No data to show
XJPX
3416
Market cap14mUSD
Sep 19, Last price
1,021.00JPY
1D
0.20%
1Q
5.91%
Jan 2017
-34.59%
IPO
-57.10%
Name
Pixta Inc
Chart & Performance
P/E
5.62
P/S
0.77
EPS
181.62
Div Yield, %
—
Shrs. gr., 5y
-3.89%
Rev. gr., 5y
0.88%
Revenues
2.88b
+9.95%
Net income
393m
+50.27%
CFO
586m
+105.18%
Dividend
Dec 29, 202545 JPY/sh
Profile
PIXTA Inc. operates an online marketplace site of stock photos, illustrations, vectors, and footage in Japan. The company serves designers, web directors, publishers, or other creative professionals. PIXTA Inc. was incorporated in 2005 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 2,882,381 9.95% | 2,621,639 -5.95% | 2,787,412 -0.92% | |||
Cost of revenue | 2,308,352 | 2,298,223 | 2,623,927 | |||
Unusual Expense (Income) | ||||||
NOPBT | 574,029 | 323,416 | 163,485 | |||
NOPBT Margin | 19.92% | 12.34% | 5.87% | |||
Operating Taxes | 177,233 | 84,936 | 65,527 | |||
Tax Rate | 30.88% | 26.26% | 40.08% | |||
NOPAT | 396,796 | 238,480 | 97,958 | |||
Net income | 393,051 50.27% | 261,559 114.69% | 121,830 -33.84% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (228,756) | (186,631) | (111,806) | |||
BB yield | 9.70% | 10.99% | 7.28% | |||
| Debt | ||||||
Debt current | 19,964 | 40,008 | 60,258 | |||
Long-term debt | 19,964 | 59,972 | ||||
Deferred revenue | (37,587) | |||||
Other long-term liabilities | 1,000 | 2 | 1,000 | |||
Net debt | (1,820,458) | (1,458,168) | (1,321,232) | |||
| Cash flow | ||||||
Cash from operating activities | 586,009 | 285,603 | 167,876 | |||
CAPEX | (5,000) | (30,084) | (38,239) | |||
Cash from investing activities | 17,473 | 33 | (56,239) | |||
Cash from financing activities | (268,764) | (246,889) | (200,610) | |||
FCF | 395,610 | 250,938 | 96,017 | |||
| Balance | ||||||
Cash | 1,826,422 | 1,510,053 | 1,408,162 | |||
Long term investments | 14,000 | 8,087 | 33,300 | |||
Excess cash | 1,696,303 | 1,387,058 | 1,302,091 | |||
Stockholders' equity | 1,377,000 | 977,800 | 706,580 | |||
Invested Capital | (196,376) | 70,699 | 261,740 | |||
ROIC | 143.47% | 25.89% | ||||
ROCE | 48.62% | 30.85% | 16.25% | |||
| EV | ||||||
Common stock shares outstanding | 1,869 | 2,089 | 2,219 | |||
Price | 1,262.00 55.23% | 813.00 17.49% | 692.00 -39.98% | |||
Market cap | 2,358,149 38.86% | 1,698,221 10.60% | 1,535,479 -41.59% | |||
EV | 537,691 | 240,053 | 214,247 | |||
EBITDA | 600,443 | 364,982 | 212,741 | |||
EV/EBITDA | 0.90 | 0.66 | 1.01 | |||
Interest | 211 | 419 | 714 | |||
Interest/NOPBT | 0.04% | 0.13% | 0.44% | |||