XJPX7039
Market cap34mUSD
Jan 09, Last price
1,438.00JPY
1D
0.56%
1Q
-2.51%
IPO
-56.56%
Name
Bridge International Corp
Chart & Performance
P/E
8.41
P/S
0.77
EPS
170.90
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
6.64%
Revenues
7.02b
+4.66%
Net income
644m
+8.37%
CFO
677m
-5.49%
Dividend
Dec 27, 202417.5 JPY/sh
Profile
Bridge International Corp. provides services focusing on corporate sales. It offers services focusing on inside sales as a method to solve the problem of corporate sales. The company's services comprise marketing automation (MA) consulting, inside sales assessment/training, MA outsourcing, customer relationship management/sales force automation implementation support service, inside sales consulting and outsourcing, and MA implementation services, as well as sales activity support tool. Bridge International Corp. was incorporated in 2002 and is headquartered 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 | 7,020,000 4.66% | 6,707,745 19.92% | |||
Cost of revenue | 4,757,000 | 4,545,705 | |||
Unusual Expense (Income) | |||||
NOPBT | 2,263,000 | 2,162,040 | |||
NOPBT Margin | 32.24% | 32.23% | |||
Operating Taxes | 272,000 | 292,634 | |||
Tax Rate | 12.02% | 13.54% | |||
NOPAT | 1,991,000 | 1,869,406 | |||
Net income | 644,000 8.37% | 594,233 20.45% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | (36,546) | 2,386 | |||
BB yield | 0.60% | -0.03% | |||
| Debt | |||||
Debt current | 54,000 | 107,671 | |||
Long-term debt | 82,000 | 33,906 | |||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | ||||
Net debt | (2,761,000) | (2,169,067) | |||
| Cash flow | |||||
Cash from operating activities | 677,000 | 716,328 | |||
CAPEX | (24,000) | (183,361) | |||
Cash from investing activities | (141,880) | (194,847) | |||
Cash from financing activities | (29,576) | (110,893) | |||
FCF | 1,657,032 | 1,651,623 | |||
| Balance | |||||
Cash | 2,694,000 | 2,188,774 | |||
Long term investments | 203,000 | 121,870 | |||
Excess cash | 2,546,000 | 1,975,257 | |||
Stockholders' equity | 3,776,000 | 3,125,896 | |||
Invested Capital | 1,742,000 | 1,526,545 | |||
ROIC | 121.83% | 126.87% | |||
ROCE | 52.78% | 61.74% | |||
| EV | |||||
Common stock shares outstanding | 3,758 | 3,766 | |||
Price | 1,612.00 -35.73% | 2,508.00 -7.66% | |||
Market cap | 6,058,372 -35.86% | 9,445,063 -5.82% | |||
EV | 3,297,372 | 7,277,996 | |||
EBITDA | 2,502,000 | 2,409,251 | |||
EV/EBITDA | 1.32 | 3.02 | |||
Interest | 1,372 | ||||
Interest/NOPBT | 0.06% | ||||