XJPX7067
Market cap9mUSD
Dec 24, Last price
900.00JPY
1D
0.22%
1Q
-6.54%
IPO
-74.18%
Name
Branding Technology Inc
Chart & Performance
P/E
429.43
P/S
0.31
EPS
2.10
Div Yield, %
1.81%
Shrs. gr., 5y
—
Rev. gr., 5y
5.26%
Revenues
4.61b
-10.78%
Net income
3m
-95.87%
CFO
-47m
L+407.86%
Dividend
Mar 28, 20250 JPY/sh
Profile
Branding Technology Inc. engages in the brand, digital marketing, and offshore related businesses in Japan. It offers brand, Website, advertising operation, SNS operation, SEO/MEO, and DX consulting services; website, recruitment site, video, article content, and logo and sales tool production services, as well as Web system construction; and listing advertisement, display/DSP/article advertisement, SNS/video ads, content SEO, email magazine planning and production, and posting/flyer advertisement services. The company was incorporated in 2001 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 4,606,987 -10.78% | 5,163,712 4.54% | 4,939,399 11.75% | ||
Cost of revenue | 3,498,035 | 3,980,234 | 3,760,410 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,108,952 | 1,183,478 | 1,178,989 | ||
NOPBT Margin | 24.07% | 22.92% | 23.87% | ||
Operating Taxes | 24,622 | 41,722 | 19,392 | ||
Tax Rate | 2.22% | 3.53% | 1.64% | ||
NOPAT | 1,084,330 | 1,141,756 | 1,159,597 | ||
Net income | 3,298 -95.87% | 79,846 -2.53% | 81,919 -294.56% | ||
Dividends | (25,590) | (19,126) | |||
Dividend yield | 1.44% | 0.87% | |||
Proceeds from repurchase of equity | 282 | 2,586 | 1,601 | ||
BB yield | -0.02% | -0.12% | -0.10% | ||
| Debt | |||||
Debt current | 101,663 | 106,688 | 163,333 | ||
Long-term debt | 15,020 | 116,683 | 223,357 | ||
Deferred revenue | (34) | (1,189) | |||
Other long-term liabilities | 3 | 23,002 | 101,504 | ||
Net debt | (1,028,214) | (1,095,462) | (1,151,545) | ||
| Cash flow | |||||
Cash from operating activities | (46,703) | (9,196) | 131,600 | ||
CAPEX | (9,635) | (33,747) | (28,480) | ||
Cash from investing activities | (9,665) | (31,325) | (24,613) | ||
Cash from financing activities | (131,996) | (179,860) | (100,198) | ||
FCF | 1,072,961 | 1,137,097 | 1,162,351 | ||
| Balance | |||||
Cash | 1,131,451 | 1,318,549 | 1,537,838 | ||
Long term investments | 13,446 | 284 | 397 | ||
Excess cash | 914,548 | 1,060,647 | 1,291,265 | ||
Stockholders' equity | 957,744 | 971,614 | 904,630 | ||
Invested Capital | 397,588 | 405,610 | 681,447 | ||
ROIC | 270.00% | 210.06% | 168.95% | ||
ROCE | 84.52% | 85.93% | 74.28% | ||
| EV | |||||
Common stock shares outstanding | 1,608 | 1,606 | 1,605 | ||
Price | 1,108.00 -19.24% | 1,372.00 34.25% | 1,022.00 -25.94% | ||
Market cap | 1,781,707 -19.12% | 2,202,869 34.32% | 1,639,985 -25.44% | ||
EV | 758,545 | 1,111,638 | 491,727 | ||
EBITDA | 1,137,243 | 1,212,395 | 1,202,321 | ||
EV/EBITDA | 0.67 | 0.92 | 0.41 | ||
Interest | 1,121 | 2,098 | 2,864 | ||
Interest/NOPBT | 0.10% | 0.18% | 0.24% | ||