XJPX6249
Market cap225mUSD
Jan 16, Last price
2,476.00JPY
1D
-0.84%
1Q
20.43%
Jan 2017
106.16%
IPO
147.85%
Name
Gamecard Joyco Holdings Inc
Chart & Performance
P/E
4.67
P/S
0.97
EPS
530.21
Div Yield, %
1.61%
Shrs. gr., 5y
0.11%
Rev. gr., 5y
15.87%
Revenues
36.29b
+67.30%
Net income
7.55b
+75.62%
CFO
6.20b
+263.19%
Dividend
Mar 28, 20250 JPY/sh
Profile
Gamecard-Joyco Holdings,Inc. engages in gaming business. The company issues and sells prepaid cards. It is also involved in planning, developing, selling, lending, and maintaining prepaid system equipment; and incidental/related businesses. Gamecard-Joyco Holdings,Inc. was founded in 1988 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | ||||||||
Revenues | 36,289,000 67.30% | 21,691,000 89.49% | 11,447,000 8.38% | |||||
Cost of revenue | 20,853,000 | 12,924,000 | 6,639,000 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 15,436,000 | 8,767,000 | 4,808,000 | |||||
NOPBT Margin | 42.54% | 40.42% | 42.00% | |||||
Operating Taxes | 3,067,000 | 330,000 | 8,000 | |||||
Tax Rate | 19.87% | 3.76% | 0.17% | |||||
NOPAT | 12,369,000 | 8,437,000 | 4,800,000 | |||||
Net income | 7,550,000 75.62% | 4,299,000 240.65% | 1,262,000 104.54% | |||||
Dividends | (569,000) | (478,000) | (466,000) | |||||
Dividend yield | 1.49% | 0.79% | 3.38% | |||||
Proceeds from repurchase of equity | 906,000 | 784,000 | 315,000 | |||||
BB yield | -2.38% | -1.30% | -2.28% | |||||
| Debt | ||||||||
Debt current | 150,000 | 143,000 | 191,000 | |||||
Long-term debt | 756,000 | 464,000 | 518,000 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 2,265,000 | 2,033,000 | 2,133,000 | |||||
Net debt | (40,680,000) | (34,566,000) | (33,834,000) | |||||
| Cash flow | ||||||||
Cash from operating activities | 6,196,000 | 1,706,000 | 1,513,000 | |||||
CAPEX | (251,000) | (140,000) | (1,648,000) | |||||
Cash from investing activities | (1,387,000) | 5,393,000 | (4,012,000) | |||||
Cash from financing activities | 317,000 | 262,000 | (214,000) | |||||
FCF | 6,478,000 | 5,338,000 | 2,824,000 | |||||
| Balance | ||||||||
Cash | 32,329,000 | 26,399,000 | 26,642,000 | |||||
Long term investments | 9,257,000 | 8,774,000 | 7,901,000 | |||||
Excess cash | 39,771,550 | 34,088,450 | 33,970,650 | |||||
Stockholders' equity | 48,886,000 | 41,005,000 | 37,931,000 | |||||
Invested Capital | 17,322,450 | 13,619,550 | 10,727,350 | |||||
ROIC | 79.95% | 69.31% | 50.06% | |||||
ROCE | 27.04% | 18.31% | 10.69% | |||||
| EV | ||||||||
Common stock shares outstanding | 14,339 | 13,877 | 13,481 | |||||
Price | 2,660.00 -38.92% | 4,355.00 325.29% | 1,024.00 -16.82% | |||||
Market cap | 38,141,740 -36.89% | 60,434,335 337.79% | 13,804,544 -17.65% | |||||
EV | (2,538,260) | 25,868,335 | (20,029,456) | |||||
EBITDA | 16,346,000 | 9,608,000 | 5,677,000 | |||||
EV/EBITDA | 2.69 | |||||||
Interest | 5,000 | 4,000 | 4,000 | |||||
Interest/NOPBT | 0.03% | 0.05% | 0.08% | |||||