XJPX4199
Market cap11mUSD
Dec 25, Last price
716.00JPY
1D
-0.29%
1Q
-23.09%
IPO
-84.98%
Name
Wonderplanet Inc
Chart & Performance
P/E
19.76
P/S
0.74
EPS
36.24
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
2.45b
-29.28%
Net income
92m
P
CFO
299m
P
Dividend
Aug 30, 20213.5 JPY/sh
Profile
WonderPlanet Inc. engages in the development and sale of mobile games in Japan and worldwide. It provides games for iOS and android. The company was founded in 2012 and is headquartered in Nagoya, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | |
| Income | |||||
Revenues | 2,449,916 -29.28% | 3,464,236 1.23% | 3,422,040 -4.56% | ||
Cost of revenue | 1,732,491 | 2,781,495 | 3,243,281 | ||
Unusual Expense (Income) | |||||
NOPBT | 717,425 | 682,741 | 178,759 | ||
NOPBT Margin | 29.28% | 19.71% | 5.22% | ||
Operating Taxes | 20,980 | 262,717 | 596,033 | ||
Tax Rate | 2.92% | 38.48% | 333.43% | ||
NOPAT | 696,445 | 420,024 | (417,274) | ||
Net income | 92,261 -139.07% | (236,130) -87.49% | (1,887,306) -328.64% | ||
Dividends | (7,622) | ||||
Dividend yield | 0.22% | ||||
Proceeds from repurchase of equity | 2,000 | 429,044 | (88,072) | ||
BB yield | -0.08% | -15.83% | 2.57% | ||
| Debt | |||||
Debt current | 479,627 | 498,288 | 442,617 | ||
Long-term debt | 445,814 | 420,973 | 751,261 | ||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | (735) | |||
Net debt | (404,667) | (111,428) | (10,195) | ||
| Cash flow | |||||
Cash from operating activities | 298,889 | (331,237) | (890,000) | ||
CAPEX | (9,886) | (3,543) | (380,321) | ||
Cash from investing activities | 248,363 | (255,159) | (399,567) | ||
Cash from financing activities | 13,444 | 152,308 | 645,745 | ||
FCF | 671,151 | 451,052 | (431,072) | ||
| Balance | |||||
Cash | 1,330,108 | 1,029,411 | 1,203,499 | ||
Long term investments | 1,278 | 574 | |||
Excess cash | 1,207,612 | 857,477 | 1,032,971 | ||
Stockholders' equity | (360,536) | (453,798) | (436,677) | ||
Invested Capital | 2,022,849 | 1,543,502 | 2,057,688 | ||
ROIC | 39.06% | 23.33% | |||
ROCE | 43.16% | 62.65% | 11.02% | ||
| EV | |||||
Common stock shares outstanding | 2,547 | 2,398 | 2,154 | ||
Price | 928.00 -17.88% | 1,130.00 -28.89% | 1,589.00 -18.09% | ||
Market cap | 2,363,581 -12.79% | 2,710,245 -20.81% | 3,422,518 -15.97% | ||
EV | 1,958,914 | 2,598,817 | 3,412,323 | ||
EBITDA | 794,660 | 787,312 | 215,387 | ||
EV/EBITDA | 2.47 | 3.30 | 15.84 | ||
Interest | 5,724 | 9,036 | 5,699 | ||
Interest/NOPBT | 0.80% | 1.32% | 3.19% | ||