XJPX
5242
Market cap13mUSD
Jun 06, Last price
2,001.00JPY
1D
0.76%
1Q
60.47%
IPO
-46.43%
Name
Eyez Inc
Chart & Performance
P/E
74.63
P/S
1.94
EPS
26.81
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
1.04b
+1.67%
Net income
27m
0.00%
CFO
65m
P
Profile
EYEZ,INC. operates various advertising industry platforms in Japan. The company operates Media Radar, an advertising industry platform; Trami, a word-of-mouth marketing platform; Cloud Radar, a cloud service platform; and Global Radar, a global countermeasure service platform. It also operates Weekle, an activity or experience services platform; mamaPRESS, an information media for mothers; and Toramaga, an information media for women, as well as provides management-based advertising agency services. The company was incorporated in 2007 and is based in Shibuya, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 1,036,000 1.67% | 1,019,000 20.25% | 847,393 39.97% | ||
Cost of revenue | 88,000 | 417,000 | 245,059 | ||
Unusual Expense (Income) | |||||
NOPBT | 948,000 | 602,000 | 602,334 | ||
NOPBT Margin | 91.51% | 59.08% | 71.08% | ||
Operating Taxes | 11,000 | 15,000 | 46,322 | ||
Tax Rate | 1.16% | 2.49% | 7.69% | ||
NOPAT | 937,000 | 587,000 | 556,012 | ||
Net income | 27,000 0.00% | 27,000 -71.95% | 96,251 103.00% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 303,600 | ||||
BB yield | -10.72% | ||||
| Debt | |||||
Debt current | 24,660 | ||||
Long-term debt | 134,346 | ||||
Deferred revenue | |||||
Other long-term liabilities | 16,000 | 16,000 | 8,483 | ||
Net debt | (694,000) | (635,000) | (564,248) | ||
| Cash flow | |||||
Cash from operating activities | 65,000 | (58,000) | 192,663 | ||
CAPEX | (1,000) | (17,000) | (3,181) | ||
Cash from investing activities | (7,000) | (22,000) | (37,798) | ||
Cash from financing activities | 2,000 | (42,000) | 282,540 | ||
FCF | 941,000 | 567,797 | 557,875 | ||
| Balance | |||||
Cash | 620,000 | 560,000 | 683,264 | ||
Long term investments | 74,000 | 75,000 | 39,990 | ||
Excess cash | 642,200 | 584,050 | 680,884 | ||
Stockholders' equity | 453,000 | 424,000 | 339,917 | ||
Invested Capital | 227,000 | 226,000 | 225,085 | ||
ROIC | 413.69% | 260.26% | 291.24% | ||
ROCE | 139.41% | 92.62% | 106.61% | ||
| EV | |||||
Common stock shares outstanding | 1,066 | 1,063 | 874 | ||
Price | 1,510.00 -10.86% | 1,694.00 -47.72% | 3,240.00 | ||
Market cap | 1,608,919 -10.69% | 1,801,417 -36.38% | 2,831,426 | ||
EV | 914,919 | 1,166,417 | 2,267,178 | ||
EBITDA | 953,000 | 608,000 | 606,313 | ||
EV/EBITDA | 0.96 | 1.92 | 3.74 | ||
Interest | 1,166 | ||||
Interest/NOPBT | 0.19% | ||||