Change Holdings Inc

Chart & Performance

D1W1MN

P/E

25.23

P/S

4.86

EPS

55.42

Div Yield, %

0.33%

Shrs. gr., 5y

4.95%

Rev. gr., 5y

58.84%

Revenues

20.02b

+27.91%

Net income

3.86b

-6.04%

CFO

-1.14b

Dividend

Mar 28, 20250 JPY/sh

Profile

Change Inc. provides IT human resources development training services in Japan. It offers training services utilizing libraries and basic technologies of various algorithms, such as artificial intelligence, robotics, Internet of Things, voice internet, mobility, big data, cloud, cyber security, and new-IT transformation projects. The company was founded in 2003 and is based in Tokyo, Japan.

URL

https://www.change-jp.com/

IPO date

Sep 27, 2016

Employees

475

Domiciled in

Incorporated in

Valuation

Order:

Title JPY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY
Title JPY in thousands, except ratios and share amounts	2023‑03	2021‑09	2020‑09	2019‑09	2018‑09	2017‑09	2016‑09	2015‑09
Income
Revenues	20,021,000
Cost of revenue	14,666,000
Unusual Expense (Income)
NOPBT	5,355,000
NOPBT Margin	26.75%
Operating Taxes	1,743,000
Tax Rate	32.55%
NOPAT	3,612,000
Net income	3,856,000
Dividends	(324,000)
Dividend yield	0.19%
Proceeds from repurchase of equity	2,029,000
BB yield	-1.18%
Debt
Debt current	1,503,000
Long-term debt	2,276,000
Deferred revenue	76,000
Other long-term liabilities	1,910,000
Net debt	(20,749,000)
Cash flow
Cash from operating activities	(1,143,000)
CAPEX	(3,187,000)
Cash from investing activities	(7,882,000)
Cash from financing activities	1,608,000
FCF
Balance
Cash	25,104,000
Long term investments	(576,000)
Excess cash	23,526,950
Stockholders' equity	18,256,000
Invested Capital	25,772,000
ROIC	14.02%
ROCE	12.14%
EV
Common stock shares outstanding	73,589
Price	2,345.00
Market cap	172,566,205
EV	154,671,205
EBITDA	6,327,000
EV/EBITDA	24.45
Interest	77,000
Interest/NOPBT	1.44%