WOWOW INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,110 JPY | -1.16% |
|
+0.73% | +3.93% |
| 2023 | Paramount Global to Introduce Paramount+ in Japan in December | MT |
| 2023 | Wowow Inc. Provides Dividend Guidance for the Year 2024 | CI |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 64,779 | 76,033 | 45,994 | 35,217 | 32,161 | 31,651 | - |
| Enterprise Value (EV) 1 | 35,076 | 50,141 | 15,252 | 6,534 | 3,827 | 31,651 | 31,651 |
| P/E ratio | 12.8 x | 25.8 x | 10.4 x | 15 x | 29.4 x | 52.7 x | 79.1 x |
| Yield | 3.33% | 2.84% | 3.74% | 3.99% | 2.63% | 2.67% | 2.67% |
| Capitalization / Revenue | 0.79 x | 0.96 x | 0.58 x | 0.46 x | 0.43 x | 0.44 x | 0.45 x |
| EV / Revenue | 0.79 x | 0.96 x | 0.58 x | 0.46 x | 0.43 x | 0.44 x | 0.45 x |
| EV / EBITDA | 5,742,272 x | 7,476,173 x | 5,245,660 x | 5,069,359 x | - | - | - |
| EV / FCF | 10,118,489 x | -33,303,846 x | 10,671,450 x | 38,446,327 x | 18,242,010 x | - | - |
| FCF Yield | 0% | -0% | 0% | 0% | 0% | - | - |
| Price to Book | 1.07 x | 1.23 x | 0.69 x | 0.53 x | 0.47 x | - | - |
| Nbr of stocks (in thousands) | 26,991 | 27,039 | 28,657 | 28,106 | 28,186 | 28,184 | - |
| Reference price 2 | 2,400 | 2,812 | 1,605 | 1,253 | 1,141 | 1,123 | 1,123 |
| Announcement Date | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/15/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 82,450 | 79,165 | 79,657 | 77,101 | 74,869 | 72,400 | 70,500 |
| EBITDA | 11,281 | 10,170 | 8,768 | 6,947 | - | - | - |
| EBIT 1 | 8,489 | 6,789 | 5,268 | 3,225 | 1,450 | 400 | 200 |
| Operating Margin | 10.3% | 8.58% | 6.61% | 4.18% | 1.94% | 0.55% | 0.28% |
| Earnings before Tax (EBT) | 7,996 | 4,553 | 5,392 | 3,479 | 1,856 | - | - |
| Net income 1 | 5,072 | 2,942 | 4,239 | 2,398 | 1,092 | 600 | 400 |
| Net margin | 6.15% | 3.72% | 5.32% | 3.11% | 1.46% | 0.83% | 0.57% |
| EPS 2 | 187.9 | 108.9 | 154.0 | 83.75 | 38.79 | 21.30 | 14.20 |
| Free Cash Flow | 6,402 | -2,283 | 4,310 | 916 | 1,763 | - | - |
| FCF margin | 7.76% | -2.88% | 5.41% | 1.19% | 2.35% | - | - |
| FCF Conversion (EBITDA) | 56.75% | - | 49.16% | 13.19% | - | - | - |
| FCF Conversion (Net income) | 126.22% | - | 101.67% | 38.2% | 161.45% | - | - |
| Dividend per Share 2 | 80.00 | 80.00 | 60.00 | 50.00 | 30.00 | 30.00 | 30.00 |
| Announcement Date | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/15/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 39,376 | 40,185 | 19,436 | 20,036 | 19,337 | 38,463 | 19,170 | 18,314 | 36,614 | 18,720 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 7,735 | 1,537 | 3,153 | 578 | 1,297 | 2,131 | 2,000 | 531 | 1,039 | 1,385 |
| Operating Margin | 19.64% | 3.82% | 16.22% | 2.88% | 6.71% | 5.54% | 10.43% | 2.9% | 2.84% | 7.4% |
| Earnings before Tax (EBT) 1 | 8,089 | 1,780 | 3,167 | - | 1,111 | 2,063 | 2,110 | 661 | 1,281 | 1,516 |
| Net income 1 | 5,663 | 1,299 | 2,221 | 719 | 773 | 1,333 | 1,474 | 451 | 720 | 1,037 |
| Net margin | 14.38% | 3.23% | 11.43% | 3.59% | 4% | 3.47% | 7.69% | 2.46% | 1.97% | 5.54% |
| EPS 2 | 209.7 | 48.04 | 81.55 | - | 27.00 | 46.50 | 51.38 | 16.08 | 25.61 | 36.84 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/30/20 | 10/29/21 | 1/31/22 | 5/13/22 | 7/29/22 | 10/31/22 | 1/31/23 | 7/28/23 | 10/31/23 | 1/31/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | 29,703 | 25,892 | 30,742 | 28,683 | 28,334 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | 6,402 | -2,283 | 4,310 | 916 | 1,763 | - | - |
| ROE (net income / shareholders' equity) | 8.6% | 4.8% | 6.6% | 3.6% | 1.6% | - | - |
| ROA (Net income/ Total Assets) | 10.1% | 7.68% | 5.62% | 3.61% | 2.21% | - | - |
| Assets 1 | 50,192 | 38,317 | 75,383 | 66,490 | 49,422 | - | - |
| Book Value Per Share | 2,244 | 2,284 | 2,337 | 2,378 | 2,421 | - | - |
| Cash Flow per Share | 289.0 | 232.0 | 281.0 | 214.0 | 181.0 | - | - |
| Capex | 2,957 | 8,244 | 2,522 | 2,406 | 2,530 | - | - |
| Capex / Sales | 3.59% | 10.41% | 3.17% | 3.12% | 3.38% | - | - |
| Announcement Date | 5/15/20 | 5/14/21 | 5/13/22 | 5/15/23 | 5/15/24 | - | - |
1JPY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.93% | 201M | |
| +7.29% | 177B | |
| -21.70% | 8.13B | |
| -19.84% | 7.54B | |
| +46.42% | 4.5B | |
| 0.00% | 4.08B | |
| +32.19% | 4.28B | |
| +4.95% | 3.57B | |
| +34.05% | 2.53B | |
| +18.87% | 2.51B |
- Stock Market
- Equities
- 4839 Stock
- Financials Wowow Inc.
