Loading...
XJPX3900
Market cap135mUSD
Jan 14, Last price  
1,358.00JPY
1D
0.44%
1Q
4.95%
Jan 2017
54.32%
IPO
1.27%
Name

CrowdWorks Inc

Chart & Performance

D1W1MN
XJPX:3900 chart
P/E
23.53
P/S
1.25
EPS
57.72
Div Yield, %
0.00%
Shrs. gr., 5y
1.25%
Rev. gr., 5y
14.36%
Revenues
17.11b
+29.54%
51,380,000400,219,000811,982,0001,228,887,0001,509,380,0006,634,844,0008,749,813,0008,728,350,0007,769,472,00010,574,552,00013,210,655,00017,113,505,000
Net income
911m
-16.95%
-159,019,000-8,175,000-722,792,000-647,577,000-354,800,000-81,484,000-172,138,000-50,055,000622,421,000802,873,0001,096,574,000910,757,000
CFO
1.68b
+24.56%
-35,178,00023,527,000-434,390,000-365,613,000-504,152,000-542,957,000346,433,000-989,000868,792,0001,152,360,0001,349,431,0001,680,811,000
Dividend
Sep 27, 202418 JPY/sh

Profile

CrowdWorks Inc. provides crowdsourcing services in Japan. The company operates CrowdWorks, a crowdsourcing platform that connects companies with individuals over the Internet enabling orders to be placed and accepted for work; and Crowdtech, a project matching service platform for freelancers and companies. It also offers specialized project matching services for the needs of online work; CrowsLinks, a specialized side job/second business matching services for high-value professionals; and Software as a service. CrowdWorks Inc. was incorporated in 2011 and is headquartered in Tokyo, Japan.
URL
https://crowdworks.jp/
IPO date
Dec 12, 2014
Employees
257
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑092023‑092022‑092021‑092020‑092019‑092018‑092017‑092016‑092015‑09
Income
Revenues
17,113,505
29.54%
13,210,655
24.93%
10,574,552
36.10%
Cost of revenue
9,526,321
11,943,032
9,598,912
Unusual Expense (Income)
NOPBT
7,587,184
1,267,623
975,640
NOPBT Margin
44.33%
9.60%
9.23%
Operating Taxes
446,446
126,401
127,207
Tax Rate
5.88%
9.97%
13.04%
NOPAT
7,140,738
1,141,222
848,433
Net income
910,757
-16.95%
1,096,574
36.58%
802,873
28.99%
Dividends
Dividend yield
Proceeds from repurchase of equity
21,662
92,178
9,573
BB yield
-0.10%
-0.41%
-0.04%
Debt
Debt current
1,432,225
533,716
103,036
Long-term debt
601,508
163,189
20,240
Deferred revenue
(29,813)
(23,610)
Other long-term liabilities
96,658
52,851
30,750
Net debt
(5,878,655)
(5,339,449)
(5,174,709)
Cash flow
Cash from operating activities
1,680,811
1,349,431
1,152,360
CAPEX
(1,680,811)
Cash from investing activities
(2,440,683)
(1,168,337)
(262,357)
Cash from financing activities
960,626
436,342
8,343
FCF
7,159,978
1,142,105
855,642
Balance
Cash
5,960,365
5,773,447
5,153,365
Long term investments
1,952,023
262,907
144,620
Excess cash
7,056,713
5,375,821
4,769,257
Stockholders' equity
7,304,459
3,329,917
2,011,184
Invested Capital
2,378,139
3,429,081
2,647,171
ROIC
245.93%
37.56%
31.86%
ROCE
80.42%
18.67%
20.84%
EV
Common stock shares outstanding
15,737
15,656
15,517
Price
1,323.00
-8.25%
1,442.00
-16.02%
1,717.00
2.51%
Market cap
20,820,255
-7.78%
22,576,449
-15.26%
26,642,854
2.42%
EV
17,939,115
17,260,545
21,468,145
EBITDA
7,846,841
1,381,709
1,018,443
EV/EBITDA
2.29
12.49
21.08
Interest
10,078
4,001
19,492
Interest/NOPBT
0.13%
0.32%
2.00%