XJPX4262
Market cap38mUSD
Jan 09, Last price
954.00JPY
1D
-0.52%
1Q
11.19%
IPO
-37.85%
Name
NIFTY Lifestyle Co Ltd
Chart & Performance
P/E
9.59
P/S
1.70
EPS
99.51
Div Yield, %
1.94%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
3.56b
+18.35%
Net income
631m
+86.17%
CFO
1.15b
+122.34%
Dividend
Mar 28, 20250 JPY/sh
Profile
NIFTY Lifestyle Co., Ltd. provides action support platforms and solutions in Japan. The company operates myhome.nifty.com, a real estate information service that allows searching for rental and purchased properties listed on various real estate sites; onsen.nifty.com, which offers hot spring facility information, such as one-day hot springs and super public baths, as well as hot spring information where user can search for coupons; and job.nifty.com, a job information site where user can search for part-time jobs, job change, and temporary job information posted on various job sites. It also operates dm.niftylifestyle.co.jp/dfo, a data feed optimization solution tool for web advertisement placement used by recruitment, real estate, and travel sites, as well as operators of EC; and online-naiken.com, an online real estate preview solution tool specialized in real estate optimized for online previews, consultations, and IT emphasis. The company was founded in 2018 and is headquartered in Tokyo, Japan. NIFTY Lifestyle Co., Ltd. is a subsidiary of NIFTY Corporation.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 3,559,637 18.35% | 3,007,792 9.10% | 2,756,825 21.75% | ||
Cost of revenue | 1,709,087 | 1,610,207 | 1,141,632 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,850,550 | 1,397,585 | 1,615,193 | ||
NOPBT Margin | 51.99% | 46.47% | 58.59% | ||
Operating Taxes | 299,505 | 176,710 | 309,522 | ||
Tax Rate | 16.18% | 12.64% | 19.16% | ||
NOPAT | 1,551,045 | 1,220,875 | 1,305,671 | ||
Net income | 631,361 86.17% | 339,130 -43.82% | 603,616 18.88% | ||
Dividends | (117,459) | ||||
Dividend yield | 1.73% | ||||
Proceeds from repurchase of equity | 4,147 | 18,410 | 2,300,000 | ||
BB yield | -0.06% | -0.36% | -33.25% | ||
| Debt | |||||
Debt current | 82,038 | ||||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 18,793 | 10,299 | 9,124 | ||
Net debt | (4,881,963) | (4,261,913) | (3,891,739) | ||
| Cash flow | |||||
Cash from operating activities | 1,152,931 | 518,544 | 726,769 | ||
CAPEX | (170,347) | (221,781) | (213,006) | ||
Cash from investing activities | (292,507) | (221,781) | (244,524) | ||
Cash from financing activities | (121,886) | 18,410 | 2,300,000 | ||
FCF | 1,503,702 | 1,223,680 | 1,268,555 | ||
| Balance | |||||
Cash | 4,945,451 | 4,206,913 | 3,891,740 | ||
Long term investments | 18,550 | 55,000 | (1,000) | ||
Excess cash | 4,786,019 | 4,111,523 | 3,753,898 | ||
Stockholders' equity | 4,088,332 | 3,578,357 | 3,224,021 | ||
Invested Capital | 1,294,120 | 1,111,791 | 996,002 | ||
ROIC | 128.94% | 115.84% | 209.03% | ||
ROCE | 34.38% | 29.77% | 38.22% | ||
| EV | |||||
Common stock shares outstanding | 6,371 | 6,280 | 5,447 | ||
Price | 1,067.00 32.05% | 808.00 -36.38% | 1,270.00 | ||
Market cap | 6,797,775 33.96% | 5,074,389 -26.64% | 6,917,455 | ||
EV | 1,915,812 | 812,476 | 3,025,716 | ||
EBITDA | 2,070,319 | 1,574,692 | 1,755,341 | ||
EV/EBITDA | 0.93 | 0.52 | 1.72 | ||
Interest | 598 | ||||
Interest/NOPBT | 0.03% | ||||