Loading...
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

D1W1MN
P/E
8.59
P/S
0.24
EPS
28.99
Div Yield, %
Shrs. gr., 5y
-0.18%
Rev. gr., 5y
-5.36%
Revenues
8.85b
+1.48%
993,302,0002,964,029,0006,801,368,00011,957,501,00012,133,898,00011,649,841,00011,533,596,00010,571,184,00010,542,863,0008,717,000,0008,846,000,000
Net income
245m
+71.33%
10,135,00095,443,000882,747,00012,585,000-3,257,497,000-2,408,942,0001,129,848,000229,274,000-1,633,077,000143,000,000245,000,000
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.
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
8,846,000
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%