XJPX6177
Market cap6mUSD
Dec 24, Last price
90.00JPY
1D
1.12%
1Q
-7.22%
Jan 2017
-90.43%
IPO
-96.60%
Name
AppBank Inc
Chart & Performance
P/E
—
P/S
1.97
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
-19.71%
Revenues
490m
+26.06%
Net income
-421m
L+45.73%
CFO
-300m
L+38.62%
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 |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 490,000 26.06% | 388,695 13.62% | 342,110 -37.51% | ||
Cost of revenue | 861,000 | 664,263 | 534,794 | ||
Unusual Expense (Income) | |||||
NOPBT | (371,000) | (275,568) | (192,684) | ||
NOPBT Margin | |||||
Operating Taxes | 2,362 | 720 | 426 | ||
Tax Rate | |||||
NOPAT | (373,362) | (276,288) | (193,110) | ||
Net income | (421,000) 45.73% | (288,898) 55.12% | (186,246) 4.88% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 300,851 | 103,800 | |||
BB yield | -30.82% | -9.94% | |||
| Debt | |||||
Debt current | 4,000 | 4,800 | 4,800 | ||
Long-term debt | 55,000 | 9,990 | 14,790 | ||
Deferred revenue | |||||
Other long-term liabilities | 2,000 | ||||
Net debt | (124,000) | (154,244) | (266,028) | ||
| Cash flow | |||||
Cash from operating activities | (300,000) | (216,420) | (194,412) | ||
CAPEX | (6,000) | (2,054) | (33,783) | ||
Cash from investing activities | (6,715) | (4,989) | (18,889) | ||
Cash from financing activities | 347,535 | 101,826 | (16,525) | ||
FCF | (333,441) | (237,927) | (261,800) | ||
| Balance | |||||
Cash | 163,000 | 123,034 | 242,618 | ||
Long term investments | 20,000 | 46,000 | 43,000 | ||
Excess cash | 158,500 | 149,599 | 268,512 | ||
Stockholders' equity | (879,822) | (605,969) | (369,520) | ||
Invested Capital | 967,822 | 764,606 | 723,559 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 10,169 | 8,033 | 7,848 | ||
Price | 96.00 -26.15% | 130.00 -8.45% | 142.00 -13.94% | ||
Market cap | 976,210 -6.52% | 1,044,343 -6.29% | 1,114,396 -13.94% | ||
EV | 852,210 | 890,099 | 848,368 | ||
EBITDA | (353,000) | (262,175) | (182,682) | ||
EV/EBITDA | |||||
Interest | 298 | 378 | |||
Interest/NOPBT | |||||