XJPX6176
Market cap66mUSD
Jan 14, Last price
746.00JPY
1D
-3.49%
1Q
12.35%
Jan 2017
-65.16%
IPO
34.41%
Name
Brangista Inc
Chart & Performance
P/E
17.11
P/S
2.15
EPS
43.59
Div Yield, %
0.00%
Shrs. gr., 5y
-1.45%
Rev. gr., 5y
7.27%
Revenues
4.82b
+5.78%
Net income
607m
+4.70%
CFO
277m
-55.16%
Profile
Brangista Inc. produces and publishes e-magazines primarily in Japan. The company publishes e-magazines, such as Tabiiro, a travel e-magazine; and operates TravelNote, which provides information on domestic and overseas travel, tourist spots, restaurants, hotels, etc., as well as offers services, such as posting advertisements in electronic magazines and commissioned production of electronic magazines. It also offers website creation and operation services, as well as other services comprising consulting, page creation, analysis, promotion, etc.; solutions to Japanese and local companies operating in Taiwan; and promotional tools that allow the user to use photos and videos of famous talents for a fixed monthly fee. The company was incorporated in 2000 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | |
| Income | ||||||
Revenues | 4,822,452 5.78% | 4,558,874 35.66% | 3,360,436 2.11% | |||
Cost of revenue | 1,214,479 | 3,941,000 | 3,087,644 | |||
Unusual Expense (Income) | ||||||
NOPBT | 3,607,973 | 617,874 | 272,792 | |||
NOPBT Margin | 74.82% | 13.55% | 8.12% | |||
Operating Taxes | 315,817 | 18,200 | 80,644 | |||
Tax Rate | 8.75% | 2.95% | 29.56% | |||
NOPAT | 3,292,156 | 599,674 | 192,148 | |||
Net income | 606,804 4.70% | 579,550 224.54% | 178,578 -16.38% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (278,545) | 150 | ||||
BB yield | 3.16% | 0.00% | ||||
| Debt | ||||||
Debt current | 339,866 | 408,755 | 331,111 | |||
Long-term debt | 100,333 | 340,200 | 135,000 | |||
Deferred revenue | (1,095) | |||||
Other long-term liabilities | 3 | 1,000 | ||||
Net debt | (939,871) | (1,156,594) | (534,602) | |||
| Cash flow | ||||||
Cash from operating activities | 276,707 | 617,055 | (150,200) | |||
CAPEX | (20,517) | (14,000) | (39,643) | |||
Cash from investing activities | (158,305) | (50,000) | (42,637) | |||
Cash from financing activities | (587,300) | 332,844 | (286,516) | |||
FCF | 2,675,462 | 577,760 | 1,281,747 | |||
| Balance | ||||||
Cash | 1,380,070 | 1,856,549 | 956,713 | |||
Long term investments | 49,000 | 44,000 | ||||
Excess cash | 1,138,947 | 1,677,605 | 832,691 | |||
Stockholders' equity | 2,344,195 | 1,721,752 | 1,089,000 | |||
Invested Capital | 2,938,356 | 1,321,349 | 1,241,756 | |||
ROIC | 154.57% | 46.79% | 11.98% | |||
ROCE | 87.41% | 20.60% | 13.14% | |||
| EV | ||||||
Common stock shares outstanding | 13,520 | 13,920 | 13,920 | |||
Price | 652.00 -26.66% | 889.00 92.42% | 462.00 3.59% | |||
Market cap | 8,815,243 -28.77% | 12,375,157 92.43% | 6,431,092 3.59% | |||
EV | 7,949,213 | 11,272,766 | 5,896,490 | |||
EBITDA | 3,644,270 | 650,427 | 301,841 | |||
EV/EBITDA | 2.18 | 17.33 | 19.54 | |||
Interest | 4,335 | 3,364 | 3,630 | |||
Interest/NOPBT | 0.12% | 0.54% | 1.33% | |||