XJPX
4424
Market cap13mUSD
Jul 14, Last price
303.00JPY
1D
0.33%
1Q
3.06%
IPO
-63.25%
Name
Amazia Inc
Chart & Performance
P/E
—
P/S
0.56
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-0.49%
Rev. gr., 5y
1.16%
Revenues
3.59b
-22.87%
Net income
-589m
L+867.48%
CFO
-336m
L+110.12%
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 | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | |
| Income | |||||||||
Revenues | 3,586,956 -22.87% | 4,650,427 -28.98% | 6,547,840 -12.78% | ||||||
Cost of revenue | 3,381,756 | 4,263,106 | 6,051,832 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 205,200 | 387,321 | 496,008 | ||||||
NOPBT Margin | 5.72% | 8.33% | 7.58% | ||||||
Operating Taxes | 41,069 | 77,536 | 52,889 | ||||||
Tax Rate | 20.01% | 20.02% | 10.66% | ||||||
NOPAT | 164,131 | 309,785 | 443,119 | ||||||
Net income | (589,444) 867.48% | (60,926) -247.72% | 41,243 -77.75% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 1,410 | (28,814) | (94,924) | ||||||
BB yield | -0.06% | 0.93% | 2.03% | ||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 7,253 | 2 | |||||||
Net debt | (928,509) | (1,448,868) | (1,910,646) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (336,374) | (160,084) | 57,328 | ||||||
CAPEX | (40,143) | (73,006) | (7,908) | ||||||
Cash from investing activities | (83,389) | (196,974) | (130,301) | ||||||
Cash from financing activities | 2,530 | (28,844) | (94,924) | ||||||
FCF | 99,726 | 308,608 | 367,766 | ||||||
| Balance | |||||||||
Cash | 928,509 | 1,345,743 | 1,731,646 | ||||||
Long term investments | 103,125 | 179,000 | |||||||
Excess cash | 749,161 | 1,216,347 | 1,583,254 | ||||||
Stockholders' equity | 984,844 | 1,573,855 | 1,782,710 | ||||||
Invested Capital | 537,719 | 662,649 | 434,851 | ||||||
ROIC | 27.35% | 56.45% | 103.97% | ||||||
ROCE | 15.95% | 20.61% | 24.58% | ||||||
| EV | |||||||||
Common stock shares outstanding | 6,577 | 6,576 | 6,830 | ||||||
Price | 338.00 -28.09% | 470.00 -31.39% | 685.00 -46.15% | ||||||
Market cap | 2,223,076 -28.07% | 3,090,527 -33.94% | 4,678,211 -46.93% | ||||||
EV | 1,295,411 | 1,641,659 | 2,767,565 | ||||||
EBITDA | 217,194 | 391,450 | 499,796 | ||||||
EV/EBITDA | 5.96 | 4.19 | 5.54 | ||||||
Interest | 30 | 72 | |||||||
Interest/NOPBT | 0.01% | 0.01% | |||||||