XJPX4169
Market cap75mUSD
Jan 16, Last price
391.00JPY
1D
0.51%
1Q
48.67%
IPO
-41.69%
Name
ENECHANGE Ltd
Chart & Performance
Profile
ENECHANGE Ltd. engages in the energy platform and energy data businesses. The Energy Platform Business segment offers Enechange, an electricity/gas switching platform for households; Enechange Biz, an electricity/gas switching platform for companies; Omakase Switch for easy review of electricity charges from meter reading slips; client acquisition services; and energy use optimization services, as well as balancing group mediation. The Energy Data segment provides cloud solutions to electricity and gas utilities in the field of digitalization comprising Energy Marketing Acceleration Platform, a marketing support services; EV Charging infrastructure that provides an ultrafast battery-integrated electric vehicle charger, and the Boost Charger; GreenCart, an online platform for issuing green power certificates; and JEF, an analysis and operations management service for renewable energy power plants, as well as ENECHANGE INSIGHT solutions and smart meter data analysis services. This segment also provides Electricity and Gas Client Acquisition Platform for charges simulations and application management; Plan Information support services that use electricity charge plan information; and Online Payment Platform to pay electricity/gas bills, as well as power source portfolio analysis, forwarding charges optimization, PL analysis, and demand response services. Its technology is applied in the field of deregulation, decentralization, digitalization, and decarbonization. The company was incorporated in 2015 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | 4,379,001 17.27% | 3,734,068 23.73% | |||
Cost of revenue | 6,416,000 | 4,475,344 | |||
Unusual Expense (Income) | |||||
NOPBT | (2,036,999) | (741,276) | |||
NOPBT Margin | |||||
Operating Taxes | 26,017 | 85,877 | |||
Tax Rate | |||||
NOPAT | (2,063,016) | (827,153) | |||
Net income | (4,985,167) 279.08% | (1,315,060) 1,436.54% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 70,417 | 50,022 | |||
BB yield | -0.22% | -0.18% | |||
Debt | |||||
Debt current | 1,006,788 | 817,896 | |||
Long-term debt | 3,017,605 | 1,181,839 | |||
Deferred revenue | 405,250 | ||||
Other long-term liabilities | 287,797 | 2 | |||
Net debt | 720,723 | (2,385,323) | |||
Cash flow | |||||
Cash from operating activities | (1,621,096) | (1,910,932) | |||
CAPEX | (815,430) | (321,902) | |||
Cash from investing activities | (931,244) | (1,546,692) | |||
Cash from financing activities | 1,654,211 | 958,454 | |||
FCF | (1,778,595) | (1,108,303) | |||
Balance | |||||
Cash | 2,179,715 | 3,067,058 | |||
Long term investments | 1,123,955 | 1,318,000 | |||
Excess cash | 3,084,720 | 4,198,355 | |||
Stockholders' equity | (7,375,669) | 623,132 | |||
Invested Capital | 10,372,004 | 4,820,279 | |||
ROIC | |||||
ROCE | |||||
EV | |||||
Common stock shares outstanding | 30,481 | 29,880 | |||
Price | 1,035.00 10.34% | 938.00 -52.91% | |||
Market cap | 31,547,792 12.56% | 28,027,367 -46.50% | |||
EV | 32,390,739 | 25,693,044 | |||
EBITDA | (1,844,599) | (620,210) | |||
EV/EBITDA | |||||
Interest | 77,940 | 21,933 | |||
Interest/NOPBT |