Loading...
XJPX2157
Market cap553mUSD
Jan 17, Last price  
1,050.00JPY
1D
-1.50%
1Q
-14.50%
Jan 2017
388.08%
IPO
2,676.31%
Name

Koshidaka Holdings Co Ltd

Chart & Performance

D1W1MN
XJPX:2157 chart
P/E
12.85
P/S
1.37
EPS
81.72
Div Yield, %
1.32%
Shrs. gr., 5y
1.77%
Rev. gr., 5y
-0.80%
Revenues
63.26b
+15.80%
18,955,130,00021,932,751,00029,093,573,00033,746,225,00034,515,496,00037,720,942,00044,257,397,00051,170,002,00055,283,582,00061,771,031,00065,840,277,00043,303,711,00020,791,480,00037,995,366,00054,629,894,00063,263,940,000
Net income
6.74b
-5.20%
549,836,0001,125,307,0002,877,514,0002,279,278,0003,072,512,0002,423,920,0002,098,877,0001,900,176,0003,255,570,0004,426,599,0006,226,534,000-231,515,000-4,144,937,0003,643,212,0007,104,945,0006,735,312,000
CFO
12.58b
-6.01%
3,126,815,0003,447,603,0004,411,739,0004,241,320,0004,289,355,0004,042,307,0004,649,647,0005,737,896,0009,209,089,0008,327,121,00012,577,764,0004,378,286,000-1,942,598,00011,607,238,00013,385,321,00012,581,323,000
Dividend
Feb 27, 20250 JPY/sh
Earnings
Apr 08, 2025

Profile

Koshidaka Holdings Co., Ltd. operates a karaoke business and a bath house business in Japan and internationally. The company has Karaoke Manekineko, a karaoke network; and One Kara, a karaoke box for people who sing alone. It also has Maneki no Yu bath houses to enjoy a natural hot spring bath, as well as enjoy outstanding food, relax, or even hold a banquet or other event. In addition, the company also provides real estate leasing and management services. Koshidaka Holdings Co., Ltd. was founded in 1967 and is headquartered in Tokyo, Japan.
URL
https://www.koshidakaholdings.co.jp/
IPO date
Jun 27, 2007
Employees
859
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑082023‑082022‑082021‑082020‑082019‑082018‑082017‑082016‑082015‑08
Income
Revenues
63,263,940
15.80%
54,629,894
43.78%
37,995,366
82.74%
Cost of revenue
46,511,204
41,322,068
31,855,975
Unusual Expense (Income)
NOPBT
16,752,736
13,307,826
6,139,391
NOPBT Margin
26.48%
24.36%
16.16%
Operating Taxes
2,289,845
3,436,969
408,007
Tax Rate
13.67%
25.83%
6.65%
NOPAT
14,462,891
9,870,857
5,731,384
Net income
6,735,312
-5.20%
7,104,945
95.02%
3,643,212
-187.90%
Dividends
(1,141,456)
(733,794)
(489,196)
Dividend yield
1.34%
0.62%
0.66%
Proceeds from repurchase of equity
(569,968)
(79)
BB yield
0.67%
0.00%
Debt
Debt current
1,711,240
1,911,240
2,188,243
Long-term debt
9,725,060
10,937,210
12,744,700
Deferred revenue
5,137,733
Other long-term liabilities
6,974,343
883,090
5,142,962
Net debt
2,264,297
1,303,384
6,971,399
Cash flow
Cash from operating activities
12,581,323
13,385,321
11,607,238
CAPEX
(8,936,436)
(11,316,187)
(7,186,576)
Cash from investing activities
(10,413,981)
(9,227,310)
(7,887,793)
Cash from financing activities
(3,123,575)
(2,744,276)
(2,327,811)
FCF
17,833,982
5,129,576
(2,892,716)
Balance
Cash
6,772,024
8,437,076
6,977,443
Long term investments
2,399,979
3,107,990
984,101
Excess cash
6,008,806
8,813,571
6,061,776
Stockholders' equity
28,119,357
22,525,501
16,493,846
Invested Capital
42,756,478
31,215,661
32,786,020
ROIC
39.10%
30.85%
19.03%
ROCE
33.88%
32.68%
15.71%
EV
Common stock shares outstanding
88,786
89,092
84,559
Price
956.00
-28.50%
1,337.00
53.15%
873.00
55.61%
Market cap
84,879,492
-28.74%
119,116,238
61.36%
73,819,744
61.39%
EV
87,544,206
120,747,655
80,973,466
EBITDA
21,180,625
17,199,419
9,733,709
EV/EBITDA
4.13
7.02
8.32
Interest
36,824
23,827
50,975
Interest/NOPBT
0.22%
0.18%
0.83%