Loading...
XJPX
3770
Market cap24mUSD
Oct 10, Last price  
415.00JPY
Name

Zappallas Inc

Chart & Performance

D1W1MN
No data to show
P/E
23.42
P/S
0.86
EPS
17.72
Div Yield, %
1.20%
Shrs. gr., 5y
-6.80%
Rev. gr., 5y
2.64%
Revenues
4.32b
-1.29%
8,550,993,00010,308,364,00011,224,851,00011,813,348,00010,070,716,0008,900,210,0008,138,179,0007,532,399,0005,558,805,0004,846,861,0004,408,747,0004,170,180,0003,789,027,0004,792,151,0004,804,311,0004,375,993,0004,373,725,0004,317,141,000
Net income
159m
-2.28%
1,027,815,0001,580,863,0001,532,468,0001,626,464,0001,579,401,000917,281,000375,685,000242,157,000-539,479,000134,867,000-863,602,000-357,632,000-227,378,000286,365,000-8,361,000-469,046,000162,482,000158,785,000
CFO
263m
-13.04%
1,243,778,0001,671,147,0002,083,521,0001,725,479,0001,637,139,0001,474,680,0001,313,170,0001,123,657,000315,317,000613,162,000-526,226,000124,979,000-2,743,000604,145,000195,746,000-365,857,000302,076,000262,681,000
Dividend
Apr 28, 20250 JPY/sh

Profile

Zappallas, Inc. engages in the provision of fortune-telling services for smartphones and PCs. It operates through Mobile Service Business and Foreign Operation segments. The company was formerly known as Cyber-Biz Inc. and changed its name to Zappallas, Inc. in April 2001. Zappallas, Inc. was incorporated in 2000 and is headquartered in Tokyo, Japan.
URL
https://www.zappallas.com/
IPO date
May 27, 2005
Employees
144
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2025‑042024‑042023‑042022‑042021‑042020‑042019‑042018‑042017‑042016‑04
Income
Revenues
4,317,141
-1.29%
4,373,725
-0.05%
4,375,993
-8.92%
Cost of revenue
1,293,711
4,093,323
4,737,958
Unusual Expense (Income)
NOPBT
3,023,430
280,402
(361,965)
NOPBT Margin
70.03%
6.41%
Operating Taxes
84,554
98,996
(6,501)
Tax Rate
2.80%
35.31%
NOPAT
2,938,876
181,406
(355,464)
Net income
158,785
-2.28%
162,482
-134.64%
(469,046)
5,509.93%
Dividends
(54,480)
(121,231)
(38,377)
Dividend yield
1.50%
2.40%
0.84%
Proceeds from repurchase of equity
(1,085,918)
(48,241)
(259,343)
BB yield
29.95%
0.95%
5.64%
Debt
Debt current
(43,472)
Long-term debt
Deferred revenue
Other long-term liabilities
5,227
5,210
2
Net debt
(4,452,253)
(5,325,738)
(5,338,481)
Cash flow
Cash from operating activities
262,681
302,076
(365,857)
CAPEX
(30,517)
(67,746)
(58,684)
Cash from investing activities
(2,398,736)
(67,305)
43,254
Cash from financing activities
(1,140,399)
(169,473)
(297,721)
FCF
2,905,545
2,898
(192,180)
Balance
Cash
1,575,785
4,901,127
4,818,009
Long term investments
2,876,468
424,611
477,000
Excess cash
4,236,396
5,107,052
5,076,209
Stockholders' equity
4,577,693
5,873,719
5,897,340
Invested Capital
732,750
575,448
618,346
ROIC
449.30%
30.39%
ROCE
59.54%
4.93%
EV
Common stock shares outstanding
8,974
12,116
12,727
Price
404.00
-3.12%
417.00
15.51%
361.00
-15.85%
Market cap
3,625,656
-28.24%
5,052,493
9.97%
4,594,324
-16.29%
EV
(826,597)
(273,245)
(744,157)
EBITDA
3,118,897
383,561
(141,439)
EV/EBITDA
5.26
Interest
317
Interest/NOPBT
0.01%