XJPX
3974
Market cap7mUSD
Jun 12, Last price
414.00JPY
Name
SCAT Inc
Chart & Performance
P/E
11.40
P/S
0.44
EPS
36.31
Div Yield, %
3.14%
Shrs. gr., 5y
-8.30%
Rev. gr., 5y
-1.28%
Revenues
2.59b
-5.38%
Net income
100m
-36.55%
CFO
230m
-32.22%
Dividend
Oct 30, 20250 JPY/sh
Profile
SCAT Inc. provides various IT solutions for beauty salons. The company offers Sacla, a POS cash register customer management system for beauty and hair salons; Mail Meister, a mobile email system; Reservation Meister, a web reservation system; and i-SCAP EX, a sales management system exclusively for beauty material dealers, as well as support services for salon openings and beauty salon management. It also engages in the provision of accounting and finance business services for small and medium-sized businesses. In addition, the company plans and operates paid nursing homes with nursing care. The company was formerly known as Tbcscat Inc. and changed its name to SCAT Inc. in May 2023. SCAT Inc. was incorporated in 1969 and is headquartered in Oyama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑10 | 2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | |
| Income | ||||||
Revenues | 2,594,934 -5.38% | 2,742,420 5.98% | 2,587,750 4.19% | |||
Cost of revenue | 1,597,243 | 2,513,924 | 2,362,999 | |||
Unusual Expense (Income) | ||||||
NOPBT | 997,691 | 228,496 | 224,751 | |||
NOPBT Margin | 38.45% | 8.33% | 8.69% | |||
Operating Taxes | 58,854 | 84,792 | 58,378 | |||
Tax Rate | 5.90% | 37.11% | 25.97% | |||
NOPAT | 938,837 | 143,704 | 166,373 | |||
Net income | 100,209 -36.55% | 157,936 56.90% | 100,661 -16.76% | |||
Dividends | (35,655) | (32,082) | (48,876) | |||
Dividend yield | 3.27% | 2.29% | 2.74% | |||
Proceeds from repurchase of equity | 30,680 | (462,801) | (189,674) | |||
BB yield | -2.81% | 32.98% | 10.62% | |||
| Debt | ||||||
Debt current | 61,680 | 61,680 | 263,680 | |||
Long-term debt | 116,840 | 178,520 | 244,060 | |||
Deferred revenue | (8,355) | |||||
Other long-term liabilities | 448,815 | 429,480 | 396,912 | |||
Net debt | (1,079,979) | (999,325) | (1,283,569) | |||
| Cash flow | ||||||
Cash from operating activities | 230,288 | 339,742 | 253,204 | |||
CAPEX | (48,394) | (94,209) | (115,935) | |||
Cash from investing activities | (112,998) | (135,709) | 112,321 | |||
Cash from financing activities | (67,916) | (760,616) | (326,802) | |||
FCF | 993,456 | 111,569 | 478,749 | |||
| Balance | ||||||
Cash | 1,258,499 | 1,209,125 | 1,765,709 | |||
Long term investments | 30,400 | 25,600 | ||||
Excess cash | 1,128,752 | 1,102,404 | 1,661,922 | |||
Stockholders' equity | 2,438,524 | 2,374,072 | 2,248,152 | |||
Invested Capital | 1,445,164 | 1,411,932 | 1,380,440 | |||
ROIC | 65.72% | 10.29% | 11.27% | |||
ROCE | 38.76% | 9.09% | 7.37% | |||
| EV | ||||||
Common stock shares outstanding | 2,811 | 2,992 | 4,143 | |||
Price | 388.00 -17.27% | 469.00 8.82% | 431.00 -12.22% | |||
Market cap | 1,090,626 -22.27% | 1,403,128 -21.42% | 1,785,605 -17.13% | |||
EV | 10,647 | 405,803 | 507,036 | |||
EBITDA | 1,176,999 | 395,617 | 367,876 | |||
EV/EBITDA | 0.01 | 1.03 | 1.38 | |||
Interest | 1,290 | 2,239 | 3,014 | |||
Interest/NOPBT | 0.13% | 0.98% | 1.34% | |||