XJPX3796
Market cap22mUSD
Dec 24, Last price
509.00JPY
1D
-1.36%
1Q
3.04%
Jan 2017
37.57%
IPO
-90.71%
Name
e-Seikatsu Co Ltd
Chart & Performance
P/E
24.04
P/S
1.25
EPS
21.17
Div Yield, %
0.98%
Shrs. gr., 5y
—
Rev. gr., 5y
2.31%
Revenues
2.81b
+4.12%
Net income
146m
-7.60%
CFO
618m
-2.74%
Dividend
Mar 28, 20250 JPY/sh
Profile
e-Seikatsu Co.,Ltd. provides real estate technology services in Japan. It offers cloud/SaaS based system applications on a subscription basis to solve management issues for real estate companies. The company was incorporated in 2000 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 2,808,027 4.12% | 2,696,814 10.78% | 2,434,354 9.93% | ||
Cost of revenue | 2,606,534 | 2,445,152 | 2,252,830 | ||
Unusual Expense (Income) | |||||
NOPBT | 201,493 | 251,662 | 181,524 | ||
NOPBT Margin | 7.18% | 9.33% | 7.46% | ||
Operating Taxes | 62,852 | 77,283 | 58,710 | ||
Tax Rate | 31.19% | 30.71% | 32.34% | ||
NOPAT | 138,641 | 174,379 | 122,814 | ||
Net income | 146,131 -7.60% | 158,150 47.86% | 106,959 426.14% | ||
Dividends | (34,484) | (34,481) | (34,384) | ||
Dividend yield | 0.81% | 0.98% | 1.25% | ||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | |||||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 2,809 | 2,811 | 2,872 | ||
Net debt | (770,378) | (840,539) | (735,514) | ||
| Cash flow | |||||
Cash from operating activities | 618,327 | 635,758 | 675,563 | ||
CAPEX | (654,551) | (525,495) | (439,366) | ||
Cash from investing activities | (656,485) | (525,402) | (439,273) | ||
Cash from financing activities | (34,484) | (34,481) | (34,384) | ||
FCF | 217,295 | 180,724 | 128,497 | ||
| Balance | |||||
Cash | 739,371 | 806,971 | 731,644 | ||
Long term investments | 31,007 | 33,568 | 3,870 | ||
Excess cash | 629,977 | 705,698 | 613,796 | ||
Stockholders' equity | 1,367,140 | 1,255,515 | 1,131,871 | ||
Invested Capital | 1,319,553 | 1,071,806 | 1,039,575 | ||
ROIC | 11.60% | 16.52% | 11.55% | ||
ROCE | 10.34% | 14.16% | 10.98% | ||
| EV | |||||
Common stock shares outstanding | 6,901 | 6,901 | 6,901 | ||
Price | 616.00 20.78% | 510.00 27.82% | 399.00 -31.91% | ||
Market cap | 4,251,263 20.78% | 3,519,715 27.82% | 2,753,659 -31.91% | ||
EV | 3,480,885 | 2,679,176 | 2,018,145 | ||
EBITDA | 684,024 | 699,917 | 616,411 | ||
EV/EBITDA | 5.09 | 3.83 | 3.27 | ||
Interest | 3 | 13 | |||
Interest/NOPBT | 0.00% | 0.01% | |||