XJPX4389
Market cap55mUSD
Jan 21, Last price
1,463.00JPY
1D
2.45%
1Q
-6.58%
IPO
42.96%
Name
Property Data Bank Inc
Chart & Performance
P/E
28.82
P/S
3.42
EPS
50.76
Div Yield, %
1.37%
Shrs. gr., 5y
0.32%
Rev. gr., 5y
9.24%
Revenues
2.52b
-11.17%
Net income
298m
-52.39%
CFO
665m
-15.86%
Dividend
Mar 28, 20250 JPY/sh
Profile
Property Data Bank, Inc. provides Internet-based application solutions. It offers cloud and information management services related to the operations and management of assets, facilities, and real estate; and system integration services in relation to cloud services. Property Data Bank, Inc. The company was founded in 2000 and is based in Minato, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
| Income | |||||||||
Revenues | 2,516,461 -11.17% | 2,832,885 25.93% | 2,249,603 3.87% | ||||||
Cost of revenue | 2,104,186 | 2,031,062 | 975,056 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 412,275 | 801,823 | 1,274,547 | ||||||
NOPBT Margin | 16.38% | 28.30% | 56.66% | ||||||
Operating Taxes | 139,564 | 261,540 | 203,408 | ||||||
Tax Rate | 33.85% | 32.62% | 15.96% | ||||||
NOPAT | 272,711 | 540,283 | 1,071,139 | ||||||
Net income | 298,278 -52.39% | 626,490 39.57% | 448,883 27.97% | ||||||
Dividends | (115,853) | (92,695) | (69,400) | ||||||
Dividend yield | 1.79% | 0.83% | 0.78% | ||||||
Proceeds from repurchase of equity | 172 | ||||||||
BB yield | 0.00% | ||||||||
| Debt | |||||||||
Debt current | 3,557 | 10,122 | 11,598 | ||||||
Long-term debt | 5,616 | 19,016 | 38,808 | ||||||
Deferred revenue | (7,852) | ||||||||
Other long-term liabilities | 218,796 | 284,496 | 186,139 | ||||||
Net debt | (2,123,247) | (2,354,801) | (1,657,605) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 665,319 | 790,741 | 411,533 | ||||||
CAPEX | (480,840) | (176,933) | (248,613) | ||||||
Cash from investing activities | (561,824) | (195,728) | (352,786) | ||||||
Cash from financing activities | (143,975) | (108,741) | (82,956) | ||||||
FCF | 395,793 | 385,293 | 879,819 | ||||||
| Balance | |||||||||
Cash | 1,870,459 | 1,910,939 | 1,388,070 | ||||||
Long term investments | 261,961 | 473,000 | 319,941 | ||||||
Excess cash | 2,006,597 | 2,242,295 | 1,595,531 | ||||||
Stockholders' equity | 3,047,080 | 2,869,023 | 2,603,716 | ||||||
Invested Capital | 1,513,927 | 871,201 | 937,427 | ||||||
ROIC | 22.87% | 59.75% | 122.15% | ||||||
ROCE | 11.71% | 25.69% | 50.32% | ||||||
| EV | |||||||||
Common stock shares outstanding | 5,813 | 5,798 | 5,791 | ||||||
Price | 1,111.00 -42.55% | 1,934.00 25.18% | 1,545.00 -22.52% | ||||||
Market cap | 6,457,751 -42.41% | 11,212,438 25.32% | 8,947,064 -22.56% | ||||||
EV | 4,334,504 | 8,869,104 | 7,289,459 | ||||||
EBITDA | 625,627 | 1,086,766 | 1,535,752 | ||||||
EV/EBITDA | 6.93 | 8.16 | 4.75 | ||||||
Interest | 205 | 451 | 720 | ||||||
Interest/NOPBT | 0.05% | 0.06% | 0.06% | ||||||