Stock 7069 CYBERBUZZ, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials CyberBuzz, Inc.

Equities

7069

JP3311580009

Advertising & Marketing

Market Closed - Japan Exchange
Other stock markets
 11:30:00 02/05/2024 am IST 		5-day change 1st Jan Change
2,737 JPY -0.87% Intraday chart for CyberBuzz, Inc. -4.43% +123.98%
14/02 CyberBuzz, Inc. Provides Consolidated Earnings Guidance for the Period Ending September, 2024 CI
2023 CyberBuzz, Inc. Provides Consolidated Earnings Guidance for the Year Ending September 30, 2024 CI

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,020 13,467 6,078 4,817 7,364 10,999 - -
Enterprise Value (EV) 1 13,511 11,829 4,762 3,364 6,437 10,999 10,999 10,999
P/E ratio 48.6 x 77.9 x -82.2 x 55.7 x 35.6 x 22.6 x 17.5 x 14.5 x
Yield - - - - - - - -
Capitalization / Revenue 5.1 x 4.5 x 1.92 x 1.13 x 1.28 x 1.39 x 1.17 x 1.01 x
EV / Revenue 5.1 x 4.5 x 1.92 x 1.13 x 1.28 x 1.39 x 1.17 x 1.01 x
EV / EBITDA - 5,17,97,473 x 18,44,26,435 x 2,84,75,587 x - - - -
EV / FCF 6,98,62,249 x 14,17,61,506 x -3,16,75,438 x 6,98,24,417 x -1,14,17,182 x - - -
FCF Yield 0% 0% -0% 0% -0% - - -
Price to Book 8.64 x 6.74 x 3.39 x 2.51 x 3.44 x - - -
Nbr of stocks (in thousands) 3,422 3,783 3,785 3,904 3,974 4,019 - -
Reference price 2 4,390 3,560 1,606 1,234 1,853 2,737 2,737 2,737
Announcement Date 13/11/19 11/11/20 10/11/21 09/11/22 08/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,944 2,996 3,172 4,268 5,757 7,900 9,400 10,900
EBITDA - 260 32.96 169.2 - - - -
EBIT 1 433 215 2 143 391 750 950 1,150
Operating Margin 14.71% 7.18% 0.06% 3.35% 6.79% 9.49% 10.11% 10.55%
Earnings before Tax (EBT) 416 229 -69 177 347 - - -
Net income 1 276 168 -73 85 205 480 620 750
Net margin 9.38% 5.61% -2.3% 1.99% 3.56% 6.08% 6.6% 6.88%
EPS 2 90.39 45.72 -19.54 22.16 52.06 120.9 156.1 188.6
Free Cash Flow 215 95 -191.9 68.99 -645 - - -
FCF margin 7.3% 3.17% -6.05% 1.62% -11.2% - - -
FCF Conversion (EBITDA) - 36.54% - 40.78% - - - -
FCF Conversion (Net income) 77.9% 56.55% - 81.16% - - - -
Dividend per Share - - - - - - - -
Announcement Date 13/11/19 11/11/20 10/11/21 09/11/22 08/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2020 S1 2021 S1 2021 Q4 2022 Q1 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,611 1,466 830 1,134 2,180 980 1,108 1,340 2,581 1,560 2,056 1,914 1,948 1,981
EBITDA - - - - - - - - - - - - - -
EBIT 1 187 9 -12 34 52 67 24 86 133 122 284 173 151 142
Operating Margin 11.61% 0.61% -1.45% 3% 2.39% 6.84% 2.17% 6.42% 5.15% 7.82% 13.81% 9.04% 7.75% 7.17%
Earnings before Tax (EBT) 204 11 - 35 63 88 - 90 152 122 277 - - -
Net income 1 136 - -70 5 14 61 10 47 77 70 175 116 101 88
Net margin 8.44% - -8.43% 0.44% 0.64% 6.22% 0.9% 3.51% 2.98% 4.49% 8.51% 6.06% 5.18% 4.44%
EPS 37.72 -0.1000 - 1.370 3.890 15.68 - 12.26 19.71 17.73 44.19 - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 13/05/20 12/05/21 10/11/21 09/02/22 11/05/22 10/08/22 09/11/22 08/02/23 10/05/23 09/08/23 14/02/24 - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 1,509 1,638 1,316 1,453 927 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 215 95 -192 69 -645 - - -
ROE (net income / shareholders' equity) 22.9% 9% -3.9% 4.6% 10.1% 18.3% 19.1% 18.8%
ROA (Net income/ Total Assets) - 8.89% 0.17% 7.07% 10.7% - - -
Assets 1 - 1,889 -41,920 1,202 1,920 - - -
Book Value Per Share 508.0 528.0 474.0 492.0 539.0 - - -
Cash Flow per Share 2 98.30 57.90 -11.40 28.40 76.50 165.0 202.0 235.0
Capex 12 77 72 112 575 - - -
Capex / Sales 0.41% 2.57% 2.27% 2.62% 9.99% - - -
Announcement Date 13/11/19 11/11/20 10/11/21 09/11/22 08/11/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for CyberBuzz, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Advertising & Marketing

1st Jan change Capi.
CYBERBUZZ, INC. Stock CyberBuzz, Inc.
+123.98% 71.94M
PUBLICIS GROUPE SA Stock Publicis Groupe SA
+24.70% 28.23B
OMNICOM GROUP., INC. Stock Omnicom Group., Inc.
+7.21% 18.16B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD. Stock Focus Media Information Technology Co., Ltd.
+2.85% 12.97B
THE INTERPUBLIC GROUP OF COMPANIES, INC. Stock The Interpublic Group of Companies, Inc.
-5.88% 11.59B
WPP PLC Stock WPP plc
+7.92% 10.94B
JCDECAUX SE Stock JCDECAUX SE
+18.79% 4.96B
PEOPLE.CN CO., LTD Stock People.cn CO., LTD
-11.04% 3.8B
HAKUHODO DY HOLDINGS INC Stock Hakuhodo DY Holdings Inc
+35.86% 3.52B
AUTOHOME INC. Stock Autohome Inc.
-4.13% 3.26B
Other Advertising & Marketing
  1. Stock Market
  2. Equities
  3. 7069 Stock
  4. Financials CyberBuzz, Inc.