OTCMRKUNY
Market cap12bUSD
Dec 24, Last price
5.66USD
1D
-1.98%
1Q
-13.91%
Jan 2017
-42.23%
Name
Rakuten Group Inc
Chart & Performance
Profile
Rakuten Group, Inc. offers internet services in Japan and internationally. It operates through three segments: Internet Services, FinTech, and Mobile segments. The Internet Services segment operates Rakuten Ichiba, an internet shopping mall; Rakuten Books, an online bookstore; Rakuten Travel, an internet travel site; Rakuten Gora, an online golf course reservation service; Rakuten Fashion, an online fashion store; Rakuma, a flea market app; Rakuten Rewards, which offers online cash-back services; and Rakuten 24, an internet shopping site that sells medical supplies and daily necessities. It also offers mobile messaging and VoIP, performance marketing, and e-book services. The FinTech segment issues credit cards; offers internet banking, general and life insurance, and payment services; and operates online securities trading platform. The Mobile segment provides mobile communication, optical broadband line, and power supply services. The company was formerly known as Rakuten, Inc. and changed its name to Rakuten Group, Inc. in April 2021. Rakuten Group, Inc. was incorporated in 1997 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,071,315,000 7.44% | 1,927,878,000 14.63% | 1,681,757,000 15.54% | |||||||
Cost of revenue | 1,295,321,000 | 1,332,108,000 | 1,156,412,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 775,994,000 | 595,770,000 | 525,345,000 | |||||||
NOPBT Margin | 37.46% | 30.90% | 31.24% | |||||||
Operating Taxes | 111,794,000 | (31,983,000) | (76,804,000) | |||||||
Tax Rate | 14.41% | |||||||||
NOPAT | 664,200,000 | 627,753,000 | 602,149,000 | |||||||
Net income | (339,473,000) -9.69% | (375,911,000) 176.76% | (135,826,000) 17.26% | |||||||
Dividends | (7,157,000) | (7,118,000) | (6,131,000) | |||||||
Dividend yield | 0.60% | 0.75% | 0.35% | |||||||
Proceeds from repurchase of equity | 294,244,000 | 557,102,000 | ||||||||
BB yield | -24.47% | -31.61% | ||||||||
Debt | ||||||||||
Debt current | 703,442,000 | 1,389,921,000 | ||||||||
Long-term debt | 5,116,637,000 | 5,280,215,000 | 3,699,485,000 | |||||||
Deferred revenue | 4,949,115,000 | |||||||||
Other long-term liabilities | 16,289,054,000 | 14,180,048,000 | 6,953,462,000 | |||||||
Net debt | (5,750,048,000) | (3,564,414,000) | (4,196,874,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 724,192,000 | (257,947,000) | 582,707,000 | |||||||
CAPEX | (193,829,000) | (439,413,000) | (410,641,000) | |||||||
Cash from investing activities | (597,416,000) | (952,408,000) | (611,830,000) | |||||||
Cash from financing activities | 291,956,000 | 1,486,684,000 | 1,402,265,000 | |||||||
FCF | 8,257,367,000 | (332,499,000) | (1,355,577,000) | |||||||
Balance | ||||||||||
Cash | 5,238,440,000 | 4,694,360,000 | 4,410,301,000 | |||||||
Long term investments | 5,628,245,000 | 4,853,711,000 | 4,875,979,000 | |||||||
Excess cash | 10,763,119,250 | 9,451,677,100 | 9,202,192,150 | |||||||
Stockholders' equity | 546,203,000 | 517,304,000 | 805,320,000 | |||||||
Invested Capital | 5,122,853,000 | 20,131,887,000 | 16,993,881,000 | |||||||
ROIC | 5.26% | 3.38% | 4.04% | |||||||
ROCE | 13.68% | 2.88% | 2.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,914,978 | 1,586,752 | 1,527,425 | |||||||
Price | 628.00 5.37% | 596.00 -48.35% | 1,154.00 16.10% | |||||||
Market cap | 1,202,606,184 27.17% | 945,704,192 -46.35% | 1,762,648,450 30.44% | |||||||
EV | (4,296,290,816) | (2,561,349,808) | (2,410,654,550) | |||||||
EBITDA | 1,090,410,000 | 861,888,000 | 722,698,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 64,570,000 | 156,886,000 | 38,642,000 | |||||||
Interest/NOPBT | 8.32% | 26.33% | 7.36% |