Loading...
XJPX6037
Market cap91mUSD
Jan 15, Last price  
677.00JPY
1D
-3.56%
1Q
-9.97%
Jan 2017
28.89%
IPO
16.72%
Name

Firstlogic Inc

Chart & Performance

D1W1MN
XJPX:6037 chart
P/E
17.71
P/S
6.05
EPS
38.23
Div Yield, %
1.05%
Shrs. gr., 5y
-1.66%
Rev. gr., 5y
6.74%
Revenues
2.36b
+12.96%
337,000,000577,148,000912,030,0001,277,287,0001,794,609,0001,822,652,0001,706,610,0001,671,791,0001,716,451,0001,875,838,0002,093,089,0002,364,276,000
Net income
808m
+6.33%
45,000,000158,534,000287,669,000371,912,000514,601,000476,877,000564,778,000569,201,000497,951,000686,390,000759,938,000808,040,000
CFO
664m
-29.24%
0230,507,000341,435,000325,567,000533,826,000334,674,000769,104,000505,829,000665,133,000672,235,000938,093,000663,808,000
Dividend
Jan 30, 20250 JPY/sh

Profile

Firstlogic,Inc. operates a real estate investment portal site in Japan. The company was founded in 2005 and is headquartered in Tokyo, Japan.
URL
https://www.firstlogic.co.jp/
IPO date
Feb 18, 2015
Employees
66
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑072023‑072022‑072021‑072020‑072019‑072018‑072017‑072016‑072015‑07
Income
Revenues
2,364,276
12.96%
2,093,089
11.58%
1,875,838
9.29%
Cost of revenue
1,303,418
1,902,697
1,679,166
Unusual Expense (Income)
NOPBT
1,060,858
190,392
196,672
NOPBT Margin
44.87%
9.10%
10.48%
Operating Taxes
373,813
365,874
325,629
Tax Rate
35.24%
192.17%
165.57%
NOPAT
687,045
(175,482)
(128,957)
Net income
808,040
6.33%
759,938
10.72%
686,390
37.84%
Dividends
(150,111)
(119,947)
(110,658)
Dividend yield
1.12%
1.06%
1.32%
Proceeds from repurchase of equity
(109,834)
(129,936)
BB yield
0.97%
1.55%
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
1,000
1,000
Net debt
(5,386,904)
(4,860,169)
(4,167,315)
Cash flow
Cash from operating activities
663,808
938,093
672,235
CAPEX
(13,656)
(27,045)
(64,705)
Cash from investing activities
(4,092,267)
(29,456)
96,717
Cash from financing activities
(150,111)
(229,782)
(240,595)
FCF
676,595
(332,896)
(68,598)
Balance
Cash
1,221,431
4,780,169
4,101,315
Long term investments
4,165,473
80,000
66,000
Excess cash
5,268,690
4,755,515
4,073,523
Stockholders' equity
5,399,223
4,757,081
4,117,316
Invested Capital
384,069
158,067
136,471
ROIC
253.46%
ROCE
18.77%
3.87%
4.67%
EV
Common stock shares outstanding
21,632
21,684
22,042
Price
620.00
18.32%
524.00
37.53%
381.00
-4.75%
Market cap
13,411,648
18.04%
11,362,305
35.30%
8,397,984
-6.50%
EV
8,024,744
6,502,136
4,230,669
EBITDA
1,092,179
222,469
241,924
EV/EBITDA
7.35
29.23
17.49
Interest
35
Interest/NOPBT
0.02%