Stock 7092 FAST FITNESS JAPAN INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Fast Fitness Japan Incorporated

Equities

7092

JP3802390009

Leisure & Recreation

Market Closed - Japan Exchange
Other stock markets
 11:30:00 21/06/2024 am IST 		5-day change 1st Jan Change
1,415 JPY -0.63% Intraday chart for Fast Fitness Japan Incorporated +1.43% +34.25%
30/04 Fast Fitness Japan Incorporated completed the acquisition of Eighty 8 Health & Fitness B.V. from Senan Investments B.V. and others. CI
27/03 Fast Fitness Japan Incorporated agreed to acquire 85% stake in Eighty 8 Health & Fitness B.V.. CI

Valuation

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Capitalization 1 55,006 34,658 26,563 26,493 - -
Enterprise Value (EV) 1 53,677 31,644 21,688 20,578 26,493 26,493
P/E ratio 50 x 20.4 x 13.9 x 9.69 x 14.1 x 12.4 x
Yield 0.24% 0.63% 1.76% 4.09% 3.18% 3.18%
Capitalization / Revenue 4.93 x 2.65 x 1.8 x 1.3 x 1.47 x 1.33 x
EV / Revenue 4.93 x 2.65 x 1.8 x 1.3 x 1.47 x 1.33 x
EV / EBITDA 1,65,55,754 x - - - - -
EV / FCF -25,23,28,262 x 1,75,84,161 x 1,15,18,956 x - - -
FCF Yield -0% 0% 0% - - -
Price to Book 6.77 x 3.59 x 2.37 x 1.59 x - -
Nbr of stocks (in thousands) 18,699 18,694 18,706 18,723 - -
Reference price 2 2,942 1,854 1,420 1,415 1,415 1,415
Announcement Date 14/05/21 13/05/22 15/05/23 14/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,334 11,163 13,097 14,787 15,825 18,000 19,850
EBITDA - 3,322 - - - - -
EBIT 1 - 2,293 2,945 3,364 3,504 3,450 3,850
Operating Margin - 20.54% 22.49% 22.75% 22.14% 19.17% 19.4%
Earnings before Tax (EBT) - 1,589 2,690 2,955 3,211 - -
Net income 1 - 920 1,702 1,914 2,123 1,880 2,140
Net margin - 8.24% 13% 12.94% 13.42% 10.44% 10.78%
EPS 2 112.8 58.88 91.05 102.4 113.4 100.4 114.3
Free Cash Flow - -218 1,971 2,306 - - -
FCF margin - -1.95% 15.05% 15.59% - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - 115.8% 120.48% - - -
Dividend per Share 2 - 7.051 11.67 25.00 45.00 45.00 45.00
Announcement Date 11/11/20 14/05/21 13/05/22 15/05/23 14/05/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 S1 2025 Q3 2025 Q4
Net sales 1 - 6,349 3,265 3,547 7,200 3,834 3,753 3,974 3,847 7,821 3,983 4,021 4,300 4,500 8,800 4,600 4,600
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 - 1,530 781 766 1,631 1,017 716 1,053 947 2,000 864 640 780 870 1,650 910 890
Operating Margin - 24.1% 23.92% 21.6% 22.65% 26.53% 19.08% 26.5% 24.62% 25.57% 21.69% 15.92% 18.14% 19.33% 18.75% 19.78% 19.35%
Earnings before Tax (EBT) - 1,552 760 774 1,588 1,020 - 1,041 - 1,986 873 - - - - - -
Net income 1 - 1,023 471 517 1,024 676 214 725 605 1,330 561 232 510 560 1,070 590 220
Net margin - 16.11% 14.43% 14.58% 14.22% 17.63% 5.7% 18.24% 15.73% 17.01% 14.08% 5.77% 11.86% 12.44% 12.16% 12.83% 4.78%
EPS - 54.76 25.21 27.71 54.80 36.13 - 38.77 - 71.11 29.94 - - - - - -
Dividend per Share 0.6410 1.667 - - 10.00 - - - - 10.00 - - - - - - -
Announcement Date 11/11/20 11/11/21 14/02/22 15/08/22 14/11/22 14/02/23 15/05/23 14/08/23 14/11/23 14/11/23 14/02/24 14/05/24 - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - 1,329 3,014 4,875 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - -218 1,971 2,306 - - -
ROE (net income / shareholders' equity) - 16.1% 19.1% 18.3% 17.6% - -
ROA (Net income/ Total Assets) - - 13.8% 16% 16.9% - -
Assets 1 - - 12,296 11,990 12,555 - -
Book Value Per Share - 435.0 517.0 600.0 689.0 - -
Cash Flow per Share - 125.0 147.0 155.0 158.0 - -
Capex - 1,893 1,375 676 - - -
Capex / Sales - 16.96% 10.5% 4.57% - - -
Announcement Date 11/11/20 14/05/21 13/05/22 15/05/23 14/05/24 - -
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

Ratings for Fast Fitness Japan Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gyms, Fitness and Spa Centers

1st Jan change Capi.
FAST FITNESS JAPAN INCORPORATED Stock Fast Fitness Japan Incorporated
+34.25% 166M
PLANET FITNESS, INC. Stock Planet Fitness, Inc.
-0.37% 6.37B
LIFE TIME GROUP HOLDINGS, INC. Stock Life Time Group Holdings, Inc.
+22.02% 3.66B
LEEJAM SPORTS COMPANY Stock Leejam Sports Company
+6.78% 3.04B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A. Stock Smartfit Escola de Ginástica e Dança S.A.
-15.87% 2.35B
ONESPAWORLD HOLDINGS LIMITED Stock OneSpaWorld Holdings Limited
+3.76% 1.53B
BASIC-FIT N.V. Stock Basic-Fit N.V.
-30.08% 1.39B
XPONENTIAL FITNESS, INC. Stock Xponential Fitness, Inc.
+27.00% 517M
CURVES HOLDINGS CO., LTD. Stock CURVES HOLDINGS Co., Ltd.
+15.49% 434M
SATS ASA Stock Sats ASA
+9.89% 322M
Gyms, Fitness and Spa Centers
  1. Stock Market
  2. Equities
  3. 7092 Stock
  4. Financials Fast Fitness Japan Incorporated