Loading...
XJPX4847
Market cap179mUSD
Jan 17, Last price  
1,078.00JPY
1D
-1.84%
1Q
21.44%
Jan 2017
128.54%
Name

Intelligent Wave Inc

Chart & Performance

D1W1MN
XJPX:4847 chart
P/E
19.87
P/S
1.94
EPS
54.27
Div Yield, %
3.25%
Shrs. gr., 5y
-0.07%
Rev. gr., 5y
6.81%
Revenues
14.52b
+8.55%
6,695,829,0005,527,350,0004,956,637,0004,762,781,0005,241,928,0005,870,523,0006,558,382,0006,160,437,0007,206,558,0008,469,569,00010,603,964,00010,443,300,00010,920,848,00011,187,679,00011,493,479,00013,374,936,00014,518,293,000
Net income
1.42b
+21.93%
-5,873,000187,868,000211,969,000129,468,000270,490,000-349,088,00086,734,000471,128,000478,777,000547,183,000377,464,000683,891,000762,053,000840,970,0001,055,749,0001,165,252,0001,420,777,000
CFO
3.82b
+22.21%
971,256,000432,161,000300,883,000794,813,000251,750,000-588,381,000620,482,000839,055,000124,402,0001,172,965,0001,213,267,0001,237,338,0001,547,066,0001,700,270,0001,486,230,0003,122,112,0003,815,405,000
Dividend
Jun 27, 20250 JPY/sh

Profile

Intelligent Wave Inc. provides system development services and system products in Japan and internationally. The company's technology is used primarily in online transaction processing systems for credit cards. It offers financial system solutions, including NET+1, a software product for handling online transactions over networks; ACEPlus system that detects fraudulent card payments in real time and minimizes the risk of fraudulent transactions; and EoM, an IP flow monitoring solution for broadcasting industry. It also provides security products, such as CWAT, a multidimensional information security software platform combating information leaks and preventing critical data extrusion by centrally monitoring and controlling network and terminal operations within a company. In addition, the company sells hardware products. The company was incorporated in 1984 and is headquartered in Tokyo, Japan. Intelligent Wave Inc. is a subsidiary of Dai Nippon Printing Co., Ltd.
URL
http://www.iwi.co.jp/
IPO date
Jun 15, 2001
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
14,518,293
8.55%
13,374,936
16.37%
11,493,479
2.73%
Cost of revenue
9,810,299
9,140,554
7,811,161
Unusual Expense (Income)
NOPBT
4,707,994
4,234,382
3,682,318
NOPBT Margin
32.43%
31.66%
32.04%
Operating Taxes
652,206
437,917
500,343
Tax Rate
13.85%
10.34%
13.59%
NOPAT
4,055,788
3,796,465
3,181,975
Net income
1,420,777
21.93%
1,165,252
10.37%
1,055,749
25.54%
Dividends
(917,238)
(446,355)
(341,131)
Dividend yield
3.24%
2.22%
1.65%
Proceeds from repurchase of equity
(99,857)
BB yield
0.35%
Debt
Debt current
1,207
1,207
2,637
Long-term debt
3,219
5,633
9,479
Deferred revenue
(226,895)
(206,792)
Other long-term liabilities
817,111
716,035
662,400
Net debt
(6,155,253)
(5,892,180)
(5,162,076)
Cash flow
Cash from operating activities
3,815,405
3,122,112
1,486,230
CAPEX
(576,856)
(1,992,861)
(1,538,273)
Cash from investing activities
(2,681,120)
(1,913,094)
(1,516,487)
Cash from financing activities
(1,018,303)
(448,992)
(350,918)
FCF
3,783,878
3,485,129
3,200,534
Balance
Cash
4,820,601
4,694,621
4,233,028
Long term investments
1,339,078
1,204,399
941,164
Excess cash
5,433,764
5,230,273
4,599,518
Stockholders' equity
8,776,310
8,271,254
7,510,777
Invested Capital
4,608,398
3,747,299
3,569,701
ROIC
97.08%
103.77%
92.63%
ROCE
46.88%
46.00%
43.96%
EV
Common stock shares outstanding
26,219
26,281
26,286
Price
1,080.00
40.99%
766.00
-2.42%
785.00
27.23%
Market cap
28,317,005
40.66%
20,130,949
-2.44%
20,634,795
27.19%
EV
22,161,753
14,238,769
15,472,719
EBITDA
5,850,277
5,204,617
4,511,610
EV/EBITDA
3.79
2.74
3.43
Interest
703
Interest/NOPBT
0.02%