XJPX
7036
Market cap23mUSD
Jun 12, Last price
908.00JPY
Name
eMnet Japan Co Ltd
Chart & Performance
P/E
49.89
P/S
2.62
EPS
18.20
Div Yield, %
1.87%
Shrs. gr., 5y
-0.14%
Rev. gr., 5y
-27.61%
Revenues
1.33b
-2.92%
Net income
70m
-4.70%
CFO
-116m
L
Dividend
Jun 27, 202417 JPY/sh
Profile
eMnet Japan.co.ltd. engages in the internet advertising business. The company offers search linked, operational display, SNS, feed, and net advertising services; inbound tourism and overseas advertising services; access analysis; and content marketing services. It is also involved in the Website production and LP/banner production activities. The company was founded in 2007 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 1,329,624 -2.92% | 1,369,551 -6.62% | 1,466,689 -86.26% | |||
Cost of revenue | 13,308 | |||||
Unusual Expense (Income) | ||||||
NOPBT | 1,329,624 | 1,369,551 | 1,453,381 | |||
NOPBT Margin | 100.00% | 100.00% | 99.09% | |||
Operating Taxes | 37,358 | 40,927 | 62,534 | |||
Tax Rate | 2.81% | 2.99% | 4.30% | |||
NOPAT | 1,292,266 | 1,328,624 | 1,390,847 | |||
Net income | 69,753 -4.70% | 73,191 -58.40% | 175,952 -43.43% | |||
Dividends | (123,248) | (122,568) | (103,344) | |||
Dividend yield | 3.84% | 4.17% | 2.45% | |||
Proceeds from repurchase of equity | 14,441 | (11,457) | (43,189) | |||
BB yield | -0.45% | 0.39% | 1.02% | |||
| Debt | ||||||
Debt current | 403 | 681 | 667 | |||
Long-term debt | 403 | 1,487 | 2,835 | |||
Deferred revenue | (1,246) | |||||
Other long-term liabilities | 173,331 | 144,145 | 108,847 | |||
Net debt | (961,555) | (1,492,499) | (1,316,890) | |||
| Cash flow | ||||||
Cash from operating activities | (115,888) | 344,370 | (118,912) | |||
CAPEX | (3,986) | (1,000) | (12,674) | |||
Cash from investing activities | (228,276) | (17,623) | (33,307) | |||
Cash from financing activities | (109,487) | (116,933) | (212,338) | |||
FCF | 1,189,319 | 1,467,211 | 1,259,400 | |||
| Balance | ||||||
Cash | 962,361 | 1,416,013 | 1,206,199 | |||
Long term investments | 78,654 | 114,193 | ||||
Excess cash | 895,880 | 1,426,189 | 1,247,058 | |||
Stockholders' equity | 1,359,752 | 1,404,211 | 1,450,173 | |||
Invested Capital | 684,200 | 192,809 | 343,996 | |||
ROIC | 294.70% | 495.01% | 470.05% | |||
ROCE | 84.15% | 85.76% | 91.28% | |||
| EV | ||||||
Common stock shares outstanding | 3,875 | 3,869 | 3,922 | |||
Price | 828.00 8.95% | 760.00 -29.37% | 1,076.00 -73.37% | |||
Market cap | 3,208,479 9.12% | 2,940,316 -30.33% | 4,220,338 -73.36% | |||
EV | 2,246,924 | 1,447,817 | 2,912,448 | |||
EBITDA | 1,336,990 | 1,380,413 | 1,466,689 | |||
EV/EBITDA | 1.68 | 1.05 | 1.99 | |||
Interest | 14 | 28 | 40 | |||
Interest/NOPBT | 0.00% | 0.00% | 0.00% | |||