XJPX
3928
Market cap14mUSD
Jul 29, Last price
249.00JPY
1D
-0.80%
1Q
11.16%
Jan 2017
-90.69%
IPO
-79.42%
Name
Mynet Inc
Chart & Performance
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.
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 | 8,846,000 1.48% | 8,717,000 -17.32% | 10,542,863 -0.27% | |||||||
Cost of revenue | 5,292,000 | 5,392,000 | 6,841,436 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,554,000 | 3,325,000 | 3,701,427 | |||||||
NOPBT Margin | 40.18% | 38.14% | 35.11% | |||||||
Operating Taxes | 19,000 | (117,176) | 113,443 | |||||||
Tax Rate | 0.53% | 3.06% | ||||||||
NOPAT | 3,535,000 | 3,442,176 | 3,587,984 | |||||||
Net income | 245,000 71.33% | 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 | 920,000 | 685,000 | 655,999 | |||||||
Long-term debt | 1,470,000 | 785,000 | 1,432,200 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 18,000 | 23,000 | 158,788 | |||||||
Net debt | (290,452) | (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 | 3,282,401 | 3,708,845 | 3,505,516 | |||||||
Balance | ||||||||||
Cash | 2,389,452 | 1,530,000 | 1,977,096 | |||||||
Long term investments | 291,000 | 343,000 | 215,027 | |||||||
Excess cash | 2,238,152 | 1,437,150 | 1,664,980 | |||||||
Stockholders' equity | 193,000 | (38,999) | (295,503) | |||||||
Invested Capital | 3,730,000 | 2,782,999 | 3,530,467 | |||||||
ROIC | 108.55% | 109.04% | 106.53% | |||||||
ROCE | 90.59% | 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 | 2,608,647 | 2,088,328 | 3,072,103 | |||||||
EBITDA | 3,615,000 | 3,491,000 | 4,048,189 | |||||||
EV/EBITDA | 0.72 | 0.60 | 0.76 | |||||||
Interest | 19,059 | 15,553 | 18,055 | |||||||
Interest/NOPBT | 0.54% | 0.47% | 0.49% |