Loading...
XJPX4678
Market cap10mUSD
Dec 25, Last price  
255.00JPY
1D
-0.78%
1Q
-6.91%
Jan 2017
-38.76%
Name

Shuei Yobiko Co Ltd

Chart & Performance

D1W1MN
XJPX:4678 chart
P/E
—
P/S
0.17
EPS
—
Div Yield, %
3.86%
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
Feb 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
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
10,344,210
-3.55%
10,724,446
-1.67%
10,906,137
0.83%
Cost of revenue
10,117,631
9,600,226
9,680,718
Unusual Expense (Income)
NOPBT
226,579
1,124,220
1,225,419
NOPBT Margin
2.19%
10.48%
11.24%
Operating Taxes
52,221
82,197
127,297
Tax Rate
23.05%
7.31%
10.39%
NOPAT
174,358
1,042,023
1,098,122
Net income
(425,309)
-351.02%
169,435
305.53%
41,781
-72.14%
Dividends
(66,000)
(39,982)
(53,346)
Dividend yield
3.28%
1.40%
1.86%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
501,586
631,721
1,047,893
Long-term debt
540,282
769,039
1,057,277
Deferred revenue
2,209,931
2,155,446
Other long-term liabilities
2,210,200
78,350
126,339
Net debt
(148,234)
(2,594,900)
(1,979,336)
Cash flow
Cash from operating activities
(292,927)
604,356
905,643
CAPEX
(320,000)
(63,825)
(116,031)
Cash from investing activities
(143,847)
191,007
410,441
Cash from financing activities
(382,476)
(702,410)
(835,093)
FCF
2,352,745
(398,801)
1,447,875
Balance
Cash
1,149,609
1,961,660
1,861,506
Long term investments
40,493
2,034,000
2,223,000
Excess cash
672,892
3,459,438
3,539,199
Stockholders' equity
2,400,587
2,892,993
2,782,787
Invested Capital
6,742,064
5,059,609
5,741,081
ROIC
2.95%
19.30%
18.18%
ROCE
3.02%
14.01%
14.24%
EV
Common stock shares outstanding
6,710
6,710
6,710
Price
300.00
-29.41%
425.00
-0.47%
427.00
0.71%
Market cap
2,012,880
-29.41%
2,851,580
-0.47%
2,864,999
0.71%
EV
1,864,646
271,501
885,663
EBITDA
420,407
1,408,650
1,529,139
EV/EBITDA
4.44
0.19
0.58
Interest
16,404
24,684
35,074
Interest/NOPBT
7.24%
2.20%
2.86%