XJPX3626
Market cap5.57bUSD
Dec 24, Last price
3,772.00JPY
1D
-1.75%
1Q
4.40%
Jan 2017
352.64%
IPO
465.80%
Name
TIS Inc
Chart & Performance
Profile
TIS Inc. provides information technology (IT) services in Japan and internationally. The company operates through Offering Service Business, Business Process Management, Financial IT Business, Industrial IT Business, and Regional IT Solutions segments. The Offering Service Business segment provides knowledge-intensive IT services, including digital marketing, healthcare, and business management information. The Business Process Management segment offers outsourcing, contact center, and system configuration services, as well as DX support paralleling use of IT solutions. The Financial IT Business segment supports business progress using expert business and operating know-how to the finance industry. The Industrial IT Business segment provides services for client's operations, including projects for members of energy, and processing- and assembly-based manufacturing and engineering sectors, as well as ERP consulting and modernization services to clients. The Regional IT Solutions segment offers IT professional services and collects and develops this know-how as the source of solutions to support efforts to address issues and promote business activities. The company is also involved in the provision of consulting services related to IT management; development of IT systems; and development and maintenance of systems using business packages to address client-side management and business issues, as well as offers on-demand IT resources using SaaS and other categories of cloud computing, including system operation through company-run data centers. In addition, it engages in the sale and maintenance of hardware, such as servers and network equipment, and software. It serves clients in the credit card, banking, insurance and other financial, manufacturing, distribution, service, public, and other sectors. The company was formerly known as IT Holdings Corporation and changed its name to TIS Inc. in July 2016. TIS Inc. was founded in 1971 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 549,004,000 7.99% | 508,400,000 5.36% | 482,547,000 7.62% | |||||||
Cost of revenue | 400,323,000 | 369,772,000 | 356,483,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 148,681,000 | 138,628,000 | 126,064,000 | |||||||
NOPBT Margin | 27.08% | 27.27% | 26.12% | |||||||
Operating Taxes | 18,942,000 | 22,922,000 | 20,288,000 | |||||||
Tax Rate | 12.74% | 16.53% | 16.09% | |||||||
NOPAT | 129,739,000 | 115,706,000 | 105,776,000 | |||||||
Net income | 48,873,000 -11.88% | 55,461,000 40.54% | 39,462,000 42.50% | |||||||
Dividends | (12,604,000) | (11,451,000) | (9,327,000) | |||||||
Dividend yield | 1.59% | 1.34% | 1.30% | |||||||
Proceeds from repurchase of equity | (26,937,000) | (28,988,000) | (3,682,000) | |||||||
BB yield | 3.41% | 3.40% | 0.51% | |||||||
Debt | ||||||||||
Debt current | 17,398,000 | 11,990,000 | 35,229,000 | |||||||
Long-term debt | 30,035,000 | 12,074,000 | 9,321,000 | |||||||
Deferred revenue | 4,000 | 19,180,000 | 19,734,000 | |||||||
Other long-term liabilities | 26,404,000 | 8,058,000 | 8,247,000 | |||||||
Net debt | (115,425,000) | (153,383,000) | (175,870,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 62,578,000 | 33,634,000 | 56,126,000 | |||||||
CAPEX | (13,081,000) | (10,382,000) | (15,279,000) | |||||||
Cash from investing activities | (32,817,000) | 11,300,000 | (3,424,000) | |||||||
Cash from financing activities | (21,889,000) | (64,573,000) | (21,948,000) | |||||||
FCF | 117,010,000 | 91,005,000 | 115,061,000 | |||||||
Balance | ||||||||||
Cash | 103,835,000 | 94,959,000 | 114,492,000 | |||||||
Long term investments | 59,023,000 | 82,488,000 | 105,928,000 | |||||||
Excess cash | 135,407,800 | 152,027,000 | 196,292,650 | |||||||
Stockholders' equity | 318,804,000 | 566,488,000 | 516,248,000 | |||||||
Invested Capital | 258,390,200 | 191,134,000 | 153,811,350 | |||||||
ROIC | 57.72% | 67.09% | 65.88% | |||||||
ROCE | 36.93% | 40.32% | 35.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 240,428 | 244,212 | 250,246 | |||||||
Price | 3,289.00 -5.76% | 3,490.00 21.31% | 2,877.00 8.94% | |||||||
Market cap | 790,766,715 -7.22% | 852,299,880 18.38% | 719,957,742 8.87% | |||||||
EV | 687,656,715 | 1,001,222,880 | 829,053,742 | |||||||
EBITDA | 166,640,000 | 154,485,000 | 142,036,000 | |||||||
EV/EBITDA | 4.13 | 6.48 | 5.84 | |||||||
Interest | 604,000 | 235,000 | 322,000 | |||||||
Interest/NOPBT | 0.41% | 0.17% | 0.26% |