XJPX3624
Market cap8mUSD
Dec 24, Last price
129.00JPY
1D
30.30%
1Q
-3.73%
Jan 2017
-88.63%
IPO
-94.32%
Name
Axel Mark Inc
Chart & Performance
P/E
—
P/S
0.64
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-1.62%
Revenues
2.14b
-19.72%
Net income
-102m
L+1.78%
CFO
-173m
L
Dividend
Sep 25, 20081000 JPY/sh
Profile
Axel Mark Inc. engages in the planning and development of games in Japan. The company develops blockchain games and related content; sells advertising space through a published internet advertising media; and provides advertising network services that collect commissions and trading desks. It is also involved in the planning, development, and sale Internet of Things products, such as snow depth automatic monitoring systems under the name YUKIMI, mobile communication systems, and coronavirus countermeasure products for offices, hospitals, nursing care facilities, and hotels. The company was incorporated in 1994 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | |
| Income | |||||
Revenues | 2,144,815 -19.72% | 2,671,554 0.60% | |||
Cost of revenue | 1,923,245 | 2,353,389 | |||
Unusual Expense (Income) | |||||
NOPBT | 221,570 | 318,165 | |||
NOPBT Margin | 10.33% | 11.91% | |||
Operating Taxes | 950 | 4,773 | |||
Tax Rate | 0.43% | 1.50% | |||
NOPAT | 220,620 | 313,392 | |||
Net income | (102,421) 1.78% | (100,629) -234.85% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | |||||
Long-term debt | 356,646 | 378,936 | |||
Deferred revenue | |||||
Other long-term liabilities | 3 | 2 | |||
Net debt | (592,816) | (910,141) | |||
| Cash flow | |||||
Cash from operating activities | (172,862) | 93,535 | |||
CAPEX | (102,461) | ||||
Cash from investing activities | (162,208) | 7,461 | |||
Cash from financing activities | 1,012 | 500 | |||
FCF | 178,987 | 392,382 | |||
| Balance | |||||
Cash | 906,037 | 1,240,097 | |||
Long term investments | 43,425 | 48,980 | |||
Excess cash | 842,221 | 1,155,499 | |||
Stockholders' equity | (41,276) | 127,007 | |||
Invested Capital | 1,252,010 | 1,179,805 | |||
ROIC | 18.14% | 27.50% | |||
ROCE | 18.30% | 24.35% | |||
| EV | |||||
Common stock shares outstanding | 10,634 | 9,827 | |||
Price | 257.00 -32.90% | 383.00 -24.31% | |||
Market cap | 2,732,931 -27.39% | 3,763,761 -27.03% | |||
EV | 2,140,115 | 2,853,620 | |||
EBITDA | 228,823 | 322,363 | |||
EV/EBITDA | 9.35 | 8.85 | |||
Interest | 2,803 | ||||
Interest/NOPBT | 1.27% | ||||