XJPX6579
Market cap7mUSD
Dec 24, Last price
307.00JPY
1D
-3.46%
1Q
-21.08%
IPO
-84.40%
Name
logly Inc
Chart & Performance
P/E
—
P/S
0.57
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
0.09%
Rev. gr., 5y
-2.84%
Revenues
2.05b
-23.64%
Net income
-47m
L
CFO
-113m
L
Profile
logly,Inc. operates in the media technology, ad technology, and data marketing businesses in Japan. The company operates Logly lift, an advertising platform that integrates media design and delivers advertising to advertisers and publishers; and Loyalfarm, an audience development tool for analyzing and engagement of readers who visited the site and repeating the behavior. It provides content solution, which includes paywall services and content production an operation services to enhance the website contents; Adictor, an esports tournament platform to manage tournament; Juicer, a user analysis DMP that visualizes prospects, attributes, digital behavior, desires, and aspirations of visitors; and Zenback service. The company was incorporated in 2006 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
| Income | |||||||||
Revenues | 2,054,553 -23.64% | 2,690,664 0.33% | 2,681,941 -32.29% | ||||||
Cost of revenue | 2,053,074 | 2,556,528 | 2,588,202 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,479 | 134,136 | 93,739 | ||||||
NOPBT Margin | 0.07% | 4.99% | 3.50% | ||||||
Operating Taxes | 23,834 | 7,942 | 72,572 | ||||||
Tax Rate | 1,611.49% | 5.92% | 77.42% | ||||||
NOPAT | (22,355) | 126,194 | 21,167 | ||||||
Net income | (46,977) -137.16% | 126,431 -118.66% | (677,560) 2,511.52% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 106,548 | (49,545) | (49,545) | ||||||
BB yield | -5.12% | 1.50% | 1.52% | ||||||
| Debt | |||||||||
Debt current | 260,198 | 354,520 | 354,520 | ||||||
Long-term debt | 163,192 | 363,050 | 617,570 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (698,623) | (808,415) | (611,037) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (112,609) | 207,741 | (195,596) | ||||||
CAPEX | (1,000) | (2,664) | (937) | ||||||
Cash from investing activities | (11,134) | 636 | (625,807) | ||||||
Cash from financing activities | (187,631) | (254,520) | 559,270 | ||||||
FCF | 2,751 | 128,536 | 25,549 | ||||||
| Balance | |||||||||
Cash | 1,019,610 | 1,330,985 | 1,377,127 | ||||||
Long term investments | 102,403 | 195,000 | 206,000 | ||||||
Excess cash | 1,019,285 | 1,391,452 | 1,449,030 | ||||||
Stockholders' equity | 81,533 | 147,185 | 29,306 | ||||||
Invested Capital | 1,018,794 | 1,165,950 | 1,408,752 | ||||||
ROIC | 9.80% | 1.91% | |||||||
ROCE | 0.13% | 10.21% | 6.52% | ||||||
| EV | |||||||||
Common stock shares outstanding | 3,748 | 3,707 | 3,676 | ||||||
Price | 555.00 -37.64% | 890.00 0.34% | 887.00 -52.44% | ||||||
Market cap | 2,080,247 -36.95% | 3,299,320 1.20% | 3,260,352 -53.48% | ||||||
EV | 1,381,624 | 2,490,905 | 2,657,983 | ||||||
EBITDA | 6,365 | 139,143 | 164,937 | ||||||
EV/EBITDA | 217.07 | 17.90 | 16.12 | ||||||
Interest | 2,134 | 3,458 | 3,482 | ||||||
Interest/NOPBT | 144.29% | 2.58% | 3.71% | ||||||