Financials MKSystem Corporation

Equities

3910

JP3167410004

IT Services & Consulting

Market Closed - Japan Exchange 02:00:00 2024-07-12 am EDT 5-day change 1st Jan Change
360 JPY -0.55% Intraday chart for MKSystem Corporation -0.55% +22.45%

Valuation

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Capitalization 1 2,877 4,858 3,962 2,312 2,258 1,927
Enterprise Value (EV) 1 3,064 4,615 3,803 2,222 2,159 2,542
P/E ratio 25.7 x 24.7 x 28.7 x 25.4 x 15.6 x -2.88 x
Yield 1.51% 0.89% 1.1% 1.88% 1.92% -
Capitalization / Revenue 1.39 x 2.04 x 1.62 x 0.84 x 0.79 x 0.73 x
EV / Revenue 1.48 x 1.94 x 1.56 x 0.81 x 0.75 x 0.96 x
EV / EBITDA 6.37 x 7.41 x 6.55 x 3.98 x 3.54 x 49.8 x
EV / FCF -6.83 x 8.07 x -70.8 x 76.6 x 133 x -6.46 x
FCF Yield -14.6% 12.4% -1.41% 1.31% 0.75% -15.5%
Price to Book 2.58 x 3.82 x 2.9 x 1.63 x 1.49 x 2.39 x
Nbr of stocks (in thousands) 5,428 5,428 5,427 5,427 5,427 5,427
Reference price 2 530.0 895.0 730.0 426.0 416.0 355.0
Announcement Date 6/20/19 6/25/20 6/22/21 6/21/22 6/30/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 2,075 2,380 2,439 2,742 2,867 2,639
EBITDA 1 481 623 581 559 610 51
EBIT 1 317 314 220 145 220 -349
Operating Margin 15.28% 13.19% 9.02% 5.29% 7.67% -13.22%
Earnings before Tax (EBT) 1 203 300 216 128 226 -623
Net income 1 112 197 138 91 145 -668
Net margin 5.4% 8.28% 5.66% 3.32% 5.06% -25.31%
EPS 2 20.63 36.30 25.43 16.77 26.72 -123.1
Free Cash Flow 1 -448.8 572 -53.75 29 16.25 -393.2
FCF margin -21.63% 24.03% -2.2% 1.06% 0.57% -14.9%
FCF Conversion (EBITDA) - 91.81% - 5.19% 2.66% -
FCF Conversion (Net income) - 290.36% - 31.87% 11.21% -
Dividend per Share 2 8.000 8.000 8.000 8.000 8.000 -
Announcement Date 6/20/19 6/25/20 6/22/21 6/21/22 6/30/23 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 1,128 1,241 766 625 1,335 746 509 1,117 671
EBITDA - - - - - - - - -
EBIT 1 75 30 89 -6 40 78 -167 -342 -73
Operating Margin 6.65% 2.42% 11.62% -0.96% 3% 10.46% -32.81% -30.62% -10.88%
Earnings before Tax (EBT) 1 82 9 91 -4 44 80 -395 -596 -87
Net income 1 40 -4 73 -17 16 50 -412 -595 -105
Net margin 3.55% -0.32% 9.53% -2.72% 1.2% 6.7% -80.94% -53.27% -15.65%
EPS 2 7.550 -0.8800 13.76 -3.140 3.110 9.110 -76.01 -109.7 -19.44
Dividend per Share - - - - - - - - -
Announcement Date 11/5/20 11/4/21 2/4/22 8/3/22 11/7/22 2/3/23 8/8/23 11/6/23 2/5/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Marzo 2019 2020 2021 2022 2023 2024
Net Debt 1 187 - - - - 615
Net Cash position 1 - 243 159 90 99 -
Leverage (Debt/EBITDA) 0.3888 x - - - - 12.06 x
Free Cash Flow 1 -449 572 -53.8 29 16.3 -393
ROE (net income / shareholders' equity) 9.13% 15.7% 10.4% 6.51% 9.83% -57.1%
ROA (Net income/ Total Assets) 9.61% 9.39% 6.15% 4.05% 5.74% -8.53%
Assets 1 1,165 2,098 2,246 2,245 2,526 7,835
Book Value Per Share 2 206.0 234.0 251.0 261.0 280.0 149.0
Cash Flow per Share 2 60.10 138.0 119.0 86.20 112.0 131.0
Capex 1 43 19 195 49 120 34
Capex / Sales 2.07% 0.8% 8% 1.79% 4.19% 1.29%
Announcement Date 6/20/19 6/25/20 6/22/21 6/21/22 6/30/23 6/27/24
1JPY in Million2JPY
Estimates
  1. Stock Market
  2. Equities
  3. 3910 Stock
  4. Financials MKSystem Corporation