XJPX
3911
Market cap77mUSD
Jul 16, Last price
244.00JPY
1D
1.67%
1Q
-3.17%
Jan 2017
-41.20%
IPO
-87.04%
Name
Aiming Inc
Chart & Performance
Profile
Aiming Inc. engages in the planning, production, development, and operation of online games for PCs, browsers, smartphones, home consoles, and mobile phones in Japan. The company was incorporated in 2011 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 17,086,000 -6.12% | 18,199,000 33.14% | 13,668,607 13.39% | |||||||
Cost of revenue | 7,610,006 | 21,118,000 | 14,579,085 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,475,994 | (2,919,000) | (910,478) | |||||||
NOPBT Margin | 55.46% | |||||||||
Operating Taxes | 248,000 | (15,097) | 137,090 | |||||||
Tax Rate | 2.62% | |||||||||
NOPAT | 9,227,994 | (2,903,903) | (1,047,568) | |||||||
Net income | (341,000) -84.69% | (2,227,000) -1,347.00% | 178,589 -84.74% | |||||||
Dividends | (80,000) | (139,697) | ||||||||
Dividend yield | 0.80% | 0.87% | ||||||||
Proceeds from repurchase of equity | 1,649,404 | 12,034 | 3,811 | |||||||
BB yield | -17.16% | -0.12% | -0.02% | |||||||
Debt | ||||||||||
Debt current | 500,000 | (230,669) | ||||||||
Long-term debt | 659 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 233,000 | 2,000 | (1,270,054) | |||||||
Net debt | (3,852,341) | (3,326,000) | (5,495,336) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (964,000) | (1,153,000) | (350,923) | |||||||
CAPEX | (344,000) | (126,000) | (25,573) | |||||||
Cash from investing activities | (215,000) | (695,000) | (262,585) | |||||||
Cash from financing activities | 1,181,000 | (502,000) | 381,113 | |||||||
FCF | 7,798,279 | (3,046,654) | (1,571,507) | |||||||
Balance | ||||||||||
Cash | 2,867,000 | 2,882,000 | 5,253,255 | |||||||
Long term investments | 986,000 | 944,000 | 11,412 | |||||||
Excess cash | 2,998,700 | 2,916,050 | 4,581,237 | |||||||
Stockholders' equity | 2,667,000 | 2,206,000 | 4,283,857 | |||||||
Invested Capital | 3,630,000 | 3,072,000 | 957,684 | |||||||
ROIC | 275.38% | |||||||||
ROCE | 150.48% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 45,542 | 40,113 | 40,020 | |||||||
Price | 211.00 -15.60% | 250.00 -37.97% | 403.00 43.93% | |||||||
Market cap | 9,609,458 -4.18% | 10,028,221 -37.82% | 16,128,068 44.45% | |||||||
EV | 6,031,117 | 7,003,221 | 10,726,444 | |||||||
EBITDA | 9,995,994 | (2,183,000) | (895,539) | |||||||
EV/EBITDA | 0.60 | |||||||||
Interest | 6,088 | 45 | 78 | |||||||
Interest/NOPBT | 0.06% |