Loading...
XJPX3978
Market cap303mUSD
Jan 17, Last price  
1,248.00JPY
1D
1.63%
1Q
52.75%
IPO
-28.81%
Name

Macromill Inc

Chart & Performance

D1W1MN
XJPX:3978 chart
P/E
20.66
P/S
1.08
EPS
60.41
Div Yield, %
1.85%
Shrs. gr., 5y
-1.31%
Rev. gr., 5y
-0.19%
Revenues
43.86b
+7.99%
5,179,614,0006,392,988,0007,413,222,0007,755,714,0007,353,423,00012,210,392,00014,229,768,00017,120,363,00028,761,000,00032,504,000,00035,514,000,00040,024,000,00044,279,000,00041,270,000,00043,175,000,00049,810,000,00040,616,000,00043,861,000,000
Net income
2.29b
-69.73%
988,863,0001,056,749,0001,167,967,000941,756,0001,266,484,0001,171,052,0001,525,731,0002,508,304,000-4,320,000,0002,832,000,0003,706,000,0004,719,000,0004,702,000,000-2,131,000,0002,822,000,0003,148,000,0007,574,000,0002,293,000,000
CFO
8.31b
+185.77%
1,047,150,0001,695,342,0001,483,788,0001,133,509,0001,774,743,0002,228,573,0002,062,535,0001,879,969,00004,665,000,0005,733,000,0005,610,000,0005,647,000,0007,785,000,0006,023,000,0005,514,000,0002,909,000,0008,313,000,000
Dividend
Jun 27, 20250 JPY/sh
Earnings
Feb 12, 2025

Profile

Macromill, Inc. provides marketing research and digital marketing solutions worldwide. The company offers advertising and brand services comprising insights for brand performance, creative development, and media effectiveness; product innovation, such as insights for market exploration, product development, and sales activation; customer values, including insights for customer acquisition, experience, value management, and retention; quantitative and qualitative marketing research services; digital marketing and global research services; and database research services, which provides valuable information and facts on purchase behavior and consumer life style. Macromill, Inc. was founded in 2000 and is headquartered in Tokyo, Japan.
URL
https://www.macromill.com/
IPO date
Mar 22, 2017
Employees
2,970
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
43,861,000
7.99%
40,616,000
-18.46%
49,810,000
15.37%
Cost of revenue
15,194,000
36,091,000
44,098,000
Unusual Expense (Income)
NOPBT
28,667,000
4,525,000
5,712,000
NOPBT Margin
65.36%
11.14%
11.47%
Operating Taxes
1,747,000
1,124,000
1,709,000
Tax Rate
6.09%
24.84%
29.92%
NOPAT
26,920,000
3,401,000
4,003,000
Net income
2,293,000
-69.73%
7,574,000
140.60%
3,148,000
11.55%
Dividends
(878,000)
(751,000)
(829,000)
Dividend yield
2.70%
2.24%
2.32%
Proceeds from repurchase of equity
(512,000)
7,127,000
(19,000)
BB yield
1.57%
-21.29%
0.05%
Debt
Debt current
1,641,000
11,430,000
1,852,000
Long-term debt
34,039,000
32,278,000
34,762,000
Deferred revenue
4,000
1,453,000
1,120,000
Other long-term liabilities
1,198,000
50,000
22,000
Net debt
17,251,000
17,333,000
20,667,000
Cash flow
Cash from operating activities
8,313,000
2,909,000
5,514,000
CAPEX
(307,000)
(1,527,000)
(1,227,000)
Cash from investing activities
(1,952,000)
(5,234,000)
(1,658,000)
Cash from financing activities
(14,292,000)
5,658,000
(8,510,000)
FCF
25,911,000
3,115,000
3,546,000
Balance
Cash
10,398,000
18,471,000
14,892,000
Long term investments
8,031,000
7,904,000
1,055,000
Excess cash
16,235,950
24,344,200
13,456,500
Stockholders' equity
37,400,000
70,004,000
56,674,000
Invested Capital
63,850,050
56,627,800
56,955,500
ROIC
44.69%
5.99%
7.25%
ROCE
35.76%
5.28%
7.98%
EV
Common stock shares outstanding
38,306
39,804
39,828
Price
850.00
1.07%
841.00
-6.24%
897.00
5.28%
Market cap
32,559,698
-2.74%
33,475,345
-6.30%
35,725,508
3.43%
EV
54,868,698
91,978,345
92,212,508
EBITDA
30,694,000
7,547,000
8,556,000
EV/EBITDA
1.79
12.19
10.78
Interest
457,000
945,000
302,000
Interest/NOPBT
1.59%
20.88%
5.29%