XJPX3825
Market cap354mUSD
Jan 21, Last price
465.00JPY
1D
-5.49%
1Q
218.49%
Jan 2017
227.46%
IPO
-82.90%
Name
Remixpoint Inc
Chart & Performance
P/E
51.57
P/S
2.69
EPS
9.02
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
19.03%
Revenues
20.49b
-37.52%
Net income
1.07b
-67.25%
CFO
2.45b
P
Dividend
Mar 30, 20232 JPY/sh
Profile
Remixpoint, Inc. engages in the development and sale of energy management systems and energy-saving support consulting services in Japan. The company operates through five segments: Energy Business, Used Car Business, Resilience Business, Financial Business, and Others. It also provides electric power retail services and energy saving equipment; and sells storage batteries for home use. In addition, the company engages in trading used cars with used car dealers; and consulting related to used car trading and other activities. Further, it provides antibacterial/antiviral coating, lighting strike suppression lighting, MA-T visualization of closed/dense, water dispenser, spatial environment improvement, AI face recognition and body temperature detection, and power supply. Additionally, the company offers services related to crypto-asset transactions, such as physical trading of crypto assets, margin trading, remittance and receipt, and lending; and travel and marketing consulting services, as well as rents and sells land and buildings. Remixpoint, Inc. was incorporated in 2004 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 | 20,487,000 -37.52% | 32,789,000 14.04% | 28,753,000 117.55% | ||
Cost of revenue | 18,743,000 | 34,643,000 | 20,575,000 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,744,000 | (1,854,000) | 8,178,000 | ||
NOPBT Margin | 8.51% | 28.44% | |||
Operating Taxes | (53,000) | 3,991,000 | 1,258,000 | ||
Tax Rate | 15.38% | ||||
NOPAT | 1,797,000 | (5,845,000) | 6,920,000 | ||
Net income | 1,070,000 -67.25% | 3,267,000 -52.74% | 6,913,000 -332.45% | ||
Dividends | (237,000) | ||||
Dividend yield | 1.23% | ||||
Proceeds from repurchase of equity | (571,000) | 2,695,000 | |||
BB yield | 1.57% | -7.83% | |||
| Debt | |||||
Debt current | 193,000 | 2,028,000 | |||
Long-term debt | 422,000 | ||||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | 2,000 | 2,000 | ||
Net debt | (12,995,000) | (11,243,000) | (2,935,000) | ||
| Cash flow | |||||
Cash from operating activities | 2,447,000 | (6,843,000) | (429,000) | ||
CAPEX | (41,000) | (294,000) | (294,000) | ||
Cash from investing activities | 120,000 | 13,685,000 | (259,000) | ||
Cash from financing activities | (164,000) | (564,000) | 2,715,000 | ||
FCF | 3,706,000 | (1,158,000) | (658,000) | ||
| Balance | |||||
Cash | 13,573,000 | 11,528,000 | 5,266,000 | ||
Long term investments | 37,000 | (285,000) | (303,000) | ||
Excess cash | 12,585,650 | 9,603,550 | 3,525,350 | ||
Stockholders' equity | 8,472,000 | 15,513,000 | 6,931,000 | ||
Invested Capital | 10,113,000 | 6,448,450 | 10,961,650 | ||
ROIC | 21.70% | 74.66% | |||
ROCE | 9.38% | 56.45% | |||
| EV | |||||
Common stock shares outstanding | 119,201 | 120,243 | 109,279 | ||
Price | 162.00 -46.53% | 303.00 -3.81% | 315.00 53.66% | ||
Market cap | 19,310,553 -47.00% | 36,433,603 5.84% | 34,422,937 108.10% | ||
EV | 6,315,553 | 25,190,603 | 31,487,937 | ||
EBITDA | 2,425,000 | (1,586,000) | 8,407,000 | ||
EV/EBITDA | 2.60 | 3.75 | |||
Interest | 1,000 | 4,000 | |||
Interest/NOPBT | 0.06% | 0.05% | |||