Loading...
XJPX3660
Market cap211mUSD
Jan 17, Last price  
419.00JPY
1D
0.24%
1Q
-12.34%
Jan 2017
-49.58%
IPO
150.15%
Name

Istyle Inc

Chart & Performance

D1W1MN
XJPX:3660 chart
P/E
27.19
P/S
0.59
EPS
15.41
Div Yield, %
0.00%
Shrs. gr., 5y
12.55%
Rev. gr., 5y
11.74%
Revenues
56.09b
+30.76%
3,832,205,0004,455,579,0006,410,015,0007,141,247,0009,663,761,00014,282,000,00018,888,000,00028,470,000,00032,193,000,00030,564,000,00030,950,000,00034,401,000,00042,890,000,00056,085,000,000
Net income
1.21b
+341.45%
259,573,000370,326,000429,372,00014,149,000350,399,0001,274,000,0001,076,000,0001,184,000,000-519,000,000-5,020,000,000379,000,000-571,000,000275,000,0001,214,000,000
CFO
3.34b
+13.39%
536,425,000463,899,000447,311,000433,197,000863,788,0001,001,000,000637,000,0001,750,000,000154,000,000-202,000,0001,553,000,0001,276,000,0002,942,000,0003,336,000,000
Dividend
Jun 27, 20180.5 JPY/sh
Earnings
Feb 12, 2025

Profile

istyle Inc. operates a beauty portal site @cosme in Japan and internationally. The company also operates @cosme shopping, a cosmetics e-commerce site; @cosme store, a cosmetics specialty shop; @cosme Career, a job listing site for the cosmetics and beauty industries; Mogu-Navi, a food information site; Kusupa, a cooking school portal site; @cosme point, a site on which users can earn points; @cosme Q&A, a site at which members can share knowledge and tips on cosmetics and beauty; BLOOMBOX by @cosme, a service where beauty advisors curate a selection of beauty product samples for monthly delivery; Cooking School Park, an information site for cooking, baking, and confectionery classes; and 1dp, a platform that provides one-week diet plans based on user lifestyles and preferences. In addition, it operates @cosme blog, a beauty blog site for beauty gurus and professionals to share information; eatsmart, a food and health site; BeautyTech.jp, a digital magazine; MakeupAlley, a beauty community site; and @cosmo nippon that provides feedback posted to @cosme. Further, the company engages in the wholesale, retail, and import/export of beauty products; creation, management, and editing of digital content related to beauty; operation of cross-border MCN and beauty-related media outlets; shop planning, development, and operation; and influencer marketing and web advertising agency business. Additionally, it offers lifestyle and intimate care products under the @cosme touch name; PR and communication services about cosmetics to women's and beauty magazines, and websites; general worker temporary placement and paid job introduction services; import/export, sale, and marketing support services for cosmetics manufacturers; and promotional support services for the retail and logistics sectors. The company was formerly known as I-Style Co., Ltd. and changed its name to istyle Inc. in April 2000. istyle Inc. was incorporated in 1999 and is headquartered in Tokyo, Japan.
URL
https://www.istyle.co.jp/
IPO date
Mar 08, 2012
Employees
967
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
56,085,000
30.76%
42,890,000
24.68%
34,401,000
11.15%
Cost of revenue
31,443,000
23,725,000
18,563,000
Unusual Expense (Income)
NOPBT
24,642,000
19,165,000
15,838,000
NOPBT Margin
43.94%
44.68%
46.04%
Operating Taxes
340,000
89,000
(147,000)
Tax Rate
1.38%
0.46%
NOPAT
24,302,000
19,076,000
15,985,000
Net income
1,214,000
341.45%
275,000
-148.16%
(571,000)
-250.66%
Dividends
Dividend yield
Proceeds from repurchase of equity
498,000
211,000
BB yield
-0.88%
-0.35%
Debt
Debt current
1,459,000
1,269,000
8,045,000
Long-term debt
7,590,000
7,630,000
1,899,000
Deferred revenue
Other long-term liabilities
455,000
79,000
74,000
Net debt
(1,340,000)
(1,948,000)
(380,000)
Cash flow
Cash from operating activities
3,336,000
2,942,000
1,276,000
CAPEX
(641,000)
(1,265,000)
(1,205,000)
Cash from investing activities
(4,569,000)
(1,247,000)
(1,529,000)
Cash from financing activities
160,000
(612,000)
(1,354,000)
FCF
23,336,000
18,872,000
16,390,000
Balance
Cash
6,832,000
7,721,000
6,862,000
Long term investments
3,557,000
3,126,000
3,462,000
Excess cash
7,584,750
8,702,500
8,603,950
Stockholders' equity
6,424,000
15,449,000
12,426,000
Invested Capital
14,939,000
10,193,500
9,806,050
ROIC
193.39%
190.76%
169.58%
ROCE
115.35%
101.42%
86.03%
EV
Common stock shares outstanding
116,574
109,233
71,453
Price
487.00
-11.78%
552.00
141.05%
229.00
-55.96%
Market cap
56,771,777
-5.85%
60,296,777
268.50%
16,362,790
-56.21%
EV
55,629,777
67,541,777
23,610,790
EBITDA
26,704,000
21,283,000
17,847,000
EV/EBITDA
2.08
3.17
1.32
Interest
49,000
59,000
54,000
Interest/NOPBT
0.20%
0.31%
0.34%