 138 432 119
Net margin 9.92% 9.11% 7.89% 2.02% 1.45% 5.08% 4.28% 6.59% 3.65%
EPS 2 77.87 88.70 38.91 10.44 15.43 27.11 23.22 72.71 20.24
Dividend per Share - - - - - - - - -
Announcement Date 11/11/20 11/11/21 2/10/22 8/10/22 11/10/22 2/10/23 8/10/23 11/10/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Net Debt 1 514 1,008 596 - - -
Net Cash position 1 - - - 673 578 1,372
Leverage (Debt/EBITDA) 0.5828 x 0.8442 x 0.4288 x - - -
Free Cash Flow 1 -444 -62 382 1,202 65.6 1,054
ROE (net income / shareholders' equity) 18% 19.4% 19.6% 18.6% 8.73% 10.5%
ROA (Net income/ Total Assets) 10.9% 10.7% 9.78% 10% 6.32% 5.18%
Assets 1 5,354 6,982 9,329 10,452 8,857 14,156
Book Value Per Share 2 596.0 715.0 863.0 1,035 1,119 1,230
Cash Flow per Share 2 60.90 197.0 239.0 475.0 440.0 532.0
Capex 1 7 27 23 47 231 30
Capex / Sales 0.11% 0.35% 0.23% 0.41% 1.84% 0.23%
Announcement Date 6/26/19 6/29/20 6/24/21 6/29/22 6/28/23 6/27/24
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 Telecommunications Resellers

1st Jan change Capi.
BENEFIT JAPAN CO., LTD. Stock BENEFIT JAPAN Co., Ltd.
+3.31% 45.94M
ORANGE POLSKA S.A. Stock Orange Polska S.A.
-4.05% 2.62B
CHIEF TELECOM INC. Stock Chief Telecom Inc.
+19.88% 937M
WUXI ONLINE OFFLINE COMMUNICATION INFORMATION TECHNOLOGY CO., LTD. Stock Wuxi Online Offline Communication Information Technology Co., Ltd.
-32.17% 273M
WELLDONE COMPANY Stock Welldone Company
+5.17% 170M
NOVA KLÚBBURINN HF. Stock Nova Klúbburinn hf.
-6.98% 99.73M
Telecommunications Resellers
  1. Stock Market
  2. Equities
  3. 3934 Stock
  4. Financials BENEFIT JAPAN Co., Ltd.