Loading...
XJPX2196
Market cap15mUSD
Dec 24, Last price  
178.00JPY
1D
0.56%
1Q
-26.14%
Jan 2017
-70.82%
IPO
-22.61%
Name

Escrit Inc

Chart & Performance

D1W1MN
XJPX:2196 chart
P/E
3.88
P/S
0.09
EPS
45.88
Div Yield, %
10.92%
Shrs. gr., 5y
2.43%
Rev. gr., 5y
-4.37%
Revenues
26.64b
+10.40%
3,831,121,0005,243,256,0006,883,334,00010,732,873,00012,903,441,00019,362,163,00023,228,603,00026,226,748,00029,477,263,00031,700,236,00033,302,830,00031,430,384,00012,941,549,00022,242,375,00024,129,054,00026,639,348,000
Net income
620m
+268.73%
140,574,000225,790,000351,376,000659,849,000738,174,0001,101,283,0001,439,303,000359,802,000713,204,000665,855,0001,078,028,000455,866,000-5,416,574,000477,676,000168,094,000619,806,000
CFO
1.22b
+11.00%
428,310,000932,424,0001,031,011,0001,793,793,0002,313,967,0003,202,748,0002,420,903,0001,340,708,0003,253,612,0001,826,760,0003,164,764,0002,918,443,000-4,493,066,000-247,817,0001,100,635,0001,221,730,000
Dividend
Mar 30, 20208 JPY/sh

Profile

Escrit Inc. engages in the bridal business in Japan. The company plans, performs, and manages wedding ceremonies and receptions. It is also involved in the construction and real estate business. Escrit Inc. was incorporated in 2003 and is headquartered in Tokyo, Japan.
URL
https://www.escrit.jp/
IPO date
Mar 05, 2010
Employees
831
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
26,639,348
10.40%
24,129,054
8.48%
22,242,375
71.87%
Cost of revenue
25,709,213
22,807,024
22,458,510
Unusual Expense (Income)
NOPBT
930,135
1,322,030
(216,135)
NOPBT Margin
3.49%
5.48%
Operating Taxes
127,348
66,434
(891,896)
Tax Rate
13.69%
5.03%
NOPAT
802,787
1,255,596
675,761
Net income
619,806
268.73%
168,094
-64.81%
477,676
-108.82%
Dividends
(262,500)
(225,003)
(112,580)
Dividend yield
6.54%
5.06%
2.02%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,842,000
5,989,841
6,446,798
Long-term debt
6,524,691
4,028,913
4,671,303
Deferred revenue
(319,339)
(370,310)
Other long-term liabilities
2,664,385
2,523,087
2,569,954
Net debt
4,094,154
682,061
1,083,103
Cash flow
Cash from operating activities
1,221,730
1,100,635
(247,817)
CAPEX
(529,395)
(371,253)
(261,687)
Cash from investing activities
(591,360)
(502,145)
132,524
Cash from financing activities
(915,083)
(1,316,776)
(486,776)
FCF
5,392,084
2,240,778
2,086,406
Balance
Cash
5,156,234
5,406,693
6,124,998
Long term investments
116,303
3,930,000
3,910,000
Excess cash
3,940,570
8,130,240
8,922,879
Stockholders' equity
1,834,272
4,449,352
1,533,871
Invested Capital
16,239,107
13,324,627
17,307,309
ROIC
5.43%
8.20%
3.85%
ROCE
5.15%
7.31%
EV
Common stock shares outstanding
13,508
13,509
13,509
Price
297.00
-9.73%
329.00
-20.34%
413.00
-8.02%
Market cap
4,012,010
-9.73%
4,444,308
-20.34%
5,579,039
-3.66%
EV
8,106,164
8,126,369
6,688,103
EBITDA
2,032,943
2,591,684
1,102,517
EV/EBITDA
3.99
3.14
6.07
Interest
154,037
76,781
80,622
Interest/NOPBT
16.56%
5.81%