Stock 3671 SOFTMAX CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Softmax Co., Ltd

Equities

3671

JP3436140002

IT Services & Consulting

Market Closed - Japan Exchange
Other stock markets
 11:30:00 27/06/2024 am IST 		5-day change 1st Jan Change
795 JPY -0.50% Intraday chart for Softmax Co., Ltd +1.02% +6.57%
2023 Softmax Co., Ltd Provides Non-Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2023 CI
2023 Softmax Co., Ltd Provides Dividend Guidance for the Fiscal Year Ending December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,012 5,947 6,656 4,822 5,471 4,475
Enterprise Value (EV) 1 1,306 4,841 5,546 3,440 3,972 2,885
P/E ratio 3.83 x 22 x 19.9 x 11.4 x 13 x 9.89 x
Yield - - - - - -
Capitalization / Revenue 0.61 x 1.37 x 1.65 x 1.07 x 1.08 x 0.85 x
EV / Revenue 0.39 x 1.12 x 1.38 x 0.77 x 0.79 x 0.55 x
EV / EBITDA 4.04 x 10.2 x 11.7 x 5.61 x 6.94 x 4.74 x
EV / FCF 2.11 x 12 x 448 x 13.8 x 36.1 x 17.9 x
FCF Yield 47.3% 8.34% 0.22% 7.27% 2.77% 5.6%
Price to Book 0.38 x 2.98 x 2.95 x 1.84 x 1.86 x 1.39 x
Nbr of stocks (in thousands) 5,960 5,959 5,959 5,968 5,986 5,999
Reference price 2 337.7 998.0 1,117 808.0 914.0 746.0
Announcement Date 29/03/19 31/03/20 30/03/21 29/03/22 28/03/23 29/03/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,321 4,332 4,023 4,489 5,050 5,260
EBITDA 1 323 476 475 613 572 609
EBIT 1 253 406 446 590 548 581
Operating Margin 7.62% 9.37% 11.09% 13.14% 10.85% 11.05%
Earnings before Tax (EBT) 1 266 412 488 621 594 625
Net income 1 175 270 334 422 419 452
Net margin 5.27% 6.23% 8.3% 9.4% 8.3% 8.59%
EPS 2 88.10 45.31 56.05 70.75 70.07 75.40
Free Cash Flow 1 617.9 403.9 12.38 250 110 161.6
FCF margin 18.61% 9.32% 0.31% 5.57% 2.18% 3.07%
FCF Conversion (EBITDA) 191.29% 84.85% 2.61% 40.78% 19.23% 26.54%
FCF Conversion (Net income) 353.07% 149.58% 3.71% 59.24% 26.25% 35.76%
Dividend per Share - - - - - -
Announcement Date 29/03/19 31/03/20 30/03/21 29/03/22 28/03/23 29/03/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 1,987 2,111 957 1,906 1,119 1,101 2,085 1,138 901
EBITDA - - - - - - - - -
EBIT 1 125 335 98 158 29 121 166 71 5
Operating Margin 6.29% 15.87% 10.24% 8.29% 2.59% 10.99% 7.96% 6.24% 0.55%
Earnings before Tax (EBT) 1 147 346 109 181 40 133 190 82 17
Net income 1 100 236 71 118 25 89 126 54 10
Net margin 5.03% 11.18% 7.42% 6.19% 2.23% 8.08% 6.04% 4.75% 1.11%
EPS 2 16.89 39.66 11.92 19.89 4.080 14.94 21.11 9.070 1.750
Dividend per Share - - - - - - - - -
Announcement Date 07/08/20 10/08/21 13/05/22 08/08/22 07/11/22 15/05/23 10/08/23 10/11/23 13/05/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 706 1,106 1,110 1,382 1,499 1,590
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 618 404 12.4 250 110 162
ROE (net income / shareholders' equity) 10.2% 14.3% 15.7% 17.3% 15.1% 14.7%
ROA (Net income/ Total Assets) 3.45% 4.91% 4.92% 6.44% 5.56% 5.47%
Assets 1 5,079 5,499 6,788 6,553 7,531 8,257
Book Value Per Share 2 899.0 335.0 379.0 439.0 491.0 537.0
Cash Flow per Share 2 1,086 475.0 473.0 463.0 476.0 487.0
Capex 1 7 6 384 18 15 17
Capex / Sales 0.21% 0.14% 9.55% 0.4% 0.3% 0.32%
Announcement Date 29/03/19 31/03/20 30/03/21 29/03/22 28/03/23 29/03/24
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 Computer Programming

1st Jan change Capi.
SOFTMAX CO., LTD Stock Softmax Co., Ltd
+6.57% 2.98Cr
SCSK CORPORATION Stock SCSK Corporation
+14.06% 619.84Cr
ADDNODE GROUP AB Stock Addnode Group AB
+43.61% 153.06Cr
SINODATA CO., LTD. Stock Sinodata Co., Ltd.
-35.35% 55Cr
TRANSPORTATION TELECOMMUNICATION & INFORMATION DEVELOPMENT INC.LTD.ZHEJIANG Stock Transportation Telecommunication & Information Development Inc.Ltd.Zhejiang
+5.30% 49Cr
DBAPPSECURITY CO., LTD. Stock DBAPPSecurity Co., Ltd.
-62.86% 46Cr
TDC SOFT INC. Stock TDC SOFT Inc.
+17.43% 36Cr
BASE CO., LTD. Stock Base Co., Ltd.
-23.09% 33Cr
SINOSUN TECHNOLOGY CO. LTD. Stock SinoSun Technology Co. Ltd.
-28.46% 27Cr
I-NET CORP. Stock I-Net Corp.
+17.48% 21Cr
Computer Programming
  1. Stock Market
  2. Equities
  3. 3671 Stock
  4. Financials Softmax Co., Ltd