XJPX6088
Market cap480mUSD
Jan 22, Last price
883.00JPY
1D
3.76%
1Q
-47.78%
Jan 2017
166.37%
IPO
72.29%
Name
SIGMAXYZ Holdings Inc
Chart & Performance
Profile
SIGMAXYZ Holdings Inc., together with its subsidiaries, engages in the consulting, investment, and M&A advisory businesses in Japan. It offers consulting services for management and digital transformation, service transformation, program and project management, core system and business process transformation, platform strategy planning, multi-sided platforms construction, and business development and operation, as well as innovations regarding people and organizations. The company also provides investment, incubation, and joint ventures establishment services; and M&A advisory services, such as financial and business turnaround advisory, due diligence, valuation, inhouse M&A systems development. In addition, it invests in stocks, bonds, etc.; manages and administers assets; and provides electronic payment agency services, as well as various services related to financial EDI. The company was formerly known as SIGMAXYZ Inc. and changed its name to SIGMAXYZ Holdings Inc. in October 2021. SIGMAXYZ Holdings Inc. was incorporated in 2008 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 22,410,611 29.28% | 17,334,289 10.73% | 15,654,373 11.62% | |||||||
Cost of revenue | 18,177,626 | 14,098,023 | 12,894,282 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,232,985 | 3,236,266 | 2,760,091 | |||||||
NOPBT Margin | 18.89% | 18.67% | 17.63% | |||||||
Operating Taxes | 1,105,987 | 1,058,944 | 1,089,018 | |||||||
Tax Rate | 26.13% | 32.72% | 39.46% | |||||||
NOPAT | 3,126,998 | 2,177,322 | 1,671,073 | |||||||
Net income | 3,232,107 46.64% | 2,204,098 32.43% | 1,664,390 37.55% | |||||||
Dividends | (710,038) | (592,192) | (455,194) | |||||||
Dividend yield | 0.96% | 1.24% | 0.94% | |||||||
Proceeds from repurchase of equity | (1,301,267) | (2,094,125) | 2,835,618 | |||||||
BB yield | 1.76% | 4.38% | -5.86% | |||||||
Debt | ||||||||||
Debt current | 4,922 | 5,417 | ||||||||
Long-term debt | 43,816 | 11,362 | 20,608 | |||||||
Deferred revenue | (122,069) | |||||||||
Other long-term liabilities | 1,168,092 | 1,599,334 | 1,579,533 | |||||||
Net debt | (12,693,514) | (10,684,197) | (11,008,934) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,119,000 | 2,085,443 | 2,506,041 | |||||||
CAPEX | (35,000) | (140,026) | (267,613) | |||||||
Cash from investing activities | (1,035,397) | (4,684) | (546,247) | |||||||
Cash from financing activities | (2,016,104) | (2,696,554) | 474,165 | |||||||
FCF | 3,195,647 | 1,434,922 | 1,950,367 | |||||||
Balance | ||||||||||
Cash | 10,906,233 | 9,265,481 | 9,638,959 | |||||||
Long term investments | 1,831,097 | 1,435,000 | 1,396,000 | |||||||
Excess cash | 11,616,799 | 9,833,767 | 10,252,240 | |||||||
Stockholders' equity | 12,512,686 | 10,082,746 | 9,784,530 | |||||||
Invested Capital | 2,765,494 | 2,192,900 | 1,168,877 | |||||||
ROIC | 126.13% | 129.53% | 120.59% | |||||||
ROCE | 29.43% | 26.64% | 25.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 42,186 | 42,129 | 42,000 | |||||||
Price | 1,749.00 54.23% | 1,134.00 -1.56% | 1,152.00 23.74% | |||||||
Market cap | 73,782,705 54.44% | 47,774,735 -1.26% | 48,383,766 35.85% | |||||||
EV | 61,089,191 | 37,090,538 | 37,374,832 | |||||||
EBITDA | 4,436,425 | 3,453,876 | 2,951,293 | |||||||
EV/EBITDA | 13.77 | 10.74 | 12.66 | |||||||
Interest | 161 | 167 | 1,376 | |||||||
Interest/NOPBT | 0.00% | 0.01% | 0.05% |