Financials BuySell Technologies Co.,Ltd.

Equities

7685

JP3778270003

Other Specialty Retailers

Delayed Japan Exchange 01:12:59 2024-07-08 am EDT 5-day change 1st Jan Change
4,250 JPY -0.35% Intraday chart for BuySell Technologies Co.,Ltd. +1.92% +32.19%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 41,416 46,665 77,858 45,926 61,048 - -
Enterprise Value (EV) 1 41,330 45,008 75,909 46,238 60,032 59,340 58,720
P/E ratio 72.1 x 35.4 x 33.3 x 32.1 x 28.8 x 22.1 x 17.7 x
Yield 0.25% 0.42% 0.37% 0.78% 0.59% 0.79% 0.95%
Capitalization / Revenue 2.81 x 1.88 x 2.31 x 1.08 x 1.03 x 0.89 x 0.79 x
EV / Revenue 2.8 x 1.82 x 2.25 x 1.09 x 1.02 x 0.87 x 0.76 x
EV / EBITDA - - 18.9 x 14.4 x 14.4 x 11.3 x 9.4 x
EV / FCF 678 x - 122 x -124 x -33.9 x 15.5 x 13 x
FCF Yield 0.15% - 0.82% -0.81% -2.95% 6.45% 7.71%
Price to Book 12.9 x 10.3 x 9.56 x 5.45 x 5.83 x 4.72 x 3.84 x
Nbr of stocks (in thousands) 13,968 14,141 14,526 14,285 14,314 - -
Reference price 2 2,965 3,300 5,360 3,215 4,265 4,265 4,265
Announcement Date 2/12/21 2/14/22 2/13/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,764 24,789 33,724 42,574 59,023 68,389 76,829
EBITDA 1 - - 4,019 3,205 4,157 5,268 6,247
EBIT 1 968 2,315 3,748 2,796 3,911 4,923 6,044
Operating Margin 6.56% 9.34% 11.11% 6.57% 6.63% 7.2% 7.87%
Earnings before Tax (EBT) 1 881 2,165 3,672 2,755 3,960 5,294 6,545
Net income 1 565 1,314 2,306 1,453 2,147 2,783 3,467
Net margin 3.83% 5.3% 6.84% 3.41% 3.64% 4.07% 4.51%
EPS 2 41.12 93.26 160.9 100.1 148.2 192.6 240.6
Free Cash Flow 1 61 - 620.8 -374 -1,770 3,828 4,529
FCF margin 0.41% - 1.84% -0.88% -3% 5.6% 5.89%
FCF Conversion (EBITDA) - - 15.45% - - 72.67% 72.5%
FCF Conversion (Net income) 10.8% - 26.92% - - 137.56% 130.64%
Dividend per Share 2 7.500 14.00 20.00 25.00 25.25 33.50 40.50
Announcement Date 2/12/21 2/14/22 2/13/23 2/14/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 11,706 6,989 8,103 15,092 8,764 9,868 18,632 9,056 10,505 19,561 10,255 12,758 12,121 14,719 15,276 17,381 - -
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 1,330 771 787 1,558 983 1,153 2,136 535 778 1,313 236 1,247 689 920.5 854.7 1,448 - -
Operating Margin 11.36% 11.03% 9.71% 10.32% 11.22% 11.68% 11.46% 5.91% 7.41% 6.71% 2.3% 9.77% 5.68% 6.25% 5.6% 8.33% - -
Earnings before Tax (EBT) 1,216 769 783 1,552 973 1,202 2,175 523 - 1,291 232 - 600 - - - - -
Net income 1 690 459 470 929 593 746 1,339 252 383 635 71 747 293 494.6 309.7 1,114 - -
Net margin 5.89% 6.57% 5.8% 6.16% 6.77% 7.56% 7.19% 2.78% 3.65% 3.25% 0.69% 5.86% 2.42% 3.36% 2.03% 6.41% - -
EPS 2 49.12 32.44 - 65.40 41.27 54.24 - 17.33 26.33 43.66 4.850 51.60 20.54 34.00 21.29 76.56 - -
Dividend per Share 2 - - - - - 20.00 - - - - - 25.00 - - - 25.00 - -
Announcement Date 8/13/21 5/13/22 8/12/22 8/12/22 11/14/22 2/13/23 2/13/23 5/12/23 8/14/23 8/14/23 11/14/23 2/14/24 5/14/24 - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 312 - - -
Net Cash position 1 86 1,657 1,949 - 1,016 1,708 2,328
Leverage (Debt/EBITDA) - - - 0.0974 x - - -
Free Cash Flow 1 61 - 621 -374 -1,770 3,828 4,529
ROE (net income / shareholders' equity) 17.5% 33.9% 35.8% 17.5% 24.1% 25.8% 25.5%
ROA (Net income/ Total Assets) - 24% 26.7% 14.1% - - -
Assets 1 - 5,474 8,635 10,279 - - -
Book Value Per Share 2 231.0 319.0 560.0 590.0 732.0 903.0 1,111
Cash Flow per Share 2 108.0 108.0 182.0 147.0 224.0 278.0 325.0
Capex 1 364 425 550 1,184 600 600 600
Capex / Sales 2.47% 1.71% 1.63% 2.78% 1.02% 0.88% 0.78%
Announcement Date 2/12/21 2/14/22 2/13/23 2/14/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
4,265 JPY
Average target price
4,225 JPY
Spread / Average Target
-0.94%
Consensus
  1. Stock Market
  2. Equities
  3. 7685 Stock
  4. Financials BuySell Technologies Co.,Ltd.