Loading...
XJPX4485
Market cap590mUSD
Jan 06, Last price  
3,590.00JPY
Name

JTOWER Inc

Chart & Performance

D1W1MN
XJPX:4485 chart
P/E
—
P/S
8.01
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
25.46%
Rev. gr., 5y
52.91%
Revenues
11.52b
+120.30%
756,601,0001,377,990,0002,558,500,0003,501,932,0004,216,037,0005,228,928,00011,519,173,000
Net income
-201m
L-87.47%
-576,401,000-214,841,000-13,182,000506,466,000644,386,000-1,602,810,000-200,814,000
CFO
7.73b
+434.95%
888,733,0001,290,217,0003,165,959,0003,311,216,0001,949,530,0001,445,187,0007,731,066,000
Earnings
Feb 06, 2025

Profile

JTOWER Inc. provides infrastructure sharing services in Japan. The company engages in the design and construction of information communication infrastructure services; design and development of communications-related solutions; and provision of information communications services. It offers in-building infrastructure sharing and cloud-managed Wi-Fi services to landlords and mobile network operators; site locator systems; and outdoor tower sharing and local 5G services. JTOWER Inc. was incorporated in 2012 and is headquartered in Tokyo, Japan.
URL
https://www.jtower.co.jp/
IPO date
Dec 18, 2019
Employees
166
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑03
Income
Revenues
11,519,173
120.30%
5,228,928
24.02%
4,216,037
20.39%
Cost of revenue
7,823,820
2,863,709
2,105,953
Unusual Expense (Income)
NOPBT
3,695,353
2,365,219
2,110,084
NOPBT Margin
32.08%
45.23%
50.05%
Operating Taxes
35,843
146,707
152,694
Tax Rate
0.97%
6.20%
7.24%
NOPAT
3,659,510
2,218,512
1,957,390
Net income
(200,814)
-87.47%
(1,602,810)
-348.73%
644,386
27.23%
Dividends
Dividend yield
Proceeds from repurchase of equity
17,742,869
11,237
7,244,030
BB yield
-20.05%
-0.01%
-4.56%
Debt
Debt current
2,737,986
1,107,781
284,554
Long-term debt
67,864,300
21,640,777
971,718
Deferred revenue
Other long-term liabilities
1,198,678
1,013,613
120,997
Net debt
39,866,420
(1,755,222)
(13,811,992)
Cash flow
Cash from operating activities
7,731,066
1,445,187
1,949,530
CAPEX
(89,843,894)
(12,732,072)
(2,585,342)
Cash from investing activities
(89,507,741)
(12,715,324)
(2,378,805)
Cash from financing activities
87,973,233
20,445,472
6,781,769
FCF
(81,298,153)
(14,892,299)
608,759
Balance
Cash
30,685,546
24,247,780
14,835,264
Long term investments
50,320
256,000
233,000
Excess cash
30,159,907
24,242,334
14,857,462
Stockholders' equity
39,186,752
7,560,593
9,169,583
Invested Capital
95,173,275
28,697,163
6,796,364
ROIC
5.91%
12.50%
25.67%
ROCE
2.95%
6.52%
13.22%
EV
Common stock shares outstanding
22,315
22,004
21,948
Price
3,965.00
-19.08%
4,900.00
-32.32%
7,240.00
-15.52%
Market cap
88,477,583
-17.94%
107,818,899
-32.15%
158,900,581
-11.85%
EV
151,976,436
106,787,014
145,088,589
EBITDA
8,303,418
3,933,267
3,243,403
EV/EBITDA
18.30
27.15
44.73
Interest
735,627
37,239
20,919
Interest/NOPBT
19.91%
1.57%
0.99%