Loading...
XJPX6185
Market cap36mUSD
Jan 22, Last price  
396.00JPY
1D
1.80%
1Q
57.77%
Jan 2017
-25.00%
IPO
-64.80%
Name

SMN Corp

Chart & Performance

D1W1MN
XJPX:6185 chart
P/E
—
P/S
0.62
EPS
—
Div Yield, %
—
Shrs. gr., 5y
1.01%
Rev. gr., 5y
-1.79%
Revenues
9.34b
-20.80%
3,712,905,0005,628,256,0006,961,486,0009,021,014,00010,216,981,00011,607,509,00012,115,823,00013,363,258,00011,788,842,0009,336,856,000
Net income
-1.03b
L+778.43%
207,922,000241,898,000250,735,000637,529,000576,906,000483,781,000-38,298,000-228,584,000-117,095,000-1,028,592,000
CFO
522m
-25.85%
265,734,000326,756,000425,697,000731,026,000885,027,0001,117,060,000640,993,000946,086,000703,803,000521,898,000

Profile

SMN Corporation engages in digital marketing business in Japan and internationally. The company offers VALIS-Engine, an AI engine; Logicad, a demand side platform; and VALIS-Cockpit, a marketing analytics tool. It also provides data collection and analysis, advertising management, and content-based marketing solutions for agencies and advertisers; and creates and distributes ad content for SSPs and media outlets. In addition, the company offers marketing solutions to support advertisation on the web portal of ISP So-Net. The company was incorporated in 2000 and is headquartered in Tokyo, Japan. SMN Corporation is a subsidiary of Sony Network Communications Inc.
URL
https://www.so-netmedia.jp/
IPO date
Dec 22, 2015
Employees
326
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
9,336,856
-20.80%
11,788,842
-11.78%
13,363,258
10.30%
Cost of revenue
6,741,276
9,183,288
10,230,749
Unusual Expense (Income)
NOPBT
2,595,580
2,605,554
3,132,509
NOPBT Margin
27.80%
22.10%
23.44%
Operating Taxes
(11,036)
85,791
107,431
Tax Rate
3.29%
3.43%
NOPAT
2,606,616
2,519,763
3,025,078
Net income
(1,028,592)
778.43%
(117,095)
-48.77%
(228,584)
496.86%
Dividends
Dividend yield
Proceeds from repurchase of equity
437,037
30,762
BB yield
-6.76%
-0.39%
Debt
Debt current
226,872
226,704
230,632
Long-term debt
1,023,918
1,252,311
1,481,107
Deferred revenue
72,089
76,593
Other long-term liabilities
72,821
1,981
4,074
Net debt
(1,451,813)
(1,403,632)
(879,064)
Cash flow
Cash from operating activities
521,898
703,803
946,086
CAPEX
(465,211)
(627,423)
(732,003)
Cash from investing activities
(463,172)
(597,286)
(726,391)
Cash from financing activities
(228,750)
204,170
(1,463)
FCF
2,470,216
2,540,186
3,076,615
Balance
Cash
2,443,603
2,597,647
2,277,803
Long term investments
259,000
285,000
313,000
Excess cash
2,235,760
2,293,205
1,922,640
Stockholders' equity
1,566,066
4,125,347
3,793,062
Invested Capital
3,457,316
3,833,126
4,042,944
ROIC
71.51%
63.99%
72.32%
ROCE
51.33%
41.58%
51.08%
EV
Common stock shares outstanding
14,530
14,113
13,110
Price
400.00
-12.66%
458.00
-24.55%
607.00
-20.76%
Market cap
5,811,975
-10.08%
6,463,585
-18.78%
7,957,729
-19.84%
EV
4,394,164
5,093,682
7,096,319
EBITDA
3,431,509
3,424,858
4,014,367
EV/EBITDA
1.28
1.49
1.77
Interest
8,764
10,513
12,931
Interest/NOPBT
0.34%
0.40%
0.41%