Loading...
XJPX
3913
Market cap12mUSD
May 23, Last price  
782.00JPY
1D
4.41%
1Q
28.83%
Jan 2017
-57.96%
IPO
-82.11%
Name

sMedio Inc

Chart & Performance

D1W1MN
XJPX:3913 chart
No data to show
P/E
27.95
P/S
2.18
EPS
27.98
Div Yield, %
Shrs. gr., 5y
3.53%
Rev. gr., 5y
-6.35%
Revenues
806m
-0.88%
0913,934,000722,473,000827,242,000813,670,000806,493,000
Net income
63m
P
010,320,0001,116,000-185,051,000-163,678,00063,000,000
CFO
121m
P
-307,526,000189,656,000-248,476,000123,662,000-108,893,000121,292,000

Profile

GreenBee, Inc. provides software development and services in Japan. The company offers sMedio Face Detector, a face recognition solution; sMedio Emotion Recognition, a facial expression recognition solution; sMedio Gender Recognition and sMedio Age Recognition solutions, which estimates gender and age from a detected face; sMedio Motion Recognition that detects moving people in a video, and recognizes their motions as standing, sitting, walking, running, and falling; and sMedio Object Tracker, objects detection and tracking solution in a video. It also provides tunneling facial image AI analysis system, concrete AI analysis, and motion recognition AI analysis service; Tourbillon, a sophisticated HTML5 browser for digital devices; Valution BD, a blu-ray disc playback software for embedded; JS Backup, a backup tool; and RiskFinder, a web service for vulnerability assessment on Android applications. In addition, the company offers sMedio DTCP MOVE, an app for NAS system; sMedio True VR, a multimedia solution for virtual reality; sMedio True VR Sound, an engine to enable monaural sound to be 3D spatialize sound; sMedio pConnect for connecting the iOS/Android smartphone to PC; and sMedio TV Suite for Android and Windows. Further, it provides IoT solutions comprising temperature management solution for distribution and retail industry, and medical products for cold chain; indoor CO2 concentration monitoring solution; and smart meter reading solution for the energy industry. The company was formerly known as sMedio, Inc. and changed its name to GreenBee, Inc. in April 2024. GreenBee, Inc. was incorporated in 2007 and is headquartered in Tokyo, Japan.
IPO date
Mar 27, 2015
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑12
Income
Revenues
806,493
-0.88%
813,670
-1.64%
827,242
14.50%
Cost of revenue
366,000
854,813
660,548
Unusual Expense (Income)
NOPBT
440,493
(41,143)
166,694
NOPBT Margin
54.62%
20.15%
Operating Taxes
(8,048)
19,717
3,006
Tax Rate
1.80%
NOPAT
448,541
(60,860)
163,688
Net income
63,000
-138.49%
(163,678)
-11.55%
(185,051)
-16,681.63%
Dividends
Dividend yield
Proceeds from repurchase of equity
43,680
193,970
BB yield
-3.47%
-15.83%
Debt
Debt current
(15,358)
Long-term debt
Deferred revenue
Other long-term liabilities
11,683
5,456
5,362
Net debt
(974,000)
(781,417)
(921,316)
Cash flow
Cash from operating activities
121,292
(108,893)
123,662
CAPEX
(5,000)
(4,000)
(5,770)
Cash from investing activities
(22,220)
(5,324)
(5,797)
Cash from financing activities
43,654
193,969
FCF
513,761
(39,282)
377,369
Balance
Cash
932,000
781,347
889,359
Long term investments
42,000
70
16,599
Excess cash
933,675
740,734
864,596
Stockholders' equity
(66,127)
(129,956)
59,523
Invested Capital
1,268,961
1,199,545
1,136,808
ROIC
36.34%
19.21%
ROCE
36.62%
13.84%
EV
Common stock shares outstanding
2,289
2,255
2,070
Price
550.00
-0.72%
554.00
-6.42%
592.00
-12.81%
Market cap
1,258,920
0.78%
1,249,225
1.95%
1,225,310
-6.68%
EV
284,920
467,808
303,994
EBITDA
446,493
(32,771)
176,755
EV/EBITDA
0.64
1.72
Interest
Interest/NOPBT