BUYSELL TECHNOLOGIES CO.,LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,250 JPY | -0.35% |
|
+1.92% | +32.19% |
| Jun. 18 | Japanese Stocks Rebound Following Wall Street Rally | MT |
| Jun. 18 | BuySell Reports Strong Growth in May Sales | MT |
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
Sell
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%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +32.19% | 380M | |
| -29.63% | 1.98B | |
| +17.14% | 308M | |
| +46.95% | 268M | |
| +29.08% | 179M | |
| -52.27% | 55.37M |
- Stock Market
- Equities
- 7685 Stock
- Financials BuySell Technologies Co.,Ltd.
