XJPX3791
Market cap70mUSD
Jan 16, Last price
2,339.00JPY
1D
3.04%
1Q
32.60%
Jan 2017
35.20%
IPO
-65.94%
Name
IG Port Inc
Chart & Performance
P/E
9.52
P/S
0.93
EPS
245.72
Div Yield, %
1.74%
Shrs. gr., 5y
—
Rev. gr., 5y
0.56%
Revenues
11.84b
+6.07%
Net income
1.16b
+51.07%
CFO
3.06b
+68.03%
Dividend
May 29, 20250 JPY/sh
Profile
IG Port, Inc., together with its subsidiaries, operates as an animation production company in Japan and internationally. It operates through Video Production Business, Publishing Business, and Copyright Business segments. The company produces comics in terms of content, video, and music. It also involved in the work of theaters, videos, and television. In addition, the company produces gaming software, as well as acquires, manages, and sells copyrighted work, comic magazine publishing, web comic publications, and character licenses. Further, the company produces full digital animation and technical development of applications for smart devices, etc. Additionally, it is involved in electronic content delivery service business. IG Port, Inc. was founded in 1987 and is based in Musashino, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | |
| Income | |||||
Revenues | 11,841,359 6.07% | 11,163,699 -5.97% | 11,872,358 19.31% | ||
Cost of revenue | 9,729,659 | 9,305,353 | 10,548,395 | ||
Unusual Expense (Income) | |||||
NOPBT | 2,111,700 | 1,858,346 | 1,323,963 | ||
NOPBT Margin | 17.83% | 16.65% | 11.15% | ||
Operating Taxes | 408,676 | 235,916 | 567,772 | ||
Tax Rate | 19.35% | 12.69% | 42.88% | ||
NOPAT | 1,703,024 | 1,622,430 | 756,191 | ||
Net income | 1,158,411 51.07% | 766,823 13,233.73% | 5,751 -99.01% | ||
Dividends | (191,945) | (23,985) | (50,314) | ||
Dividend yield | 0.97% | 0.04% | 0.15% | ||
Proceeds from repurchase of equity | (253) | (156) | (346,144) | ||
BB yield | 0.00% | 0.00% | 1.00% | ||
| Debt | |||||
Debt current | 200,000 | 4,647 | 9,114 | ||
Long-term debt | 24,016 | 204,437 | 209,084 | ||
Deferred revenue | |||||
Other long-term liabilities | 400,954 | 317,621 | 307,221 | ||
Net debt | (7,794,772) | (6,585,325) | (5,731,164) | ||
| Cash flow | |||||
Cash from operating activities | 3,056,010 | 1,818,782 | 2,495,851 | ||
CAPEX | (1,224,300) | (957,655) | (1,281,893) | ||
Cash from investing activities | (1,284,000) | (966,754) | (1,443,332) | ||
Cash from financing activities | (146,997) | (33,255) | (255,963) | ||
FCF | 1,820,720 | 1,808,447 | 515,886 | ||
| Balance | |||||
Cash | 7,756,943 | 6,128,409 | 5,305,362 | ||
Long term investments | 261,845 | 666,000 | 644,000 | ||
Excess cash | 7,426,720 | 6,236,224 | 5,355,744 | ||
Stockholders' equity | 5,463,469 | 4,555,641 | 3,808,666 | ||
Invested Capital | 2,455,536 | 2,056,448 | 1,688,387 | ||
ROIC | 75.49% | 86.65% | 40.12% | ||
ROCE | 26.67% | 28.11% | 24.08% | ||
| EV | |||||
Common stock shares outstanding | 19,090 | 18,857 | 19,730 | ||
Price | 1,039.00 -67.38% | 3,185.00 81.38% | 1,756.00 6.75% | ||
Market cap | 19,834,921 -66.98% | 60,060,551 73.36% | 34,645,065 6.57% | ||
EV | 12,067,711 | 53,552,445 | 28,995,853 | ||
EBITDA | 2,720,276 | 2,747,965 | 3,055,006 | ||
EV/EBITDA | 4.44 | 19.49 | 9.49 | ||
Interest | 598 | 612 | 553 | ||
Interest/NOPBT | 0.03% | 0.03% | 0.04% | ||