FUKUTOME MEAT PACKERS, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,470 JPY | +0.14% |
|
+0.07% | -0.41% |
| 2023 | Fukutome Meat Packers, Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023 | CI |
| 2022 | Sumitomo Mitsui Banking to appoint Fukutome its next chief executive | RE |
Valuation
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7,773 | 7,385 | 6,140 | 6,641 | 6,130 | 4,942 |
| Enterprise Value (EV) 1 | 9,671 | 10,827 | 9,755 | 10,368 | 9,803 | 8,951 |
| P/E ratio | 37.7 x | -23.2 x | -4.37 x | -27.7 x | -8.54 x | -4.14 x |
| Yield | 0.64% | 0.68% | - | - | - | - |
| Capitalization / Revenue | 0.3 x | 0.29 x | 0.24 x | 0.26 x | 0.25 x | 0.2 x |
| EV / Revenue | 0.37 x | 0.42 x | 0.38 x | 0.41 x | 0.4 x | 0.36 x |
| EV / EBITDA | 14.7 x | 33.2 x | 257 x | 35.4 x | 59.8 x | 91.3 x |
| EV / FCF | -60.2 x | -9.76 x | -19.2 x | 55.5 x | -180 x | -54.1 x |
| FCF Yield | -1.66% | -10.2% | -5.2% | 1.8% | -0.55% | -1.85% |
| Price to Book | 1.16 x | 1.25 x | 1.49 x | 1.53 x | 1.78 x | 2.22 x |
| Nbr of stocks (in thousands) | 3,337 | 3,337 | 3,337 | 3,337 | 3,337 | 3,337 |
| Reference price 2 | 2,329 | 2,213 | 1,840 | 1,990 | 1,837 | 1,481 |
| Announcement Date | 25/06/18 | 24/06/19 | 24/06/20 | 24/06/21 | 24/06/22 | 22/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 26,040 | 25,737 | 25,597 | 25,326 | 24,420 | 24,895 |
| EBITDA 1 | 660 | 326 | 38 | 293 | 164 | 98 |
| EBIT 1 | 196 | -149 | -536 | -243 | -372 | -365 |
| Operating Margin | 0.75% | -0.58% | -2.09% | -0.96% | -1.52% | -1.47% |
| Earnings before Tax (EBT) 1 | 341 | -131 | -821 | -215 | -692 | -1,168 |
| Net income 1 | 206 | -319 | -1,404 | -240 | -718 | -1,194 |
| Net margin | 0.79% | -1.24% | -5.49% | -0.95% | -2.94% | -4.8% |
| EPS 2 | 61.72 | -95.59 | -420.7 | -71.92 | -215.2 | -357.8 |
| Free Cash Flow 1 | -160.8 | -1,109 | -507.1 | 186.9 | -54.38 | -165.4 |
| FCF margin | -0.62% | -4.31% | -1.98% | 0.74% | -0.22% | -0.66% |
| FCF Conversion (EBITDA) | - | - | - | 63.78% | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 15.00 | 15.00 | - | - | - | - |
| Announcement Date | 25/06/18 | 24/06/19 | 24/06/20 | 24/06/21 | 24/06/22 | 22/06/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 12,739 | 12,572 | 12,264 | 6,804 | 5,930 | 12,113 | 7,070 | 6,321 | 12,673 | 6,939 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -264 | -189 | -191 | 38 | -75 | -179 | 27 | -79 | -199 | 28 |
| Operating Margin | -2.07% | -1.5% | -1.56% | 0.56% | -1.26% | -1.48% | 0.38% | -1.25% | -1.57% | 0.4% |
| Earnings before Tax (EBT) 1 | -268 | -173 | -107 | 184 | -48 | -157 | 44 | -19 | 359 | 19 |
| Net income 1 | -838 | -186 | -120 | 177 | -59 | -170 | 36 | -37 | 290 | 40 |
| Net margin | -6.58% | -1.48% | -0.98% | 2.6% | -0.99% | -1.4% | 0.51% | -0.59% | 2.29% | 0.58% |
| EPS 2 | -251.4 | -55.86 | -36.17 | 53.40 | -17.75 | -51.17 | 10.94 | -11.34 | 86.96 | 12.06 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/19 | 12/11/20 | 11/11/21 | 14/02/22 | 10/08/22 | 11/11/22 | 13/02/23 | 10/08/23 | 13/11/23 | 13/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,898 | 3,442 | 3,615 | 3,727 | 3,673 | 4,009 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.876 x | 10.56 x | 95.13 x | 12.72 x | 22.4 x | 40.91 x |
| Free Cash Flow 1 | -161 | -1,109 | -507 | 187 | -54.4 | -165 |
| ROE (net income / shareholders' equity) | 3.18% | -5.05% | -28% | -5.67% | -18.4% | -42.1% |
| ROA (Net income/ Total Assets) | 0.71% | -0.53% | -2.01% | -0.97% | -1.53% | -1.62% |
| Assets 1 | 29,112 | 60,623 | 69,767 | 24,745 | 46,794 | 73,690 |
| Book Value Per Share 2 | 2,012 | 1,771 | 1,235 | 1,303 | 1,034 | 667.0 |
| Cash Flow per Share 2 | 970.0 | 856.0 | 753.0 | 790.0 | 705.0 | 695.0 |
| Capex 1 | 624 | 1,504 | 651 | 234 | 399 | 345 |
| Capex / Sales | 2.4% | 5.84% | 2.54% | 0.92% | 1.63% | 1.39% |
| Announcement Date | 25/06/18 | 24/06/19 | 24/06/20 | 24/06/21 | 24/06/22 | 22/06/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -0.41% | 31.64M | |
| -2.14% | 277B | |
| -0.73% | 95.68B | |
| -2.46% | 43.53B | |
| +2.01% | 41.59B | |
| +11.66% | 41.54B | |
| +9.66% | 39.42B | |
| -14.71% | 29.71B | |
| -7.23% | 28.5B | |
| +15.67% | 25.64B |
- Stock Market
- Equities
- 2291 Stock
- Financials Fukutome Meat Packers, Ltd.
