XJPX7063
Market cap9mUSD
Dec 24, Last price
304.00JPY
1D
2.01%
1Q
-36.80%
IPO
-79.41%
Name
Birdman Inc
Chart & Performance
P/E
—
P/S
0.75
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
26.60%
Revenues
2.09b
-53.50%
Net income
-3.03b
L+38,419.43%
CFO
-2.12b
L+1,249.52%
Profile
Birdman Inc. engages in the marketing transformation business in Japan and internationally. It operates through two segments: MX business, and EX business. The company plans and executes advertising campaigns and strategic PR; communication aimed at solving social issues; metaverse virtual platform, SP, PR, and creative services, etc. It also involved in the artist management and production; merchandising, planning, production and management of concerts and events; management of fan clubs; and planning, production, sale, and distribution of digital content. In addition, the company offers cross border consulting services. The company was formerly known as a dot co.,ltd and changed its name to Birdman Inc. in February 2021. Birdman Inc. was incorporated in 2012 and is headquartered in Tokyo, Japan.
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 | 2,085,456 -53.50% | 4,484,483 33.15% | 3,367,985 91.59% | ||
Cost of revenue | 3,955,031 | 4,422,718 | 2,521,245 | ||
Unusual Expense (Income) | |||||
NOPBT | (1,869,575) | 61,765 | 846,740 | ||
NOPBT Margin | 1.38% | 25.14% | |||
Operating Taxes | 2,079 | 59,060 | 15,237 | ||
Tax Rate | 95.62% | 1.80% | |||
NOPAT | (1,871,654) | 2,705 | 831,503 | ||
Net income | (3,028,783) 38,419.43% | (7,863) -104.20% | 187,081 -477.03% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,037,821 | 9,907 | 4,305 | ||
BB yield | -19.18% | -0.15% | -0.07% | ||
| Debt | |||||
Debt current | 1,053,542 | 734,473 | 361,410 | ||
Long-term debt | 417,595 | 749,143 | 519,175 | ||
Deferred revenue | |||||
Other long-term liabilities | 1,000 | ||||
Net debt | 1,338,897 | 92,760 | (206,700) | ||
| Cash flow | |||||
Cash from operating activities | (2,122,786) | (157,299) | 70,071 | ||
CAPEX | (2,399) | (11,363) | (7,920) | ||
Cash from investing activities | 51,404 | 35,737 | (36,680) | ||
Cash from financing activities | 990,369 | 612,938 | 176,200 | ||
FCF | (1,242,510) | (85,844) | 722,378 | ||
| Balance | |||||
Cash | 115,844 | 1,196,856 | 705,479 | ||
Long term investments | 16,396 | 194,000 | 381,806 | ||
Excess cash | 27,967 | 1,166,632 | 918,886 | ||
Stockholders' equity | (2,389,064) | 123,970 | 143,930 | ||
Invested Capital | 2,413,248 | 1,872,201 | 1,212,400 | ||
ROIC | 0.18% | 79.23% | |||
ROCE | 3.09% | 62.43% | |||
| EV | |||||
Common stock shares outstanding | 5,254 | 5,112 | 5,112 | ||
Price | 1,030.00 -18.96% | 1,271.00 9.52% | 1,160.50 54.42% | ||
Market cap | 5,411,469 -16.71% | 6,497,454 9.53% | 5,931,899 57.80% | ||
EV | 6,750,366 | 6,590,214 | 5,725,199 | ||
EBITDA | (1,851,208) | 73,802 | 862,091 | ||
EV/EBITDA | 89.30 | 6.64 | |||
Interest | 28,660 | 8,538 | 5,546 | ||
Interest/NOPBT | 13.82% | 0.65% | |||