XJPX4440
Market cap24mUSD
Jan 08, Last price
986.00JPY
1D
1.54%
1Q
21.73%
IPO
-72.23%
Name
Witz Corp
Chart & Performance
Profile
WITZ Corporation engages in the service design and software development businesses in Japan. The company offers Jasmy Personal Data Locker, an entrance/exit management system that provides valuable information while protecting personal information using blockchain technology for the management of stakeholders, related parties, and visitors at sporting and music events, and other events; automobile cyber security solutions; product security incident response team (P-SIRT) services; and Kitahiro Ride, which combines a demand taxi and an electric cart to provide a transportation service between the homes of users living in the target area and Kitahiroshima Station. It also provides Intersection risk prediction systems for risk visualization using sensors; AUTOSAR Adaptive Platform, which includes advanced and diverse sensor information handling, the need for service-oriented dynamic communication, ensuring security as external connections grow, and upgrading over-the-air applications; virtual space technology for automobile development; and simulation development technology. The company was incorporated in 1997 and is headquartered in Nagoya, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | |
Income | ||||||||
Revenues | 3,477,560 39.02% | 2,501,479 6.66% | 2,345,368 6.66% | |||||
Cost of revenue | 2,271,883 | 2,291,324 | 2,097,171 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,205,677 | 210,155 | 248,197 | |||||
NOPBT Margin | 34.67% | 8.40% | 10.58% | |||||
Operating Taxes | 70,582 | 51,931 | 81,901 | |||||
Tax Rate | 5.85% | 24.71% | 33.00% | |||||
NOPAT | 1,135,095 | 158,224 | 166,296 | |||||
Net income | 275,081 106.07% | 133,487 -24.08% | 175,827 -14.72% | |||||
Dividends | (32,639) | (33,330) | (24,914) | |||||
Dividend yield | 1.00% | 0.74% | 0.56% | |||||
Proceeds from repurchase of equity | (86,114) | (95,087) | 1,925 | |||||
BB yield | 2.64% | 2.10% | -0.04% | |||||
Debt | ||||||||
Debt current | (1,703) | |||||||
Long-term debt | ||||||||
Deferred revenue | ||||||||
Other long-term liabilities | 319,579 | 257,013 | 242,140 | |||||
Net debt | (2,092,088) | (2,279,044) | (2,210,038) | |||||
Cash flow | ||||||||
Cash from operating activities | 355,535 | 248,280 | 206,784 | |||||
CAPEX | (129,113) | (44,032) | (49,868) | |||||
Cash from investing activities | 170,602 | (459,603) | (136,533) | |||||
Cash from financing activities | (272,684) | (128,860) | (58,004) | |||||
FCF | 975,966 | 114,183 | 157,140 | |||||
Balance | ||||||||
Cash | 1,772,064 | 1,918,611 | 2,058,795 | |||||
Long term investments | 320,024 | 360,433 | 149,540 | |||||
Excess cash | 1,918,210 | 2,153,970 | 2,091,067 | |||||
Stockholders' equity | 2,092,296 | 1,853,808 | 1,750,217 | |||||
Invested Capital | 880,629 | 714,988 | 709,182 | |||||
ROIC | 142.28% | 22.22% | 23.89% | |||||
ROCE | 43.04% | 8.17% | 10.08% | |||||
EV | ||||||||
Common stock shares outstanding | 4,065 | 4,117 | 4,176 | |||||
Price | 802.00 -27.09% | 1,100.00 3.29% | 1,065.00 -32.72% | |||||
Market cap | 3,260,336 -28.02% | 4,529,214 1.84% | 4,447,259 -32.54% | |||||
EV | 1,195,602 | 2,278,958 | 2,263,196 | |||||
EBITDA | 1,279,027 | 247,219 | 275,718 | |||||
EV/EBITDA | 0.93 | 9.22 | 8.21 | |||||
Interest | 1,096 | 12 | 99 | |||||
Interest/NOPBT | 0.09% | 0.01% | 0.04% |