Loading...
XJPX3928
Market cap17mUSD
Dec 30, Last price  
329.00JPY
1D
0.00%
1Q
-17.54%
Jan 2017
-87.70%
IPO
-72.81%
Name

Mynet Inc

Chart & Performance

D1W1MN
XJPX:3928 chart
P/E
19.45
P/S
0.32
EPS
16.92
Div Yield, %
0.00%
Shrs. gr., 5y
0.11%
Rev. gr., 5y
-6.40%
Revenues
8.72b
-17.32%
993,302,0002,964,029,0006,801,368,00011,957,501,00012,133,898,00011,649,841,00011,533,596,00010,571,184,00010,542,863,0008,717,000,000
Net income
143m
P
10,135,00095,443,000882,747,00012,585,000-3,257,497,000-2,408,942,0001,129,848,000229,274,000-1,633,077,000143,000,000
CFO
249m
P
57,804,000-101,697,0001,096,605,0001,683,246,0001,225,503,000-329,936,0001,848,474,000527,961,000-148,632,000249,000,000
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
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
8,717,000
-17.32%
10,542,863
-0.27%
Cost of revenue
5,392,000
6,841,436
Unusual Expense (Income)
NOPBT
3,325,000
3,701,427
NOPBT Margin
38.14%
35.11%
Operating Taxes
(117,176)
113,443
Tax Rate
3.06%
NOPAT
3,442,176
3,587,984
Net income
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
685,000
655,999
Long-term debt
785,000
1,432,200
Deferred revenue
Other long-term liabilities
23,000
158,788
Net debt
(403,000)
(103,924)
Cash flow
Cash from operating activities
249,000
(148,632)
CAPEX
(128,507)
Cash from investing activities
(247,970)
(1,360,548)
Cash from financing activities
(414,999)
(26,276)
FCF
3,708,845
3,505,516
Balance
Cash
1,530,000
1,977,096
Long term investments
343,000
215,027
Excess cash
1,437,150
1,664,980
Stockholders' equity
(38,999)
(295,503)
Invested Capital
2,782,999
3,530,467
ROIC
109.04%
106.53%
ROCE
121.17%
114.42%
EV
Common stock shares outstanding
8,427
8,538
Price
284.00
-23.66%
372.00
-38.71%
Market cap
2,393,327
-24.64%
3,176,027
-39.64%
EV
2,088,328
3,072,103
EBITDA
3,491,000
4,048,189
EV/EBITDA
0.60
0.76
Interest
15,553
18,055
Interest/NOPBT
0.47%
0.49%