Loading...
XJPX3134
Market cap128mUSD
Jan 16, Last price  
1,251.00JPY
1D
-0.08%
1Q
17.13%
Jan 2017
33.80%
IPO
170.12%
Name

Hamee Corp

Chart & Performance

D1W1MN
XJPX:3134 chart
P/E
17.79
P/S
1.13
EPS
70.32
Div Yield, %
1.79%
Shrs. gr., 5y
-0.38%
Rev. gr., 5y
11.33%
Revenues
17.61b
+25.46%
4,167,000,0004,679,259,0005,659,351,0006,500,189,0008,502,694,0009,379,092,00010,299,620,00011,325,289,00012,363,466,00013,413,481,00014,038,437,00017,612,068,000
Net income
1.12b
+18.64%
141,000,000121,787,000192,855,000257,959,000695,792,000872,778,000821,379,0001,069,422,0001,556,327,0001,743,821,000945,375,0001,121,626,000
CFO
886m
+27.46%
0-1,882,000110,908,00071,045,000575,890,0001,245,597,000650,806,0001,934,338,0001,941,111,0001,186,178,000695,036,000885,867,000
Dividend
Apr 28, 20250 JPY/sh

Profile

Hamee Corp. engages in the e-commerce and platform businesses in Japan and internationally. It is involved in the purchase and wholesale of mobile goods and smartphone accessories; and development and provision of Next Engine, a cloud-based back-end solution for e-commerce businesses. It also engages in the investment business. The company was formerly known as Macrowill Company. Hamee Corp. was founded in 1997 and is headquartered in Odawara, Japan.
URL
https://hamee.co.jp/
IPO date
Apr 20, 2015
Employees
428
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑042023‑042022‑042021‑042020‑042019‑042018‑042017‑042016‑042015‑04
Income
Revenues
17,612,068
25.46%
14,038,437
4.66%
13,413,481
8.49%
Cost of revenue
15,703,367
12,825,792
11,216,728
Unusual Expense (Income)
NOPBT
1,908,701
1,212,645
2,196,753
NOPBT Margin
10.84%
8.64%
16.38%
Operating Taxes
887,436
450,535
719,158
Tax Rate
46.49%
37.15%
32.74%
NOPAT
1,021,265
762,110
1,477,595
Net income
1,121,626
18.64%
945,375
-45.79%
1,743,821
12.05%
Dividends
(358,116)
(357,734)
(158,776)
Dividend yield
1.93%
2.29%
0.90%
Proceeds from repurchase of equity
480
898
4,868
BB yield
0.00%
-0.01%
-0.03%
Debt
Debt current
1,410,120
1,300,000
543,853
Long-term debt
816,482
Deferred revenue
Other long-term liabilities
70,140
52,400
27,580
Net debt
(2,804,189)
(3,076,669)
(3,698,905)
Cash flow
Cash from operating activities
885,867
695,036
1,186,178
CAPEX
(476,682)
(486,532)
(1,017,626)
Cash from investing activities
(876,800)
(1,507,314)
(886,457)
Cash from financing activities
379,928
262,789
298,055
FCF
(681,261)
(199,645)
(143,623)
Balance
Cash
4,021,675
3,535,669
4,025,758
Long term investments
1,009,116
841,000
217,000
Excess cash
4,150,188
3,674,747
3,572,084
Stockholders' equity
9,198,230
8,766,399
8,067,133
Invested Capital
8,259,781
6,199,500
4,890,791
ROIC
14.13%
13.74%
36.56%
ROCE
15.38%
12.19%
25.94%
EV
Common stock shares outstanding
15,927
15,919
15,935
Price
1,163.00
18.67%
980.00
-11.63%
1,109.00
-30.12%
Market cap
18,523,091
18.73%
15,600,911
-11.72%
17,671,721
-30.16%
EV
15,718,902
12,524,242
13,972,816
EBITDA
2,694,256
2,004,005
2,834,371
EV/EBITDA
5.83
6.25
4.93
Interest
26,156
10,633
2,960
Interest/NOPBT
1.37%
0.88%
0.13%