XJPX4012
Market cap36mUSD
Jan 09, Last price
1,376.00JPY
1D
-0.51%
1Q
1.03%
IPO
-58.93%
Name
Axis Co Ltd
Chart & Performance
P/E
12.59
P/S
0.88
EPS
109.28
Div Yield, %
0.70%
Shrs. gr., 5y
1.51%
Rev. gr., 5y
15.41%
Revenues
6.58b
+12.41%
Net income
462m
+21.90%
CFO
478m
+1.04%
Dividend
Dec 27, 202425 JPY/sh
Earnings
Feb 06, 2025
Profile
Axis Co.,Ltd. provides research, development, and consultation on computer systems. It offers cloud, robotic process automation, AI/blockchain, IoT, smartphone application development, and core system development services. The company was founded in 1991 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 6,581,363 12.41% | 5,854,855 22.63% | ||||
Cost of revenue | 4,956,438 | 5,278,199 | ||||
Unusual Expense (Income) | ||||||
NOPBT | 1,624,925 | 576,656 | ||||
NOPBT Margin | 24.69% | 9.85% | ||||
Operating Taxes | 201,320 | 173,284 | ||||
Tax Rate | 12.39% | 30.05% | ||||
NOPAT | 1,423,605 | 403,372 | ||||
Net income | 462,429 21.90% | 379,354 8.62% | ||||
Dividends | (40,604) | (20,082) | ||||
Dividend yield | 0.71% | 0.38% | ||||
Proceeds from repurchase of equity | 31,042 | 116,556 | ||||
BB yield | -0.54% | -2.18% | ||||
| Debt | ||||||
Debt current | (2,770) | |||||
Long-term debt | ||||||
Deferred revenue | ||||||
Other long-term liabilities | 260,493 | 245,982 | ||||
Net debt | (2,472,980) | (2,072,185) | ||||
| Cash flow | ||||||
Cash from operating activities | 478,156 | 473,228 | ||||
CAPEX | (41,180) | (26,565) | ||||
Cash from investing activities | (66,065) | (61,689) | ||||
Cash from financing activities | (9,561) | (119,190) | ||||
FCF | 1,234,047 | 407,127 | ||||
| Balance | ||||||
Cash | 2,466,643 | 2,063,078 | ||||
Long term investments | 6,337 | 6,337 | ||||
Excess cash | 2,143,912 | 1,776,672 | ||||
Stockholders' equity | 2,868,507 | 2,487,151 | ||||
Invested Capital | 1,119,910 | 913,440 | ||||
ROIC | 140.03% | 45.81% | ||||
ROCE | 49.79% | 21.43% | ||||
| EV | ||||||
Common stock shares outstanding | 4,310 | 4,293 | ||||
Price | 1,330.00 6.91% | 1,244.00 -18.16% | ||||
Market cap | 5,732,948 7.34% | 5,341,095 -18.80% | ||||
EV | 3,259,968 | 3,275,440 | ||||
EBITDA | 1,674,267 | 618,788 | ||||
EV/EBITDA | 1.95 | 5.29 | ||||
Interest | 553 | |||||
Interest/NOPBT | 0.10% | |||||