XJPX5028
Market cap5mUSD
Dec 20, Last price
331.00JPY
1D
-0.60%
1Q
9.97%
IPO
-74.47%
Name
SecondXight Analytica Inc
Chart & Performance
P/E
5.41
P/S
0.86
EPS
61.18
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
1.07b
+17.56%
Net income
170m
+9.01%
CFO
255m
+59.53%
Profile
SecondXight Analytica, Inc. provides analytics consulting services and AI products based on machine learning and deep learning in Japan. The company provides analytics-based consulting services that allow clients to build data analysis and machine learning models to solve specific business challenges. It also offers R2Engine, a practical AI execution platform that supports large amounts of data processing; Analytics platform that realizes centralized data management and analysis infrastructure; SX score that utilizes external statistical information to the actual data of data providers; SkyFox, a model building automation service; and SkyFoxHR, an entry sheet AI analysis service. SecondXight Analytica, Inc. was incorporated in 2016 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 1,065,000 44.30% | 905,951 22.75% | 738,063 49.06% | ||
Cost of revenue | 826,000 | 333,933 | 582,602 | ||
Unusual Expense (Income) | |||||
NOPBT | 239,000 | 572,018 | 155,461 | ||
NOPBT Margin | 22.44% | 63.14% | 21.06% | ||
Operating Taxes | 60,000 | 58,812 | 47,029 | ||
Tax Rate | 25.10% | 10.28% | 30.25% | ||
NOPAT | 179,000 | 513,206 | 108,432 | ||
Net income | 170,000 63.18% | 155,942 49.69% | 104,179 236.10% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (401,333) | 236,000 | 13,139 | ||
BB yield | 8.60% | -4.53% | |||
| Debt | |||||
Debt current | 30,000 | 30,000 | 30,000 | ||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 14,000 | 13,002 | 4,564 | ||
Net debt | (443,000) | (542,063) | (237,123) | ||
| Cash flow | |||||
Cash from operating activities | 254,667 | 159,635 | 53,569 | ||
CAPEX | (2,667) | (79,610) | (15,453) | ||
Cash from investing activities | (13,333) | (107,075) | (84,152) | ||
Cash from financing activities | (374,667) | 229,040 | 8,394 | ||
FCF | 176,614 | 408,796 | 13,595 | ||
| Balance | |||||
Cash | 361,000 | 461,896 | 180,295 | ||
Long term investments | 112,000 | 110,167 | 86,828 | ||
Excess cash | 419,750 | 526,765 | 230,220 | ||
Stockholders' equity | 698,394 | 649,202 | 380,962 | ||
Invested Capital | 266,250 | 327,767 | 205,089 | ||
ROIC | 75.95% | 192.62% | 62.88% | ||
ROCE | 34.84% | 66.94% | 35.59% | ||
| EV | |||||
Common stock shares outstanding | 8,318 | 10,219 | 7,537 | ||
Price | 561.00 | 509.33 | |||
Market cap | 4,666,339 | 5,204,879 | |||
EV | 4,223,339 | 4,662,816 | |||
EBITDA | 292,793 | 628,823 | 195,209 | ||
EV/EBITDA | 14.42 | 7.42 | |||
Interest | 297 | 338 | |||
Interest/NOPBT | 0.05% | 0.22% | |||