Loading...
XJPX
4487
Market cap23mUSD
Apr 03, Last price  
283.00JPY
1D
0.00%
1Q
-9.29%
IPO
-83.35%
Name

Spacemarket Inc

Chart & Performance

D1W1MN
P/E
18.86
P/S
1.73
EPS
15.00
Div Yield, %
Shrs. gr., 5y
1.46%
Rev. gr., 5y
17.65%
Revenues
1.97b
+25.96%
392,638,000578,247,000873,897,000804,633,0001,228,318,0001,232,780,0001,564,029,0001,970,000,000
Net income
181m
P
-148,598,000-274,213,00045,823,000-147,028,00038,614,000-114,933,000-168,411,000181,000,000
CFO
381m
+77.11%
-153,698,000-278,964,000-75,042,000-111,145,00085,866,000-159,191,000215,116,000381,000,000

Profile

SpaceMarket operates an online platform for space sharing in Japan. It provides a marketplace of unused or idle venues for on-demand rental use. The company offers spacemarket app, which allows customers to search and reserve rental space. Its platform allows searching of rental space for party, business, shooting and recording, hobbies/play, sports/fitness, study group, lessons/courses, music, beauty, office, pop-up store, baggage, and other events. The company was founded in 2014 and is headquartered in Japan.
IPO date
Dec 20, 2019
Employees
72
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
1,970,000
25.96%
1,564,029
26.87%
1,232,780
0.36%
Cost of revenue
437,000
1,487,362
1,402,878
Unusual Expense (Income)
NOPBT
1,533,000
76,667
(170,098)
NOPBT Margin
77.82%
4.90%
Operating Taxes
4,000
(35,172)
1,265
Tax Rate
0.26%
NOPAT
1,529,000
111,839
(171,363)
Net income
181,000
-207.48%
(168,411)
46.53%
(114,933)
-397.65%
Dividends
Dividend yield
Proceeds from repurchase of equity
122
3,163
BB yield
0.00%
-0.09%
Debt
Debt current
162,000
156,108
182,050
Long-term debt
69,000
22,747
9,845
Deferred revenue
Other long-term liabilities
4,000
2,331
1,920
Net debt
(729,000)
(384,383)
(258,209)
Cash flow
Cash from operating activities
381,000
215,116
(159,191)
CAPEX
(22,000)
(40,568)
(43,247)
Cash from investing activities
(84,000)
(89,481)
(82,880)
Cash from financing activities
56,000
(12,500)
115,567
FCF
2,461,077
(697,518)
(282,791)
Balance
Cash
911,000
558,138
445,004
Long term investments
49,000
5,100
5,100
Excess cash
861,500
485,037
388,465
Stockholders' equity
101,000
(107,920)
91,126
Invested Capital
896,000
841,032
782,201
ROIC
176.05%
13.78%
ROCE
153.76%
10.43%
EV
Common stock shares outstanding
12,059
11,960
11,894
Price
312.00
-2.80%
321.00
11.07%
289.00
-65.47%
Market cap
3,762,292
-2.01%
3,839,285
11.69%
3,437,481
-66.16%
EV
3,033,292
3,454,902
3,179,272
EBITDA
1,601,000
145,752
(113,442)
EV/EBITDA
1.89
23.70
Interest
1,079
204
Interest/NOPBT
1.41%