Loading...
XJPX3655
Market cap152mUSD
Jan 10, Last price  
1,121.00JPY
1D
-4.11%
1Q
35.71%
Jan 2017
197.35%
IPO
188.26%
Name

BrainPad Inc

Chart & Performance

D1W1MN
XJPX:3655 chart
P/E
26.38
P/S
2.27
EPS
42.50
Div Yield, %
0.71%
Shrs. gr., 5y
-0.50%
Rev. gr., 5y
13.22%
Revenues
10.56b
+7.79%
906,080,0001,347,134,0001,945,736,0002,082,110,0002,541,484,0002,712,822,0002,899,437,0003,528,047,0004,331,758,0005,676,914,0006,621,348,0007,101,347,0008,561,311,0009,797,938,00010,561,125,000
Net income
909m
+76.57%
44,214,000107,188,000181,617,00092,587,00066,117,000-17,789,000105,381,000150,721,000406,823,000880,913,000857,955,000537,829,000803,246,000515,083,000909,477,000
CFO
1.54b
+72.91%
22,059,00064,603,000250,187,000136,867,000370,283,000431,764,000428,689,000283,801,000760,857,0001,038,157,000761,458,000779,789,0001,125,414,000889,693,0001,538,326,000
Dividend
Jun 27, 20250 JPY/sh

Profile

BrainPad Inc. provides prediction/analysis, system integration, and digital marketing services in Japan. It offers various professional services related to data analytics/prediction and concrete action plans and measures suggestions; and services related to wisdom and prediction of scores utilizing machine learning/deep learning/optimization, etc. The company also provides automatic operational systems development services, which include system integration of prediction developed logics/algorithms and 3rd party analytics packages; and customer relationship management system consulting services. In addition, it offers software as a service-based marketing, data management platform, and natural language analysis services. BrainPad Inc. was incorporated in 2004 and is headquartered in Tokyo, Japan.
URL
https://www.brainpad.co.jp/
IPO date
Sep 22, 2011
Employees
429
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
10,561,125
7.79%
9,797,938
14.44%
8,561,311
20.56%
Cost of revenue
5,935,409
5,920,265
4,728,798
Unusual Expense (Income)
NOPBT
4,625,716
3,877,673
3,832,513
NOPBT Margin
43.80%
39.58%
44.77%
Operating Taxes
483,684
270,854
254,675
Tax Rate
10.46%
6.98%
6.65%
NOPAT
4,142,032
3,606,819
3,577,838
Net income
909,477
76.57%
515,083
-35.87%
803,246
49.35%
Dividends
(170,863)
Dividend yield
0.75%
Proceeds from repurchase of equity
(201,153)
(503,250)
(698,783)
BB yield
0.88%
2.38%
3.20%
Debt
Debt current
(194,618)
(236,997)
Long-term debt
Deferred revenue
Other long-term liabilities
148,261
148,220
98,418
Net debt
(3,798,366)
(3,300,174)
(3,806,536)
Cash flow
Cash from operating activities
1,538,326
889,693
1,125,414
CAPEX
(55,000)
(161,400)
(518,574)
Cash from investing activities
(317,660)
(788,121)
(948,969)
Cash from financing activities
(372,026)
(503,254)
(698,783)
FCF
3,692,768
3,820,625
2,915,392
Balance
Cash
3,355,195
2,506,556
2,908,239
Long term investments
443,171
599,000
661,300
Excess cash
3,270,310
2,615,659
3,141,473
Stockholders' equity
6,087,653
5,399,799
4,924,727
Invested Capital
2,412,513
2,010,054
1,348,602
ROIC
187.31%
214.78%
310.04%
ROCE
80.42%
82.22%
84.40%
EV
Common stock shares outstanding
21,526
21,718
21,990
Price
1,059.00
8.95%
972.00
-2.11%
993.00
-39.20%
Market cap
22,796,527
7.99%
21,109,907
-3.32%
21,835,834
-39.99%
EV
18,998,161
17,809,733
18,029,298
EBITDA
5,038,582
4,277,278
4,066,153
EV/EBITDA
3.77
4.16
4.43
Interest
293
Interest/NOPBT
0.01%