Loading...
XJPX3998
Market cap14mUSD
Dec 26, Last price  
366.00JPY
1D
4.27%
1Q
-1.35%
IPO
-50.20%
Name

SuRaLa Net Co Ltd

Chart & Performance

D1W1MN
XJPX:3998 chart
P/E
7.75
P/S
1.10
EPS
47.21
Div Yield, %
0.00%
Shrs. gr., 5y
-0.28%
Rev. gr., 5y
18.06%
Revenues
2.15b
-0.09%
497,818,000585,790,000731,663,000935,746,0001,141,158,0001,649,465,0001,952,688,0002,147,821,0002,145,873,999
Net income
304m
-14.36%
27,241,00053,747,00078,156,000137,730,00043,972,000379,996,000399,782,000355,399,000304,349,000
CFO
476m
-12.34%
75,516,000120,574,000166,567,000291,848,00050,700,000600,354,000502,678,000542,501,000475,542,000

Profile

SuRaLa Net Co.,Ltd. provides educational services through e-learning in Japan and internationally. It also provides operation consulting, marketing promotion, and Website operation services. The company was incorporated in 2008 and is headquartered in Tokyo, Japan. SuRaLa Net Co.,Ltd. is a subsidiary of FC Education Inc.
IPO date
Dec 18, 2017
Employees
90
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
2,145,874
-0.09%
2,147,821
9.99%
1,952,688
18.38%
Cost of revenue
827,241
799,347
643,883
Unusual Expense (Income)
NOPBT
1,318,633
1,348,474
1,308,805
NOPBT Margin
61.45%
62.78%
67.03%
Operating Taxes
94,205
141,036
152,763
Tax Rate
7.14%
10.46%
11.67%
NOPAT
1,224,428
1,207,438
1,156,042
Net income
304,349
-14.36%
355,399
-11.10%
399,782
5.21%
Dividends
Dividend yield
Proceeds from repurchase of equity
(114,512)
11,760
BB yield
3.85%
-0.11%
Debt
Debt current
1,500
6,000
Long-term debt
101,500
Deferred revenue
Other long-term liabilities
11,400
1,000
Net debt
(1,155,020)
(1,282,739)
(1,260,360)
Cash flow
Cash from operating activities
475,542
542,501
502,678
CAPEX
(426,796)
(369,576)
(220,829)
Cash from investing activities
(433,831)
(503,713)
(222,875)
Cash from financing activities
(220,512)
50,110
11,760
FCF
1,185,447
1,183,098
1,156,819
Balance
Cash
1,154,743
1,333,239
1,244,512
Long term investments
1,777
57,000
15,848
Excess cash
1,049,226
1,282,848
1,162,726
Stockholders' equity
2,076,576
1,813,952
1,418,667
Invested Capital
1,215,283
794,991
471,422
ROIC
121.82%
190.69%
368.21%
ROCE
58.23%
64.90%
80.09%
EV
Common stock shares outstanding
6,573
6,693
6,691
Price
452.00
-42.42%
785.00
-52.74%
1,661.00
-69.35%
Market cap
2,970,780
-43.46%
5,253,964
-52.73%
11,114,382
-69.31%
EV
1,847,624
4,010,110
9,854,022
EBITDA
1,560,567
1,532,215
1,446,496
EV/EBITDA
1.18
2.62
6.81
Interest
90
500
Interest/NOPBT
0.01%
0.04%