XJPX4424
Market cap13mUSD
Dec 26, Last price
322.00JPY
1D
-5.01%
1Q
-6.94%
IPO
-60.95%
Name
Amazia Inc
Chart & Performance
P/E
—
P/S
0.46
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
1.95%
Rev. gr., 5y
27.59%
Revenues
4.65b
-28.98%
Net income
-61m
L
CFO
-160m
L
Profile
Amazia,inc. plans, operates, and manages manga applications worldwide. It offers Manga BANG!, a service that accommodates new reading, masterpieces, and works of various genres for users; and Manga Epic!, a manga posting service that allows manga artists to read a work by various people. The company was founded in 2009 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | |
| Income | ||||||||
Revenues | 4,650,427 -28.98% | 6,547,840 -12.78% | ||||||
Cost of revenue | 4,263,106 | 6,051,832 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 387,321 | 496,008 | ||||||
NOPBT Margin | 8.33% | 7.58% | ||||||
Operating Taxes | 77,536 | 52,889 | ||||||
Tax Rate | 20.02% | 10.66% | ||||||
NOPAT | 309,785 | 443,119 | ||||||
Net income | (60,926) -247.72% | 41,243 -77.75% | ||||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (28,814) | (94,924) | ||||||
BB yield | 0.93% | 2.03% | ||||||
| Debt | ||||||||
Debt current | ||||||||
Long-term debt | ||||||||
Deferred revenue | ||||||||
Other long-term liabilities | 2 | |||||||
Net debt | (1,448,868) | (1,910,646) | ||||||
| Cash flow | ||||||||
Cash from operating activities | (160,084) | 57,328 | ||||||
CAPEX | (73,006) | (7,908) | ||||||
Cash from investing activities | (196,974) | (130,301) | ||||||
Cash from financing activities | (28,844) | (94,924) | ||||||
FCF | 308,608 | 367,766 | ||||||
| Balance | ||||||||
Cash | 1,345,743 | 1,731,646 | ||||||
Long term investments | 103,125 | 179,000 | ||||||
Excess cash | 1,216,347 | 1,583,254 | ||||||
Stockholders' equity | 1,573,855 | 1,782,710 | ||||||
Invested Capital | 662,649 | 434,851 | ||||||
ROIC | 56.45% | 103.97% | ||||||
ROCE | 20.61% | 24.58% | ||||||
| EV | ||||||||
Common stock shares outstanding | 6,576 | 6,830 | ||||||
Price | 470.00 -31.39% | 685.00 -46.15% | ||||||
Market cap | 3,090,527 -33.94% | 4,678,211 -46.93% | ||||||
EV | 1,641,659 | 2,767,565 | ||||||
EBITDA | 391,450 | 499,796 | ||||||
EV/EBITDA | 4.19 | 5.54 | ||||||
Interest | 30 | 72 | ||||||
Interest/NOPBT | 0.01% | 0.01% | ||||||