Loading...
XJPX
4678
Market cap13mUSD
Jul 14, Last price  
300.00JPY
1D
0.00%
1Q
11.11%
Jan 2017
-28.23%
IPO
-61.54%
Name

Shuei Yobiko Co Ltd

Chart & Performance

D1W1MN
P/E
—
P/S
0.19
EPS
—
Div Yield, %
3.33%
Shrs. gr., 5y
—
Rev. gr., 5y
-1.52%
Revenues
10.34b
-3.55%
13,676,959,00013,673,698,00013,617,616,00013,110,624,00012,590,628,00012,228,878,00011,767,644,00011,259,408,00011,149,188,00010,927,106,00011,010,390,00011,168,288,00011,479,780,00010,816,627,00010,906,137,00010,724,446,00010,344,210,000
Net income
-425m
L
-363,926,000-233,539,000158,159,000-2,058,687,000121,881,000-1,693,032,000-1,518,200,000-3,257,417,000-970,381,000353,614,00041,174,000-396,465,000536,355,000149,956,00041,781,000169,435,000-425,309,000
CFO
-293m
L
3,036,000862,839,0001,473,767,000940,744,000723,154,000401,890,000259,277,000-161,726,000181,429,000245,609,000446,720,000-366,492,000744,566,000313,684,000905,643,000604,356,000-292,927,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Aug 06, 2025

Profile

SHUEI YOBIKO Co., Ltd. provides various educational services in Japan. It provides elementary and junior high school services; and distributes educational video content, as well as operates cram and preparatory schools. The company is also involved in the Franchise business. SHUEI YOBIKO Co., Ltd. was founded in 1977 and is headquartered in Shizuoka, Japan.
URL
https://www.shuei-yobiko.co.jp/
IPO date
Dec 12, 2000
Employees
664
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑03
Income
Revenues
10,344,210
-3.55%
10,724,446
-1.67%
Cost of revenue
10,117,631
9,600,226
Unusual Expense (Income)
NOPBT
226,579
1,124,220
NOPBT Margin
2.19%
10.48%
Operating Taxes
52,221
82,197
Tax Rate
23.05%
7.31%
NOPAT
174,358
1,042,023
Net income
(425,309)
-351.02%
169,435
305.53%
Dividends
(66,000)
(39,982)
Dividend yield
3.28%
1.40%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
501,586
631,721
Long-term debt
540,282
769,039
Deferred revenue
2,209,931
Other long-term liabilities
2,210,200
78,350
Net debt
(148,234)
(2,594,900)
Cash flow
Cash from operating activities
(292,927)
604,356
CAPEX
(320,000)
(63,825)
Cash from investing activities
(143,847)
191,007
Cash from financing activities
(382,476)
(702,410)
FCF
2,352,745
(398,801)
Balance
Cash
1,149,609
1,961,660
Long term investments
40,493
2,034,000
Excess cash
672,892
3,459,438
Stockholders' equity
2,400,587
2,892,993
Invested Capital
6,742,064
5,059,609
ROIC
2.95%
19.30%
ROCE
3.02%
14.01%
EV
Common stock shares outstanding
6,710
6,710
Price
300.00
-29.41%
425.00
-0.47%
Market cap
2,012,880
-29.41%
2,851,580
-0.47%
EV
1,864,646
271,501
EBITDA
420,407
1,408,650
EV/EBITDA
4.44
0.19
Interest
16,404
24,684
Interest/NOPBT
7.24%
2.20%