Loading...
XJPX3926
Market cap114mUSD
Jan 21, Last price  
584.00JPY
1D
3.00%
1Q
-11.38%
Jan 2017
-42.93%
IPO
-38.31%
Name

Open Door Inc

Chart & Performance

D1W1MN
XJPX:3926 chart
P/E
—
P/S
7.07
EPS
—
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
-12.42%
Revenues
2.56b
+24.60%
1,787,000,0001,988,868,0002,468,279,0002,996,855,0004,009,795,0004,969,755,0004,936,987,0001,122,453,0001,201,541,0002,055,457,0002,561,009,000
Net income
-170m
L+281.03%
149,000,000400,745,000536,118,000632,815,000756,689,0001,099,249,000925,409,000-652,160,000-544,801,000-44,659,000-170,164,000
CFO
-313m
L+4,170.65%
0316,705,000561,251,000600,351,000687,767,0001,121,247,000980,539,000-1,154,221,000117,731,000-7,329,000-312,996,000

Profile

OpenDoor Inc. provides Web services through the Internet in Japan. The company operates Travelko, a travel comparison site; TRAVELKO, a multi-language travel comparison site; and GALLERY JAPAN, a Japanese traditional art crafts site. It is also involved in the development and provision of online systems for the Internet and mobile phones; and planning and operation of software development and content delivery. OpenDoor Inc. was incorporated in 1997 and is headquartered in Tokyo, Japan.
URL
https://www.opendoor.co.jp/
IPO date
Dec 17, 2015
Employees
191
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
2,561,009
24.60%
2,055,457
71.07%
1,201,541
7.05%
Cost of revenue
2,742,294
2,107,153
662,134
Unusual Expense (Income)
NOPBT
(181,285)
(51,696)
539,407
NOPBT Margin
44.89%
Operating Taxes
5,215
42,963
3,366
Tax Rate
0.62%
NOPAT
(186,500)
(94,659)
536,041
Net income
(170,164)
281.03%
(44,659)
-91.80%
(544,801)
-16.46%
Dividends
Dividend yield
Proceeds from repurchase of equity
(34)
(165)
BB yield
0.00%
0.00%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
42,602
42,602
42,601
Net debt
(4,692,865)
(5,920,525)
(5,038,844)
Cash flow
Cash from operating activities
(312,996)
(7,329)
117,731
CAPEX
(37,000)
(14,557)
(16,219)
Cash from investing activities
(48,079)
(23,989)
(17,101)
Cash from financing activities
(34)
(165)
FCF
(376,582)
(71,697)
1,175,208
Balance
Cash
2,626,415
2,987,525
3,018,844
Long term investments
2,066,450
2,933,000
2,020,000
Excess cash
4,564,815
5,817,752
4,978,767
Stockholders' equity
4,654,750
5,213,148
4,631,587
Invested Capital
589,461
441,556
486,603
ROIC
105.41%
ROCE
10.40%
EV
Common stock shares outstanding
31,014
31,014
31,014
Price
812.00
-47.81%
1,556.00
-17.80%
1,893.00
3.16%
Market cap
25,183,014
-47.81%
48,257,115
-17.80%
58,708,722
3.16%
EV
20,490,149
42,336,590
53,669,878
EBITDA
(153,132)
(14,082)
609,872
EV/EBITDA
88.00
Interest
5
Interest/NOPBT
0.00%