SANSEI TECHNOLOGIES, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,682 JPY | -1.52% |
|
-4.97% | +46.31% |
| 2023 | Sansei Technologies, Inc. acquired 70% stake in Forrec Limited for CAD 0.01 million. | CI |
| 2023 | Sansei Technologies, Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 28,324 | 10,836 | 14,582 | 13,583 | 14,997 | 23,595 |
| Enterprise Value (EV) 1 | 37,287 | 17,376 | 23,272 | 16,478 | 16,638 | 18,149 |
| P/E ratio | 10.4 x | 7.7 x | 19.6 x | 9.51 x | 8.93 x | 11.6 x |
| Yield | 2.28% | 5.96% | 4.44% | 4.77% | 4.64% | - |
| Capitalization / Revenue | 0.54 x | 0.24 x | 0.4 x | 0.39 x | 0.37 x | 0.45 x |
| EV / Revenue | 0.71 x | 0.39 x | 0.64 x | 0.48 x | 0.41 x | 0.35 x |
| EV / EBITDA | 5.49 x | 3.26 x | 5.87 x | 5.87 x | 4.26 x | 3.47 x |
| EV / FCF | 18.4 x | 5.31 x | -22.1 x | 3.08 x | 17.3 x | 2.73 x |
| FCF Yield | 5.43% | 18.8% | -4.52% | 32.5% | 5.78% | 36.6% |
| Price to Book | 0.93 x | 0.36 x | 0.46 x | 0.41 x | 0.42 x | 0.57 x |
| Nbr of stocks (in thousands) | 18,452 | 18,460 | 18,505 | 18,505 | 18,560 | 18,593 |
| Reference price 2 | 1,535 | 587.0 | 788.0 | 734.0 | 808.0 | 1,269 |
| Announcement Date | 6/28/19 | 6/29/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 52,794 | 45,077 | 36,537 | 34,404 | 40,683 | 52,307 |
| EBITDA 1 | 6,788 | 5,331 | 3,966 | 2,805 | 3,908 | 5,231 |
| EBIT 1 | 4,319 | 2,872 | 1,423 | 1,040 | 2,007 | 3,163 |
| Operating Margin | 8.18% | 6.37% | 3.89% | 3.02% | 4.93% | 6.05% |
| Earnings before Tax (EBT) 1 | 4,295 | 2,601 | 1,544 | 2,540 | 2,757 | 3,591 |
| Net income 1 | 2,746 | 1,420 | 751 | 1,448 | 1,704 | 2,072 |
| Net margin | 5.2% | 3.15% | 2.06% | 4.21% | 4.19% | 3.96% |
| EPS 2 | 147.7 | 76.25 | 40.17 | 77.18 | 90.50 | 109.8 |
| Free Cash Flow 1 | 2,024 | 3,274 | -1,053 | 5,354 | 961.8 | 6,646 |
| FCF margin | 3.83% | 7.26% | -2.88% | 15.56% | 2.36% | 12.71% |
| FCF Conversion (EBITDA) | 29.81% | 61.42% | - | 190.86% | 24.61% | 127.06% |
| FCF Conversion (Net income) | 73.7% | 230.57% | - | 369.73% | 56.44% | 320.77% |
| Dividend per Share 2 | 35.00 | 35.00 | 35.00 | 35.00 | 37.50 | - |
| Announcement Date | 6/28/19 | 6/29/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
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 | 17,101 | 14,512 | 8,169 | 6,889 | 17,366 | 9,565 | 10,184 | 23,375 | 12,556 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -481 | -810 | 431 | -924 | -616 | 253 | -188 | 523 | 343 |
| Operating Margin | -2.81% | -5.58% | 5.28% | -13.41% | -3.55% | 2.65% | -1.85% | 2.24% | 2.73% |
| Earnings before Tax (EBT) 1 | -382 | -374 | 813 | -825 | -507 | 283 | -137 | 598 | 478 |
| Net income 1 | -737 | -477 | 564 | -646 | -495 | 86 | -167 | 247 | 209 |
| Net margin | -4.31% | -3.29% | 6.9% | -9.38% | -2.85% | 0.9% | -1.64% | 1.06% | 1.66% |
| EPS 2 | -39.88 | -25.78 | 30.50 | -34.94 | -26.74 | 4.680 | -9.000 | 13.33 | 11.24 |
| Dividend per Share | 15.00 | 17.50 | - | - | 17.50 | - | - | 20.00 | - |
| Announcement Date | 11/12/20 | 11/11/21 | 2/10/22 | 8/4/22 | 11/10/22 | 2/9/23 | 8/10/23 | 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 | 8,963 | 6,540 | 8,690 | 2,895 | 1,641 | - |
| Net Cash position 1 | - | - | - | - | - | 5,446 |
| Leverage (Debt/EBITDA) | 1.32 x | 1.227 x | 2.191 x | 1.032 x | 0.4199 x | - |
| Free Cash Flow 1 | 2,024 | 3,274 | -1,053 | 5,354 | 962 | 6,646 |
| ROE (net income / shareholders' equity) | 9.3% | 4.88% | 3.67% | 4.47% | 4.93% | 5.36% |
| ROA (Net income/ Total Assets) | 4% | 2.68% | 1.35% | 0.99% | 1.81% | 2.57% |
| Assets 1 | 68,657 | 53,070 | 55,486 | 146,856 | 94,060 | 80,761 |
| Book Value Per Share 2 | 1,652 | 1,627 | 1,712 | 1,787 | 1,942 | 2,236 |
| Cash Flow per Share 2 | 506.0 | 572.0 | 656.0 | 769.0 | 885.0 | 1,197 |
| Capex 1 | 976 | 962 | 469 | 345 | 734 | 658 |
| Capex / Sales | 1.85% | 2.13% | 1.28% | 1% | 1.8% | 1.26% |
| Announcement Date | 6/28/19 | 6/29/20 | 6/30/21 | 6/30/22 | 6/30/23 | 6/28/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +46.31% | 200M | |
| +12.01% | 86.58B | |
| +14.64% | 67.89B | |
| +23.48% | 38.53B | |
| +20.56% | 33.43B | |
| +7.19% | 27.43B | |
| +1.79% | 26.38B | |
| -2.43% | 25.46B | |
| +18.39% | 25.03B | |
| +2.10% | 20.9B |
- Stock Market
- Equities
- 6357 Stock
- Financials Sansei Technologies, Inc.
