Loading...
XJPX3923
Market cap2.13bUSD
Dec 26, Last price  
1,857.00JPY
1D
-0.46%
1Q
-19.66%
Jan 2017
1,076.25%
IPO
942.53%
Name

Rakus Co Ltd

Chart & Performance

D1W1MN
XJPX:3923 chart
P/E
80.39
P/S
8.76
EPS
23.10
Div Yield, %
0.10%
Shrs. gr., 5y
—
Rev. gr., 5y
34.45%
Revenues
38.41b
+40.18%
2,805,000,0003,413,690,0004,077,192,0004,932,368,0006,408,873,0008,743,332,00011,608,041,00015,387,883,00020,629,000,00027,399,000,00038,408,000,000
Net income
4.19b
+228.49%
200,000,000378,638,000526,211,000731,585,000874,981,0001,018,540,000799,538,0002,936,000,0001,078,000,0001,274,000,0004,185,000,000
CFO
5.29b
+143.69%
0292,468,000736,436,000579,707,0001,042,630,0001,120,301,000939,925,0004,271,973,000-11,000,0002,170,000,0005,288,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 11, 2025

Profile

Rakus Co., Ltd. provides cloud and IT outsourcing services. It offers cloud products, such as Raku Raku Seisan, Raku Raku Meisai, Mail Dealer, Raku Raku Hambai, Hai Hai Mail, and Blastmail, as well as dispatches IT engineers. The company was incorporated in 2000 and is headquartered in Tokyo, Japan.
URL
https://www.rakus.co.jp/
IPO date
Dec 09, 2015
Employees
2,330
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
38,408,000
40.18%
27,399,000
32.82%
20,629,000
34.06%
Cost of revenue
32,832,000
25,758,000
19,050,000
Unusual Expense (Income)
NOPBT
5,576,000
1,641,000
1,579,000
NOPBT Margin
14.52%
5.99%
7.65%
Operating Taxes
1,422,000
565,000
465,000
Tax Rate
25.50%
34.43%
29.45%
NOPAT
4,154,000
1,076,000
1,114,000
Net income
4,185,000
228.49%
1,274,000
18.18%
1,078,000
-63.28%
Dividends
(353,000)
(344,000)
(317,000)
Dividend yield
0.10%
0.10%
0.10%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
754,000
4,000
4,000
Long-term debt
216,000
32,000
36,000
Deferred revenue
Other long-term liabilities
170,000
147,000
70,000
Net debt
(6,481,000)
(7,000,000)
(5,771,000)
Cash flow
Cash from operating activities
5,288,000
2,170,000
(11,000)
CAPEX
(854,000)
(634,000)
(425,000)
Cash from investing activities
(4,860,000)
(699,000)
(877,000)
Cash from financing activities
579,000
(348,000)
(295,000)
FCF
3,192,000
1,310,000
373,977
Balance
Cash
7,010,000
5,990,000
4,861,000
Long term investments
441,000
1,046,000
950,000
Excess cash
5,530,600
5,666,050
4,779,550
Stockholders' equity
13,059,000
18,773,000
16,913,000
Invested Capital
8,957,400
2,972,950
3,633,450
ROIC
69.64%
32.57%
59.33%
ROCE
38.15%
19.00%
18.77%
EV
Common stock shares outstanding
181,214
181,214
181,215
Price
2,050.00
8.01%
1,898.00
13.72%
1,669.00
-21.79%
Market cap
371,489,336
8.01%
343,944,950
13.72%
302,447,012
-21.79%
EV
365,008,336
346,477,950
305,281,012
EBITDA
6,443,000
2,226,000
2,141,000
EV/EBITDA
56.65
155.65
142.59
Interest
2,000
Interest/NOPBT
0.04%