XJPX2743
Market cap34mUSD
Dec 26, Last price
84.00JPY
1D
-5.62%
1Q
-6.67%
Jan 2017
-80.42%
Name
Pixel Companyz Inc
Chart & Performance
P/E
—
P/S
8.79
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-30.86%
Revenues
609m
+6.06%
Net income
-510m
L+24.87%
CFO
-518m
L-0.19%
Dividend
Jun 26, 2013500 JPY/sh
Profile
Pixel Companyz Inc. generates and sells solar power in Japan. The company operates through Development Business, System Innovation Business, and Entertainment Business segments. It also develops, constructs, purchases, and sells solar power facilities, as well as develops resort sites, and sells and brokerages real estate properties. In addition, the company plans, develops, manufactures, and sells casino gaming machines and gaming application systems; provides consulting services related to E-Sports; develops and builds systems for the financial industry, as well as provides host, server, client system consultation, and system development services; and provides technical support services for system development and IT operations, and outsourcing business using cutting-edge technologies. The company was formerly known as Hybrid Service Co., Ltd. and changed its name to Pixel Companyz Inc. in October 2015. Pixel Companyz Inc. was incorporated in 1986 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 609,422 6.06% | 574,586 -43.37% | 1,014,640 -56.87% | ||
Cost of revenue | 1,086,115 | 983,720 | 978,208 | ||
Unusual Expense (Income) | |||||
NOPBT | (476,693) | (409,134) | 36,432 | ||
NOPBT Margin | 3.59% | ||||
Operating Taxes | 4,587 | 4,582 | 4,213 | ||
Tax Rate | 11.56% | ||||
NOPAT | (481,280) | (413,716) | 32,219 | ||
Net income | (510,224) 24.87% | (408,600) -71.63% | (1,440,318) 52.83% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,396,756 | 53,473 | 899,580 | ||
BB yield | -57.49% | -2.92% | -45.81% | ||
| Debt | |||||
Debt current | 527,000 | 60,000 | |||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | 2 | |||
Net debt | (177,804) | 581,570 | 398,686 | ||
| Cash flow | |||||
Cash from operating activities | (517,963) | (518,928) | (757,703) | ||
CAPEX | (208,336) | (13,046) | (8,520) | ||
Cash from investing activities | (237,485) | 26,328 | 2,504,014 | ||
Cash from financing activities | 878,673 | 520,473 | (1,834,428) | ||
FCF | (689,689) | (478,924) | 2,596,315 | ||
| Balance | |||||
Cash | 177,804 | 54,430 | 26,314 | ||
Long term investments | (109,000) | (365,000) | |||
Excess cash | 147,333 | ||||
Stockholders' equity | (3,343,388) | (3,530,468) | (3,149,329) | ||
Invested Capital | 4,366,381 | 4,178,602 | 3,695,361 | ||
ROIC | 0.67% | ||||
ROCE | 6.67% | ||||
| EV | |||||
Common stock shares outstanding | 63,938 | 41,686 | 31,169 | ||
Price | 38.00 -13.64% | 44.00 -30.16% | 63.00 -59.62% | ||
Market cap | 2,429,654 32.46% | 1,834,195 -6.59% | 1,963,667 -52.13% | ||
EV | 2,254,850 | 2,427,765 | 2,366,353 | ||
EBITDA | (474,195) | (408,429) | 68,301 | ||
EV/EBITDA | 34.65 | ||||
Interest | 19,988 | 36,312 | 10,045 | ||
Interest/NOPBT | 27.57% | ||||