Stock 7345 AI PARTNERS FINANCIAL INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials AI Partners Financial Inc.

Equities

7345

JP3104820000

Investment Banking & Brokerage Services

Market Closed - Japan Exchange
Other stock markets
 11:24:30 17/07/2024 am IST 		5-day change 1st Jan Change
450 JPY -1.10% Intraday chart for AI Partners Financial Inc. +4.65% -0.22%
2023 Tranche Update on AI Partners Financial Inc.'s Equity Buyback Plan announced on November 11, 2022. CI
2023 AI Partners Financial Inc.'s Equity Buyback announced on November 11, 2022, has closed with 100,000 shares, representing 3.08% for ¥46.63 million. CI

Valuation

Fiscal Period: March 2022 2023 2024
Capitalization 1 2,300 1,528 1,299
Enterprise Value (EV) 1 1,585 1,018 803.9
P/E ratio 36 x -11.9 x 185 x
Yield 0.73% 0.84% -
Capitalization / Revenue 0.6 x 0.51 x 0.35 x
EV / Revenue 0.42 x 0.34 x 0.22 x
EV / EBITDA 1,14,01,422 x -1,08,34,604 x 2,17,27,459 x
EV / FCF -1,71,32,947 x -4,31,09,113 x 4,79,94,985 x
FCF Yield -0% -0% 0%
Price to Book 2.63 x 2.4 x 2.05 x
Nbr of stocks (in thousands) 3,367 3,198 3,207
Reference price 2 683.0 478.0 405.0
Announcement Date 28/06/22 28/06/23 26/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 2,379 2,467 4,034 3,806 3,000 3,733
EBITDA - - - 139 -94 37
EBIT 1 56 8 246 116 -121 14
Operating Margin 2.35% 0.32% 6.1% 3.05% -4.03% 0.38%
Earnings before Tax (EBT) 1 55 9 238 107 -120 12
Net income 1 38 - 152 64 -131 7
Net margin 1.6% - 3.77% 1.68% -4.37% 0.19%
EPS 2 17.89 - 54.99 18.96 -40.20 2.194
Free Cash Flow - - - -92.5 -23.62 16.75
FCF margin - - - -2.43% -0.79% 0.45%
FCF Conversion (EBITDA) - - - - - 45.27%
FCF Conversion (Net income) - - - - - 239.29%
Dividend per Share - - - 5.000 4.000 -
Announcement Date 20/05/21 20/05/21 20/05/21 28/06/22 28/06/23 26/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 2,055 991 702 1,398 834 834 1,840 896
EBITDA - - - - - - - -
EBIT 1 98 29 -37 -68 -18 -19 - -1
Operating Margin 4.77% 2.93% -5.27% -4.86% -2.16% -2.28% - -0.11%
Earnings before Tax (EBT) 1 88 32 -37 -67 -19 -19 - -1
Net income 1 52 21 -41 -76 -20 -21 -4 -3
Net margin 2.53% 2.12% -5.84% -5.44% -2.4% -2.52% -0.22% -0.33%
EPS 2 17.44 5.882 -12.47 -23.32 -6.070 -6.650 -1.510 -0.6900
Dividend per Share - - - - - - - -
Announcement Date 11/11/21 10/02/22 10/08/22 11/11/22 13/02/23 14/08/23 14/11/23 13/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 248 238 514 715 510 495
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - -92.5 -23.6 16.8
ROE (net income / shareholders' equity) - - 36.3% 9.38% -17.4% 1.1%
ROA (Net income/ Total Assets) - 0.82% 17.3% 6.24% -6.87% 0.84%
Assets 1 - - 876.4 1,025 1,908 832.4
Book Value Per Share 2 118.0 126.0 179.0 260.0 199.0 198.0
Cash Flow per Share 2 117.0 87.30 190.0 198.0 165.0 162.0
Capex - - - 20 11 3
Capex / Sales - - - 0.53% 0.37% 0.08%
Announcement Date 20/05/21 20/05/21 20/05/21 28/06/22 28/06/23 26/06/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Investment Banking & Brokerage Services

1st Jan change Capi.
AI PARTNERS FINANCIAL INC. Stock AI Partners Financial Inc.
-0.22% 92.02L
MORGAN STANLEY Stock Morgan Stanley
+13.91% 17TCr
THE GOLDMAN SACHS GROUP, INC. Stock The Goldman Sachs Group, Inc.
+30.39% 17TCr
CITIGROUP INC. Stock Citigroup Inc.
+30.77% 13TCr
CHARLES SCHWAB Stock Charles Schwab
-1.99% 12TCr
CITIC SECURITIES COMPANY LIMITED Stock CITIC Securities Company Limited
-8.05% 3.52TCr
RAYMOND JAMES FINANCIAL, INC. Stock Raymond James Financial, Inc.
+1.80% 2.35TCr
NOMURA HOLDINGS, INC. Stock Nomura Holdings, Inc.
+56.19% 1.84TCr
LPL FINANCIAL HOLDINGS INC. Stock LPL Financial Holdings Inc.
+5.28% 1.79TCr
CSC FINANCIAL CO., LTD. Stock CSC Financial Co., Ltd.
-20.87% 1.76TCr
Other Investment Banking & Brokerage Services
  1. Stock Market
  2. Equities
  3. 7345 Stock
  4. Financials AI Partners Financial Inc.