Stock 4783 NCD CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NCD Co., Ltd.

Equities

4783

JP3709100006

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 11:30:00 10/05/2024 am IST 		5-day change 1st Jan Change
1,538 JPY -2.04% Intraday chart for NCD Co., Ltd. -11.25% +18.31%
09/02 NCD Co., Ltd. Announces Consolidated Earnings Forecast for the Fiscal Year Ending March 31, 2024 CI
2023 Nippon Computer Dynamics Co., Ltd. completed the acquisition of Japan Computer Services, Inc. from Junichi Yoshikawa and other individuals for ¥387 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 10,451 7,854 4,995 5,440 5,577 6,134
Enterprise Value (EV) 1 11,362 8,573 6,095 5,814 4,208 4,535
P/E ratio 19.9 x 12.8 x 7.71 x 37.4 x 12.2 x 9.13 x
Yield 1.06% 1.42% 2.23% 2.08% 2.03% 2.63%
Capitalization / Revenue 0.64 x 0.46 x 0.27 x 0.31 x 0.27 x 0.27 x
EV / Revenue 0.7 x 0.5 x 0.33 x 0.33 x 0.2 x 0.2 x
EV / EBITDA 11.2 x 6.7 x 5.34 x 11.5 x 3.57 x 2.96 x
EV / FCF 75.4 x 8.43 x -381 x -23.4 x 2.92 x 293 x
FCF Yield 1.33% 11.9% -0.26% -4.28% 34.3% 0.34%
Price to Book 3.4 x 2.28 x 1.28 x 1.31 x 1.26 x 1.23 x
Nbr of stocks (in thousands) 7,941 7,941 7,941 8,071 8,071 8,071
Reference price 2 1,316 989.0 629.0 674.0 691.0 760.0
Announcement Date 22/06/18 21/06/19 29/06/20 28/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 16,237 17,007 18,390 17,563 20,550 22,853
EBITDA 1 1,011 1,279 1,141 506 1,180 1,533
EBIT 1 784 1,045 937 243 903 1,196
Operating Margin 4.83% 6.14% 5.1% 1.38% 4.39% 5.23%
Earnings before Tax (EBT) 1 784 957 1,001 265 767 983
Net income 1 526 615 648 145 458 672
Net margin 3.24% 3.62% 3.52% 0.83% 2.23% 2.94%
EPS 2 66.24 77.45 81.60 18.04 56.75 83.26
Free Cash Flow 1 150.8 1,018 -16 -248.6 1,443 15.5
FCF margin 0.93% 5.98% -0.09% -1.42% 7.02% 0.07%
FCF Conversion (EBITDA) 14.91% 79.55% - - 122.26% 1.01%
FCF Conversion (Net income) 28.66% 165.45% - - 314.98% 2.31%
Dividend per Share 2 14.00 14.00 14.00 14.00 14.00 20.00
Announcement Date 22/06/18 21/06/19 29/06/20 28/06/21 28/06/22 28/06/23
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 8,752 8,376 9,248 5,503 5,309 10,672 5,891 5,774 11,904 6,309
EBITDA - - - - - - - - - -
EBIT 1 325 -102 411 394 210 513 464 252 900 592
Operating Margin 3.71% -1.22% 4.44% 7.16% 3.96% 4.81% 7.88% 4.36% 7.56% 9.38%
Earnings before Tax (EBT) 1 340 -1 421 417 216 463 422 258 907 598
Net income 1 230 -12 269 281 140 324 298 166 600 388
Net margin 2.63% -0.14% 2.91% 5.11% 2.64% 3.04% 5.06% 2.87% 5.04% 6.15%
EPS 2 29.08 -1.540 33.43 34.73 17.38 40.19 36.92 20.66 74.04 47.44
Dividend per Share 7.000 7.000 7.000 - - 7.000 - - 16.00 -
Announcement Date 28/10/19 30/10/20 10/11/21 04/02/22 10/08/22 11/11/22 08/02/23 10/08/23 10/11/23 09/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 911 719 1,100 374 - -
Net Cash position 1 - - - - 1,369 1,599
Leverage (Debt/EBITDA) 0.9011 x 0.5622 x 0.9641 x 0.7391 x - -
Free Cash Flow 1 151 1,018 -16 -249 1,443 15.5
ROE (net income / shareholders' equity) 18.7% 18.9% 17.7% 3.79% 10.9% 14.3%
ROA (Net income/ Total Assets) 4.47% 5.91% 5.17% 1.35% 4.97% 6.16%
Assets 1 11,766 10,413 12,540 10,709 9,213 10,913
Book Value Per Share 2 388.0 433.0 491.0 513.0 549.0 619.0
Cash Flow per Share 2 364.0 349.0 329.0 351.0 487.0 485.0
Capex 1 618 104 396 203 429 540
Capex / Sales 3.81% 0.61% 2.15% 1.16% 2.09% 2.36%
Announcement Date 22/06/18 21/06/19 29/06/20 28/06/21 28/06/22 28/06/23
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 IT Services & Consulting

1st Jan change Capi.
NCD CO., LTD. Stock NCD Co., Ltd.
+18.31% 80.71M
ACCENTURE PLC Stock Accenture plc
-12.70% 193B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+2.65% 169B
IBM Stock IBM
+2.20% 154B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+5.96% 101B
RELX PLC Stock RELX PLC
+11.22% 80.9B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+25.63% 77.58B
INFOSYS LIMITED Stock Infosys Limited
-7.65% 70.81B
SNOWFLAKE INC. Stock Snowflake Inc.
-21.03% 52.48B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-10.22% 42.67B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 4783 Stock
  4. Financials NCD Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW