No data to show
XJPX
4435
Market cap365mUSD
Apr 03, Last price
4,460.00JPY
1D
0.00%
1Q
128.72%
IPO
152.69%
Name
Kaonavi Inc
Chart & Performance
P/E
76.10
P/S
6.98
EPS
58.61
Div Yield, %
—
Shrs. gr., 5y
5.75%
Rev. gr., 5y
35.16%
Revenues
7.63b
+27.29%
Net income
699m
+183.69%
CFO
1.39b
+70.04%
Profile
kaonavi, inc. develops and sells cloud-based human capital management system. It offers KAONAVI, a talent management system that visualizes all employee related data, such as facial images, job experience, performance reviews, skills, and talents to support HR decision making. The company was incorporated in 2008 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 7,625,000 27.29% | 5,990,097 33.22% | ||||||
Cost of revenue | 6,947,000 | 5,583,883 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 678,000 | 406,214 | ||||||
NOPBT Margin | 8.89% | 6.78% | ||||||
Operating Taxes | (138,000) | 42,800 | ||||||
Tax Rate | 10.54% | |||||||
NOPAT | 816,000 | 363,414 | ||||||
Net income | 699,000 183.69% | 246,397 17.30% | ||||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 18,000 | 9,869 | ||||||
BB yield | -0.08% | -0.03% | ||||||
| Debt | ||||||||
Debt current | 161,000 | 262,381 | ||||||
Long-term debt | 257,000 | 65,000 | ||||||
Deferred revenue | ||||||||
Other long-term liabilities | (1,000) | |||||||
Net debt | (4,329,000) | (3,538,281) | ||||||
| Cash flow | ||||||||
Cash from operating activities | 1,388,000 | 816,276 | ||||||
CAPEX | (38,000) | (25,198) | ||||||
Cash from investing activities | (179,000) | (134,476) | ||||||
Cash from financing activities | 80,000 | (117,295) | ||||||
FCF | 1,239,498 | 476,021 | ||||||
| Balance | ||||||||
Cash | 4,688,000 | 3,399,662 | ||||||
Long term investments | 59,000 | 466,000 | ||||||
Excess cash | 4,365,750 | 3,566,157 | ||||||
Stockholders' equity | 1,170,000 | 359,560 | ||||||
Invested Capital | 1,560,000 | 1,283,373 | ||||||
ROIC | 57.40% | 27.21% | ||||||
ROCE | 24.84% | 24.72% | ||||||
| EV | ||||||||
Common stock shares outstanding | 12,313 | 12,304 | ||||||
Price | 1,850.00 -26.65% | 2,522.00 8.80% | ||||||
Market cap | 22,779,189 -26.59% | 31,031,182 8.49% | ||||||
EV | 18,554,189 | 27,492,901 | ||||||
EBITDA | 765,000 | 535,876 | ||||||
EV/EBITDA | 24.25 | 51.30 | ||||||
Interest | 3,000 | 4,139 | ||||||
Interest/NOPBT | 0.44% | 1.02% | ||||||