Loading...
XJPX3668
Market cap395mUSD
Jan 14, Last price  
487.00JPY
1D
0.21%
1Q
-7.06%
Jan 2017
-50.91%
IPO
46.10%
Name

Colopl Inc

Chart & Performance

D1W1MN
XJPX:3668 chart
P/E
—
P/S
2.41
EPS
—
Div Yield, %
4.10%
Shrs. gr., 5y
0.03%
Rev. gr., 5y
-7.77%
Revenues
25.98b
-16.01%
2,283,200,0005,071,672,00016,767,114,00053,575,065,00072,395,855,00084,730,446,00052,246,000,00045,776,000,00038,920,000,00045,128,000,00037,125,000,00032,541,000,00030,926,000,00025,975,000,000
Net income
-1.87b
L
283,260,000778,358,0003,156,683,00013,024,690,00019,436,469,00020,710,713,0008,691,000,0004,192,000,0001,070,000,0007,977,000,0003,047,000,0002,414,000,0001,893,000,000-1,867,000,000
CFO
237m
-79.55%
161,808,0001,175,545,0004,138,386,00019,021,961,00016,306,084,00019,135,981,0004,957,000,0009,421,000,00053,000,00015,010,000,000-3,104,000,0003,637,000,0001,159,000,000237,000,000
Dividend
Sep 27, 202420 JPY/sh
Earnings
Feb 05, 2025

Profile

COLOPL, Inc. provides mobile gaming applications for smartphones in Japan and internationally. The company provides services for virtual reality devices; location data analysis consulting services to governments and business corporations; and Smart Answer, a smartphone-specific research service. Its solutions cover video games and digital contents, and browser games for PCs and mobile phones. The company also involves in venture capital activities. COLOPL, Inc. was incorporated in 2008 and is headquartered in Tokyo, Japan.
URL
https://colopl.co.jp/
IPO date
Dec 13, 2012
Employees
1,348
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑092023‑092022‑092021‑092020‑092019‑092018‑092017‑092016‑092015‑09
Income
Revenues
25,975,000
-16.01%
30,926,000
-4.96%
32,541,000
-12.35%
Cost of revenue
19,216,000
26,576,000
26,631,000
Unusual Expense (Income)
NOPBT
6,759,000
4,350,000
5,910,000
NOPBT Margin
26.02%
14.07%
18.16%
Operating Taxes
643,000
1,383,000
3,318,000
Tax Rate
9.51%
31.79%
56.14%
NOPAT
6,116,000
2,967,000
2,592,000
Net income
(1,867,000)
-198.63%
1,893,000
-21.58%
2,414,000
-20.77%
Dividends
(2,566,000)
(2,567,000)
(2,557,000)
Dividend yield
3.77%
3.39%
2.93%
Proceeds from repurchase of equity
19,000
BB yield
-0.02%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
1,775,000
774,000
754,000
Net debt
(68,111,000)
(61,134,000)
(61,826,000)
Cash flow
Cash from operating activities
237,000
1,159,000
3,637,000
CAPEX
(154,000)
(132,000)
(1,070,000)
Cash from investing activities
(8,087,000)
8,237,000
(593,000)
Cash from financing activities
(896,000)
(2,567,000)
(2,538,000)
FCF
20,790,000
(8,518,000)
3,139,000
Balance
Cash
60,416,000
67,868,000
70,664,000
Long term investments
7,695,000
(6,734,000)
(8,838,000)
Excess cash
66,812,250
59,587,700
60,198,950
Stockholders' equity
61,771,000
74,527,000
74,890,000
Invested Capital
11,395,000
17,419,300
15,105,050
ROIC
42.45%
18.24%
16.80%
ROCE
9.23%
5.62%
7.82%
EV
Common stock shares outstanding
128,343
128,259
128,260
Price
531.00
-10.00%
590.00
-13.24%
680.00
-15.53%
Market cap
68,150,391
-9.94%
75,672,611
-13.24%
87,216,515
-15.52%
EV
46,391
14,543,611
25,396,515
EBITDA
6,759,000
4,685,000
6,261,000
EV/EBITDA
0.01
3.10
4.06
Interest
55,000
Interest/NOPBT
0.93%