XJPX6095
Market cap60mUSD
Jan 17, Last price
436.00JPY
1D
-0.46%
1Q
-22.56%
Jan 2017
88.34%
IPO
-46.83%
Name
MedPeer Inc
Chart & Performance
Profile
MedPeer,Inc. provides services for doctors in Japan. The company operates and manages a web platform for doctors and medical students under the MedPeer name. It also provides online case consultation services; content services that allow to learn clinical knowledge that is useful to doctors in a quiz format; drug evaluation bulletin boards; and online lectures on clinical practices. In addition, the company operates an on-demand video channel centered on medical information under the name MedPeer Channel; MedPeer CAREER, a doctor-specialized recruiting information portal site; MedPeer CLINIC SUPPORT, a portal to check for properties related to opening clinics. The company was incorporated in 2004 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 14,948,380 2.80% | 14,540,835 72.04% | 8,452,113 13.67% | |||||||
Cost of revenue | 8,076,634 | 8,629,181 | 4,343,336 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,871,746 | 5,911,654 | 4,108,777 | |||||||
NOPBT Margin | 45.97% | 40.66% | 48.61% | |||||||
Operating Taxes | 871,916 | 408,226 | 299,036 | |||||||
Tax Rate | 12.69% | 6.91% | 7.28% | |||||||
NOPAT | 5,999,830 | 5,503,428 | 3,809,741 | |||||||
Net income | 1,481,764 139.89% | 617,679 -23.97% | 812,388 -37.19% | |||||||
Dividends | (97,351) | |||||||||
Dividend yield | 0.80% | |||||||||
Proceeds from repurchase of equity | (38) | 37,915 | 15,802 | |||||||
BB yield | 0.00% | -0.17% | -0.05% | |||||||
Debt | ||||||||||
Debt current | 534,976 | 622,526 | 112,090 | |||||||
Long-term debt | 2,625,072 | 3,188,122 | 70,188 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 187,261 | 148,651 | 82,281 | |||||||
Net debt | (4,119,961) | (1,904,540) | (6,222,492) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,890,649 | 600,073 | 853,232 | |||||||
CAPEX | (213,987) | (39,000) | (162,223) | |||||||
Cash from investing activities | 1,266,124 | (5,011,980) | (422,885) | |||||||
Cash from financing activities | (1,269,931) | 3,666,316 | 7,079 | |||||||
FCF | 6,104,827 | 3,613,354 | 3,649,639 | |||||||
Balance | ||||||||||
Cash | 7,280,009 | 5,393,167 | 6,138,758 | |||||||
Long term investments | 322,021 | 266,012 | ||||||||
Excess cash | 6,532,590 | 4,988,146 | 5,982,164 | |||||||
Stockholders' equity | 7,495,379 | 6,390,824 | 5,558,862 | |||||||
Invested Capital | 6,266,070 | 7,557,086 | 2,461,665 | |||||||
ROIC | 86.81% | 109.86% | 167.09% | |||||||
ROCE | 50.80% | 44.35% | 50.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,720 | 22,070 | 22,704 | |||||||
Price | 562.00 -44.85% | 1,019.00 -21.19% | 1,293.00 -66.33% | |||||||
Market cap | 12,206,644 -45.72% | 22,489,613 -23.39% | 29,355,684 -66.76% | |||||||
EV | 8,086,683 | 20,879,444 | 23,405,508 | |||||||
EBITDA | 7,497,597 | 6,723,102 | 4,294,562 | |||||||
EV/EBITDA | 1.08 | 3.11 | 5.45 | |||||||
Interest | 14,395 | 13,328 | 1,087 | |||||||
Interest/NOPBT | 0.21% | 0.23% | 0.03% |