XJPX6542
Market cap34mUSD
Jan 16, Last price
925.00JPY
1D
0.00%
1Q
5.47%
IPO
62.57%
Name
Founder's Consultants Holdings Inc
Chart & Performance
P/E
7.97
P/S
0.63
EPS
116.08
Div Yield, %
2.91%
Shrs. gr., 5y
—
Rev. gr., 5y
1.97%
Revenues
8.53b
-0.47%
Net income
671m
-17.09%
CFO
718m
+15.85%
Dividend
Jun 27, 20250 JPY/sh
Profile
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | |
| Income | |||||
Revenues | 8,526,716 -0.47% | 8,566,699 0.23% | 8,546,976 4.37% | ||
Cost of revenue | 7,433,332 | 7,415,532 | 7,466,910 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,093,384 | 1,151,167 | 1,080,066 | ||
NOPBT Margin | 12.82% | 13.44% | 12.64% | ||
Operating Taxes | 492,160 | 401,343 | 457,622 | ||
Tax Rate | 45.01% | 34.86% | 42.37% | ||
NOPAT | 601,224 | 749,824 | 622,444 | ||
Net income | 670,617 -17.09% | 808,853 3.69% | 780,104 109.69% | ||
Dividends | (155,434) | (131,442) | (94,149) | ||
Dividend yield | 2.64% | 2.85% | 2.10% | ||
Proceeds from repurchase of equity | 8,127 | (1,654) | (515) | ||
BB yield | -0.14% | 0.04% | 0.01% | ||
| Debt | |||||
Debt current | 4,963 | 653,276 | 650,000 | ||
Long-term debt | 185,073 | 38,222 | 650,000 | ||
Deferred revenue | 92,296 | 85,465 | |||
Other long-term liabilities | 92,202 | 154,118 | 154,037 | ||
Net debt | (1,652,923) | (1,522,785) | (1,145,176) | ||
| Cash flow | |||||
Cash from operating activities | 717,727 | 619,523 | 648,248 | ||
CAPEX | (284,396) | (165,333) | (174,485) | ||
Cash from investing activities | 36,730 | (161,757) | (143,558) | ||
Cash from financing activities | (661,448) | (785,280) | (750,025) | ||
FCF | (179,745) | 478,078 | 116,965 | ||
| Balance | |||||
Cash | 1,723,536 | 1,630,459 | 1,957,868 | ||
Long term investments | 119,423 | 583,824 | 487,308 | ||
Excess cash | 1,416,623 | 1,785,948 | 2,017,827 | ||
Stockholders' equity | 6,722,322 | 6,117,314 | 5,389,062 | ||
Invested Capital | 6,371,013 | 5,397,883 | 5,148,313 | ||
ROIC | 10.22% | 14.22% | 12.88% | ||
ROCE | 13.98% | 15.94% | 14.99% | ||
| EV | |||||
Common stock shares outstanding | 6,397 | 6,325 | 6,245 | ||
Price | 920.00 26.37% | 728.00 1.37% | 718.18 -12.20% | ||
Market cap | 5,885,240 27.81% | 4,604,600 2.67% | 4,485,045 -11.05% | ||
EV | 4,232,317 | 3,081,815 | 3,378,869 | ||
EBITDA | 1,281,112 | 1,354,080 | 1,263,662 | ||
EV/EBITDA | 3.30 | 2.28 | 2.67 | ||
Interest | 9,280 | 10,474 | 13,385 | ||
Interest/NOPBT | 0.85% | 0.91% | 1.24% | ||