Loading...
XJPX3826
Market cap20mUSD
Jan 06, Last price  
303.00JPY
1Q
-6.77%
Jan 2017
-4.72%
IPO
-60.90%
Name

System Integrator Corp

Chart & Performance

D1W1MN
XJPX:3826 chart
P/E
3.50
P/S
0.68
EPS
86.51
Div Yield, %
2.63%
Shrs. gr., 5y
-0.29%
Rev. gr., 5y
3.53%
Revenues
4.84b
+7.79%
2,005,402,0001,704,191,0001,854,060,0002,065,011,0002,657,272,0003,553,043,0003,101,003,0003,539,196,0003,176,524,0003,767,312,0004,066,040,0004,554,211,0004,258,759,0004,817,559,0004,486,027,0004,835,591,000
Net income
944m
+237.18%
307,000-19,850,0006,363,000163,632,000248,372,000272,193,000-906,051,000364,616,000137,316,000345,913,000578,979,000458,560,000293,059,000391,006,000280,103,000944,456,000
CFO
275m
-56.03%
121,210,000286,580,000114,274,000299,430,000122,353,000297,194,000-764,772,000905,662,000270,762,000309,411,000717,280,000450,890,000683,559,000406,453,000625,565,000275,075,000
Dividend
Feb 27, 20250 JPY/sh

Profile

System Integrator Corp. plans, develops, and sells packaging software and cloud services in Japan. It offers ERP, EC, omni channel, project management, database development and design support, application design, and e-learning tools. The company's products include AISIA, a design recognition solution; TOPSIC, an online and in real time cloud solution to evaluate a range of engineers' programming skills from beginner to advanced; SI Object Browser, a database development support tool; SI Object Browser ER, a data modeling tool; and SI Object Browser Designer, an AI design document preparation tool. Its products also comprise SI Object Browser PM, an integrated project management tool; SI Web Shopping, an EC site construction package software; and GRANDIT, a Web-based ERP. In addition, the company offers consulting services. System Integrator Corp. was founded in 1995 and is headquartered in Saitama, Japan.
URL
https://www.sint.co.jp/
IPO date
Dec 04, 2006
Employees
233
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑022023‑022022‑022021‑022020‑022019‑022018‑022017‑022016‑022015‑02
Income
Revenues
4,835,591
7.79%
4,486,027
-6.88%
4,817,559
13.12%
Cost of revenue
4,492,725
2,989,283
3,239,387
Unusual Expense (Income)
NOPBT
342,866
1,496,744
1,578,172
NOPBT Margin
7.09%
33.36%
32.76%
Operating Taxes
345,779
135,235
162,155
Tax Rate
100.85%
9.04%
10.27%
NOPAT
(2,913)
1,361,509
1,416,017
Net income
944,456
237.18%
280,103
-28.36%
391,006
33.42%
Dividends
(86,869)
(121,194)
(88,445)
Dividend yield
1.93%
2.66%
1.48%
Proceeds from repurchase of equity
(47,749)
BB yield
1.05%
Debt
Debt current
(318,702)
Long-term debt
Deferred revenue
Other long-term liabilities
(26,824)
(13,492)
Net debt
(3,113,231)
(2,528,930)
(1,821,290)
Cash flow
Cash from operating activities
275,075
625,565
406,453
CAPEX
(126,719)
(84,628)
(145,904)
Cash from investing activities
958,207
(123,683)
(160,306)
Cash from financing activities
(86,869)
(168,944)
(88,445)
FCF
(413,084)
1,537,623
1,230,572
Balance
Cash
2,990,641
1,964,228
1,631,290
Long term investments
122,590
246,000
190,000
Excess cash
2,871,451
1,985,927
1,580,412
Stockholders' equity
3,397,987
2,602,115
2,399,640
Invested Capital
793,682
374,334
1,010,005
ROIC
196.70%
156.82%
ROCE
9.35%
62.70%
60.48%
EV
Common stock shares outstanding
10,918
10,934
11,015
Price
413.00
-0.96%
417.00
-23.35%
544.00
-14.87%
Market cap
4,509,018
-1.11%
4,559,542
-23.91%
5,992,137
-14.81%
EV
1,395,787
2,030,612
4,170,847
EBITDA
531,331
1,724,728
1,781,356
EV/EBITDA
2.63
1.18
2.34
Interest
Interest/NOPBT