XJPX6181
Market cap17mUSD
Dec 30, Last price
105.00JPY
1D
0.96%
1Q
-9.48%
Jan 2017
-83.01%
IPO
-90.63%
Name
Tameny Inc
Chart & Performance
P/E
794.81
P/S
0.49
EPS
0.13
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
20.58%
Revenues
5.60b
+40.36%
Net income
3m
P
CFO
558m
+702.05%
Profile
Tameny Inc. provides marriage information services in Japan. It offers marriage consultation and hunting party, and matching app; wedding production and photo, and wedding after-party production; post-marriage support services, and marriage hunting; and regional revitalization services, as well as insurance agent services. The company was formerly known as Partner Agent, Inc. and changed its name to Tameny Inc. in September 2020. Tameny Inc. was founded in 2004 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 5,598,503 40.36% | 3,988,722 -28.44% | 5,574,181 25.85% | ||
Cost of revenue | 1,664,293 | 5,083,320 | 5,727,189 | ||
Unusual Expense (Income) | |||||
NOPBT | 3,934,210 | (1,094,598) | (153,008) | ||
NOPBT Margin | 70.27% | ||||
Operating Taxes | (12,864) | (21,020) | 11,737 | ||
Tax Rate | |||||
NOPAT | 3,947,074 | (1,073,578) | (164,745) | ||
Net income | 3,469 -100.43% | (804,708) 150.85% | (320,791) -86.15% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 402 | 150,391 | 940,501 | ||
BB yield | -0.01% | -4.36% | -46.66% | ||
| Debt | |||||
Debt current | 1,798,059 | 1,685,388 | 1,476,531 | ||
Long-term debt | 2,106,534 | 2,426,120 | 2,781,753 | ||
Deferred revenue | |||||
Other long-term liabilities | 243,320 | 217,714 | 283,605 | ||
Net debt | 2,208,039 | 2,556,630 | 2,573,728 | ||
| Cash flow | |||||
Cash from operating activities | 558,027 | 69,575 | (22,765) | ||
CAPEX | (106,170) | (105,626) | (349,732) | ||
Cash from investing activities | 8,402 | 71,460 | (134,942) | ||
Cash from financing activities | (193,273) | (67,599) | 841,707 | ||
FCF | 4,111,778 | (986,687) | (292,005) | ||
| Balance | |||||
Cash | 1,721,554 | 1,318,397 | 1,246,556 | ||
Long term investments | (25,000) | 236,481 | 438,000 | ||
Excess cash | 1,416,629 | 1,355,442 | 1,405,847 | ||
Stockholders' equity | 48,273 | (760,507) | (902,816) | ||
Invested Capital | 4,240,552 | 5,164,162 | 5,553,139 | ||
ROIC | 83.94% | ||||
ROCE | 91.73% | ||||
| EV | |||||
Common stock shares outstanding | 26,348 | 24,999 | 20,996 | ||
Price | 106.00 -23.19% | 138.00 43.75% | 96.00 -44.19% | ||
Market cap | 2,792,892 -19.04% | 3,449,811 71.15% | 2,015,662 2.56% | ||
EV | 5,000,931 | 6,007,441 | 4,590,390 | ||
EBITDA | 4,315,391 | (650,827) | 293,949 | ||
EV/EBITDA | 1.16 | 15.62 | |||
Interest | 36,469 | 36,982 | 38,887 | ||
Interest/NOPBT | 0.93% | ||||