Loading...
XJPX
3928
Market cap14mUSD
Sep 22, Last price  
257.00JPY
1D
0.00%
1Q
4.02%
Jan 2017
-90.32%
IPO
-78.60%
Name

Mynet Inc

Chart & Performance

D1W1MN
No data to show
P/E
8.84
P/S
0.25
EPS
29.06
Div Yield, %
—
Shrs. gr., 5y
-0.18%
Rev. gr., 5y
-5.36%
Revenues
8.85b
+1.48%
993,302,0002,964,029,0006,801,368,00011,957,501,00012,133,898,00011,649,841,00011,533,596,00010,571,184,00010,542,863,0008,717,000,0008,846,312,000
Net income
246m
+71.77%
10,135,00095,443,000882,747,00012,585,000-3,257,497,000-2,408,942,0001,129,848,000229,274,000-1,633,077,000143,000,000245,634,000
CFO
329m
+32.13%
57,804,000-101,697,0001,096,605,0001,683,246,0001,225,503,000-329,936,0001,848,474,000527,961,000-148,632,000249,000,000329,001,000
Dividend
Dec 29, 20226 JPY/sh

Profile

Mynet Inc. provides game services in Japan. It develops various games; and provides sports DX, marketing, and AI/data services. The company was incorporated in 2006 and is based in Tokyo, Japan.
URL
https://mynet.co.jp/
IPO date
Dec 21, 2015
Employees
347
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
8,846,312
1.48%
8,717,000
-17.32%
10,542,863
-0.27%
Cost of revenue
5,292,561
5,392,000
6,841,436
Unusual Expense (Income)
NOPBT
3,553,751
3,325,000
3,701,427
NOPBT Margin
40.17%
38.14%
35.11%
Operating Taxes
19,466
(117,176)
113,443
Tax Rate
0.55%
3.06%
NOPAT
3,534,285
3,442,176
3,587,984
Net income
245,634
71.77%
143,000
-108.76%
(1,633,077)
-812.28%
Dividends
(101,810)
Dividend yield
3.21%
Proceeds from repurchase of equity
(99,975)
BB yield
3.15%
Debt
Debt current
910,000
685,000
655,999
Long-term debt
1,480,000
785,000
1,432,200
Deferred revenue
Other long-term liabilities
1,000
23,000
158,788
Net debt
(245,211)
(403,000)
(103,924)
Cash flow
Cash from operating activities
329,001
249,000
(148,632)
CAPEX
(4,000)
(128,507)
Cash from investing activities
(190,061)
(247,970)
(1,360,548)
Cash from financing activities
719,999
(414,999)
(26,276)
FCF
3,282,530
3,708,845
3,505,516
Balance
Cash
2,389,452
1,530,000
1,977,096
Long term investments
245,759
343,000
215,027
Excess cash
2,192,895
1,437,150
1,664,980
Stockholders' equity
215,235
(38,999)
(295,503)
Invested Capital
3,692,086
2,782,999
3,530,467
ROIC
109.17%
109.04%
106.53%
ROCE
90.60%
121.17%
114.42%
EV
Common stock shares outstanding
8,441
8,427
8,538
Price
329.00
15.85%
284.00
-23.66%
372.00
-38.71%
Market cap
2,777,099
16.04%
2,393,327
-24.64%
3,176,027
-39.64%
EV
2,653,888
2,088,328
3,072,103
EBITDA
3,615,324
3,491,000
4,048,189
EV/EBITDA
0.73
0.60
0.76
Interest
31,752
15,553
18,055
Interest/NOPBT
0.89%
0.47%
0.49%