XJPX7092
Market cap157mUSD
Jan 15, Last price
1,314.00JPY
1D
2.74%
1Q
1.31%
IPO
-46.62%
Name
Fast Fitness Japan Inc
Chart & Performance
P/E
11.60
P/S
1.56
EPS
113.29
Div Yield, %
1.90%
Shrs. gr., 5y
2.30%
Rev. gr., 5y
14.55%
Revenues
15.83b
+7.02%
Net income
2.12b
+10.92%
CFO
3.34b
+12.11%
Dividend
Mar 28, 20250 JPY/sh
Profile
Fast Fitness Japan Incorporated plans and manages sports facilities in Japan. It also runs a fitness franchise; and offers fitness business consultancy services. Fast Fitness Japan Incorporated was incorporated in 2010 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | |
| Income | |||||||
Revenues | 15,825,000 7.02% | 14,787,000 12.90% | 13,097,200 17.32% | ||||
Cost of revenue | 12,285,000 | 11,386,000 | 10,107,295 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 3,540,000 | 3,401,000 | 2,989,905 | ||||
NOPBT Margin | 22.37% | 23.00% | 22.83% | ||||
Operating Taxes | 1,087,000 | 1,041,000 | 988,524 | ||||
Tax Rate | 30.71% | 30.61% | 33.06% | ||||
NOPAT | 2,453,000 | 2,360,000 | 2,001,381 | ||||
Net income | 2,123,000 10.92% | 1,914,000 12.46% | 1,702,000 84.88% | ||||
Dividends | (467,000) | (373,000) | (150,910) | ||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (1,000) | (2,000) | 6,589,797 | ||||
BB yield | |||||||
| Debt | |||||||
Debt current | 1,376,000 | 1,569,000 | 1,635,680 | ||||
Long-term debt | 1,987,000 | 3,239,000 | 4,808,894 | ||||
Deferred revenue | (248,000) | (276,028) | |||||
Other long-term liabilities | 1,273,000 | 1,291,000 | 1,280,373 | ||||
Net debt | (7,086,000) | (6,859,000) | (5,029,856) | ||||
| Cash flow | |||||||
Cash from operating activities | 3,343,000 | 2,982,000 | 3,346,343 | ||||
CAPEX | (660,000) | (675,000) | (1,374,659) | ||||
Cash from investing activities | (790,000) | (743,000) | (1,467,238) | ||||
Cash from financing activities | (2,038,000) | (2,012,000) | (1,755,141) | ||||
FCF | 3,842,000 | 3,146,149 | 1,465,796 | ||||
| Balance | |||||||
Cash | 10,199,000 | 9,683,000 | 9,457,430 | ||||
Long term investments | 250,000 | 1,984,000 | 2,017,000 | ||||
Excess cash | 9,657,750 | 10,927,650 | 10,819,570 | ||||
Stockholders' equity | 10,812,000 | 9,143,000 | 7,593,829 | ||||
Invested Capital | 7,754,250 | 7,291,000 | 8,972,458 | ||||
ROIC | 32.61% | 29.02% | 19.87% | ||||
ROCE | 20.33% | 20.39% | 17.75% | ||||
| EV | |||||||
Common stock shares outstanding | 18,966 | 18,951 | 18,950 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 4,405,000 | 4,417,000 | 4,055,169 | ||||
EV/EBITDA | |||||||
Interest | 24,000 | 33,000 | 41,944 | ||||
Interest/NOPBT | 0.68% | 0.97% | 1.40% | ||||