XJPX2656
Market cap7mUSD
Dec 24, Last price
76.00JPY
1D
0.00%
1Q
-17.39%
Jan 2017
-85.74%
Name
Vector Inc
Chart & Performance
P/E
—
P/S
7.19
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-9.40%
Revenues
159m
-35.50%
Net income
-895m
L+105.33%
CFO
-1.21b
L+183.58%
Dividend
Mar 29, 2011500 JPY/sh
Profile
Vector HOLDINGS Inc. engages in the sale of software solutions in Japan. It is also involved in sale of website advertisement; and operation of smartphone-only point mall under the Quickpoint and PayPay Points brand names. The company also operates VectorSign, an electronic signature service. Vector HOLDINGS Inc. was founded in 1989 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 158,782 -35.50% | 246,164 -32.62% | 365,330 -57.88% | ||
Cost of revenue | 922,322 | 294,035 | 442,903 | ||
Unusual Expense (Income) | |||||
NOPBT | (763,540) | (47,871) | (77,573) | ||
NOPBT Margin | |||||
Operating Taxes | 1,062 | 949 | 950 | ||
Tax Rate | |||||
NOPAT | (764,602) | (48,820) | (78,523) | ||
Net income | (894,973) 105.33% | (435,868) 26.21% | (345,348) 478.24% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,145,130 | 335,160 | |||
BB yield | -45.76% | -9.85% | |||
| Debt | |||||
Debt current | 833 | ||||
Long-term debt | 7,807 | ||||
Deferred revenue | |||||
Other long-term liabilities | 27,200 | 58,006 | 107,488 | ||
Net debt | (139,023) | (521,697) | (783,611) | ||
| Cash flow | |||||
Cash from operating activities | (1,214,482) | (428,267) | (173,882) | ||
CAPEX | (54,380) | (52,212) | (4,590) | ||
Cash from investing activities | (432,339) | (182,336) | 95,409 | ||
Cash from financing activities | 1,144,787 | 348,690 | |||
FCF | (1,350,709) | (212,847) | (77,266) | ||
| Balance | |||||
Cash | 19,663 | 521,697 | 783,611 | ||
Long term investments | 128,000 | ||||
Excess cash | 139,724 | 509,389 | 765,344 | ||
Stockholders' equity | (1,172,687) | (872,898) | (618,140) | ||
Invested Capital | 2,121,329 | 1,536,650 | 1,419,026 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 17,876 | 14,058 | 13,880 | ||
Price | 140.00 -42.15% | 242.00 -24.38% | 320.00 -20.00% | ||
Market cap | 2,502,690 -26.43% | 3,401,994 -23.41% | 4,441,536 -20.00% | ||
EV | 2,363,667 | 2,880,297 | 3,657,925 | ||
EBITDA | (750,282) | (44,074) | 57,903 | ||
EV/EBITDA | 63.17 | ||||
Interest | 103 | ||||
Interest/NOPBT | |||||