XJPX7036
Market cap20mUSD
Dec 30, Last price
828.00JPY
1D
0.24%
1Q
-5.15%
IPO
-75.14%
Name
eMnet Japan Co Ltd
Chart & Performance
P/E
43.36
P/S
2.32
EPS
19.10
Div Yield, %
3.86%
Shrs. gr., 5y
—
Rev. gr., 5y
10.38%
Revenues
1.37b
-6.62%
Net income
73m
-58.40%
CFO
344m
P
Dividend
Jun 27, 202417 JPY/sh
Profile
eMnet Japan.co.ltd. engages in the internet advertising business. The company offers search linked, operational display, SNS, feed, and net advertising services; inbound tourism and overseas advertising services; access analysis; and content marketing services. It is also involved in the Website production and LP/banner production activities. The company was founded in 2007 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 1,369,551 -6.62% | 1,466,689 -86.26% | |||
Cost of revenue | 13,308 | ||||
Unusual Expense (Income) | |||||
NOPBT | 1,369,551 | 1,453,381 | |||
NOPBT Margin | 100.00% | 99.09% | |||
Operating Taxes | 40,927 | 62,534 | |||
Tax Rate | 2.99% | 4.30% | |||
NOPAT | 1,328,624 | 1,390,847 | |||
Net income | 73,191 -58.40% | 175,952 -43.43% | |||
Dividends | (122,568) | (103,344) | |||
Dividend yield | 4.17% | 2.45% | |||
Proceeds from repurchase of equity | (11,457) | (43,189) | |||
BB yield | 0.39% | 1.02% | |||
| Debt | |||||
Debt current | 681 | 667 | |||
Long-term debt | 1,487 | 2,835 | |||
Deferred revenue | (1,246) | ||||
Other long-term liabilities | 144,145 | 108,847 | |||
Net debt | (1,492,499) | (1,316,890) | |||
| Cash flow | |||||
Cash from operating activities | 344,370 | (118,912) | |||
CAPEX | (1,000) | (12,674) | |||
Cash from investing activities | (17,623) | (33,307) | |||
Cash from financing activities | (116,933) | (212,338) | |||
FCF | 1,467,211 | 1,259,400 | |||
| Balance | |||||
Cash | 1,416,013 | 1,206,199 | |||
Long term investments | 78,654 | 114,193 | |||
Excess cash | 1,426,189 | 1,247,058 | |||
Stockholders' equity | 1,404,211 | 1,450,173 | |||
Invested Capital | 192,809 | 343,996 | |||
ROIC | 495.01% | 470.05% | |||
ROCE | 85.76% | 91.28% | |||
| EV | |||||
Common stock shares outstanding | 3,869 | 3,922 | |||
Price | 760.00 -29.37% | 1,076.00 -73.37% | |||
Market cap | 2,940,316 -30.33% | 4,220,338 -73.36% | |||
EV | 1,447,817 | 2,912,448 | |||
EBITDA | 1,380,413 | 1,466,689 | |||
EV/EBITDA | 1.05 | 1.99 | |||
Interest | 28 | 40 | |||
Interest/NOPBT | 0.00% | 0.00% | |||