No data to show
XJPX
6177
Market cap16mUSD
Sep 05, Last price
225.00JPY
1D
-0.44%
1Q
136.84%
Jan 2017
-76.06%
IPO
-91.51%
Name
AppBank Inc
Chart & Performance
P/E
—
P/S
2.43
EPS
—
Div Yield, %
—
Shrs. gr., 5y
9.89%
Rev. gr., 5y
-5.55%
Revenues
994m
+102.95%
Net income
-239m
L-43.15%
CFO
-228m
L-24.15%
Profile
AppBank Inc. engages in media, rights management, and advertising platform businesses in Japan. The company offers iPhone applications, iPhone cases, accessories, and iPhone related news through AppBank.net site; game strategy media, including hit puzzle RPG Puzzle & Dragons capture media and capture media for pull hunting monster strike; and strategies for games and SNS. It also operates YouTube channels Max Murai and Studio Murai that uploads gameplay videos; sells banner advertisements and article advertisements; and manages video content-related rights. AppBank Inc. was founded in 2008 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 994,440 102.95% | 490,000 26.06% | 388,695 13.62% | |||
Cost of revenue | 950,329 | 861,000 | 664,263 | |||
Unusual Expense (Income) | ||||||
NOPBT | 44,111 | (371,000) | (275,568) | |||
NOPBT Margin | 4.44% | |||||
Operating Taxes | 1,755 | 2,362 | 720 | |||
Tax Rate | 3.98% | |||||
NOPAT | 42,356 | (373,362) | (276,288) | |||
Net income | (239,323) -43.15% | (421,000) 45.73% | (288,898) 55.12% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 231,307 | 300,851 | 103,800 | |||
BB yield | -20.16% | -30.82% | -9.94% | |||
| Debt | ||||||
Debt current | 4,000 | 4,800 | ||||
Long-term debt | 55,000 | 9,990 | ||||
Deferred revenue | ||||||
Other long-term liabilities | 2,000 | |||||
Net debt | (70,832) | (124,000) | (154,244) | |||
| Cash flow | ||||||
Cash from operating activities | (227,539) | (300,000) | (216,420) | |||
CAPEX | (12,161) | (6,000) | (2,054) | |||
Cash from investing activities | (14,680) | (6,715) | (4,989) | |||
Cash from financing activities | 236,830 | 347,535 | 101,826 | |||
FCF | 16,858 | (333,441) | (237,927) | |||
| Balance | ||||||
Cash | 70,832 | 163,000 | 123,034 | |||
Long term investments | 20,000 | 46,000 | ||||
Excess cash | 21,110 | 158,500 | 149,599 | |||
Stockholders' equity | (950,602) | (879,822) | (605,969) | |||
Invested Capital | 1,021,473 | 967,822 | 764,606 | |||
ROIC | 4.26% | |||||
ROCE | 62.24% | |||||
| EV | ||||||
Common stock shares outstanding | 12,471 | 10,169 | 8,033 | |||
Price | 92.00 -4.17% | 96.00 -26.15% | 130.00 -8.45% | |||
Market cap | 1,147,354 17.53% | 976,210 -6.52% | 1,044,343 -6.29% | |||
EV | 1,076,522 | 852,210 | 890,099 | |||
EBITDA | 46,187 | (353,000) | (262,175) | |||
EV/EBITDA | 23.31 | |||||
Interest | 316 | 298 | ||||
Interest/NOPBT | 0.72% | |||||