JAPAN DISPLAY INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1181 USD | -11.48% |
|
-.--% | -36.16% |
| 01/07 | Japan Display Gets Japan Special Logistics Environmental Award | MT |
| 27/06 | JDI Develops World's Highest Resolution (>2500 ppi) Ultra High-Resolution VR Display on Glass Substrate | CI |
Valuation
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 58,385 | 1,24,370 | 1,26,632 | 2,44,632 | 2,47,549 | 1,36,152 |
| Enterprise Value (EV) 1 | 1,75,240 | 1,53,433 | 1,66,031 | 2,66,065 | 2,21,329 | 1,40,314 |
| P/E ratio | -0.54 x | -0.42 x | -2.68 x | -23.1 x | -7.32 x | -3.07 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.09 x | 0.25 x | 0.37 x | 0.83 x | 0.91 x | 0.57 x |
| EV / Revenue | 0.28 x | 0.3 x | 0.49 x | 0.9 x | 0.82 x | 0.59 x |
| EV / EBITDA | 11.1 x | -7.85 x | -13.3 x | 1,663 x | -6.11 x | -4.97 x |
| EV / FCF | -4.08 x | -2.23 x | -1.9 x | -12.4 x | -7.16 x | -10.2 x |
| FCF Yield | -24.5% | -44.9% | -52.7% | -8.03% | -14% | -9.82% |
| Price to Book | -52.6 x | 2.43 x | 4.18 x | 3.36 x | 1.99 x | 1.59 x |
| Nbr of stocks (in thousands) | 8,46,166 | 25,38,166 | 26,38,166 | 50,96,495 | 61,88,718 | 61,88,718 |
| Reference price 2 | 69.00 | 49.00 | 48.00 | 48.00 | 40.00 | 22.00 |
| Announcement Date | 19/06/19 | 28/08/20 | 28/06/21 | 27/06/22 | 26/06/23 | 24/06/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,36,661 | 5,04,022 | 3,41,694 | 2,95,946 | 2,70,746 | 2,39,153 |
| EBITDA 1 | 15,734 | -19,549 | -12,504 | 160 | -36,198 | -28,221 |
| EBIT 1 | -28,012 | -40,209 | -27,214 | -8,631 | -44,455 | -34,229 |
| Operating Margin | -4.4% | -7.98% | -7.96% | -2.92% | -16.42% | -14.31% |
| Earnings before Tax (EBT) 1 | -1,03,840 | -98,448 | -41,717 | -5,813 | -21,893 | -43,794 |
| Net income 1 | -1,06,585 | -1,01,417 | -42,696 | -8,096 | -25,818 | -44,313 |
| Net margin | -16.74% | -20.12% | -12.5% | -2.74% | -9.54% | -18.53% |
| EPS 2 | -128.4 | -116.6 | -17.93 | -2.078 | -5.462 | -7.160 |
| Free Cash Flow 1 | -42,911 | -68,941 | -87,512 | -21,377 | -30,906 | -13,785 |
| FCF margin | -6.74% | -13.68% | -25.61% | -7.22% | -11.42% | -5.76% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 19/06/19 | 28/08/20 | 28/06/21 | 27/06/22 | 26/06/23 | 24/06/24 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,99,795 | 1,37,860 | 71,658 | 86,428 | 57,099 | 81,197 | 1,38,296 | 69,736 | 62,714 | 52,996 | 66,886 | 1,19,882 | 60,492 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -9,879 | -7,033 | -3,084 | 1,541 | -6,872 | -4,907 | -11,779 | -10,601 | -22,006 | -13,883 | -7,558 | -21,441 | -6,223 |
| Operating Margin | -4.94% | -5.1% | -4.3% | 1.78% | -12.04% | -6.04% | -8.52% | -15.2% | -35.09% | -26.2% | -11.3% | -17.89% | -10.29% |
| Earnings before Tax (EBT) 1 | -35,483 | -8,009 | 2,836 | - | -4,397 | - | -8,561 | -5,150 | - | -12,085 | - | -28,209 | -9,148 |
| Net income 1 | -36,286 | -8,753 | 2,423 | - | -5,074 | - | -11,633 | -5,751 | - | -12,248 | - | -28,707 | -9,277 |
| Net margin | -18.16% | -6.35% | 3.38% | - | -8.89% | - | -8.41% | -8.25% | - | -23.11% | - | -23.95% | -15.34% |
| EPS 2 | -15.59 | -2.960 | 1.260 | -0.3800 | -1.080 | -1.390 | -2.470 | -1.220 | -1.770 | -1.980 | -2.660 | -4.640 | -1.500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 13/11/20 | 12/11/21 | 10/02/22 | 13/05/22 | 09/08/22 | 10/11/22 | 10/11/22 | 10/02/23 | 12/05/23 | 09/08/23 | 10/11/23 | 10/11/23 | 09/02/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,16,855 | 29,063 | 39,399 | 21,433 | - | 4,162 |
| Net Cash position 1 | - | - | - | - | 26,220 | - |
| Leverage (Debt/EBITDA) | 7.427 x | -1.487 x | -3.151 x | 134 x | - | -0.1475 x |
| Free Cash Flow 1 | -42,911 | -68,941 | -87,512 | -21,377 | -30,906 | -13,785 |
| ROE (net income / shareholders' equity) | -288% | -373% | -89.6% | -13.9% | -26.2% | -42.2% |
| ROA (Net income/ Total Assets) | -3.06% | -5.41% | -5.53% | -2.23% | -11.6% | -9.58% |
| Assets 1 | 34,80,781 | 18,73,028 | 7,71,577 | 3,62,659 | 2,23,467 | 4,62,625 |
| Book Value Per Share 2 | -1.310 | 20.10 | 11.50 | 14.30 | 20.10 | 13.80 |
| Cash Flow per Share 2 | 81.50 | 26.30 | 16.20 | 10.30 | 4.240 | 4.740 |
| Capex 1 | 43,793 | 16,075 | 7,039 | 7,163 | 8,630 | 12,093 |
| Capex / Sales | 6.88% | 3.19% | 2.06% | 2.42% | 3.19% | 5.06% |
| Announcement Date | 19/06/19 | 28/08/20 | 28/06/21 | 27/06/22 | 26/06/23 | 24/06/24 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +42.00% | 3.29TCr | |
| -5.12% | 1.06TCr | |
| +33.50% | 955.28Cr | |
| -2.28% | 456.64Cr | |
| +5.59% | 442.15Cr | |
| +1.38% | 435.76Cr | |
| -18.52% | 380.56Cr | |
| -4.30% | 326.79Cr | |
| -35.96% | 231.94Cr |
- Stock Market
- Equities
- 6740 Stock
- JNNDF Stock
- Financials Japan Display Inc.
