XJPX7157
Market cap963mUSD
Jan 17, Last price
1,875.00JPY
1D
-0.05%
1Q
2.74%
Jan 2017
379.54%
IPO
91.33%
Name
Lifenet Insurance Co
Chart & Performance
Profile
Lifenet Insurance Company provides life insurance products and services in Japan. The company offers term death, whole life medical, cancer, incapacity, and disability insurance products. It sells its products and services directly to customers through Internet. The company also offers insurance underwriting and asset management services, as well as business agency. The company was formerly known as Net Life Planning Co., Ltd. and changed its name to Lifenet Insurance Company in April 2008. Lifenet Insurance Company was founded in 2006 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 24,879,000 -17.29% | 30,081,000 15.00% | 26,157,000 25.85% | |||||||
Cost of revenue | (269,000) | 13,463,000 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,148,000 | 16,618,000 | 26,157,000 | |||||||
NOPBT Margin | 101.08% | 55.24% | 100.00% | |||||||
Operating Taxes | 2,528,000 | 4,000 | 4,000 | |||||||
Tax Rate | 10.05% | 0.02% | 0.02% | |||||||
NOPAT | 22,620,000 | 16,614,000 | 26,153,000 | |||||||
Net income | 5,734,000 -211.04% | (5,164,000) 55.59% | (3,319,000) 6.58% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 9,789,000 | 9,641,000 | ||||||||
BB yield | -8.58% | -26.22% | ||||||||
Debt | ||||||||||
Debt current | 109,000 | |||||||||
Long-term debt | 220,000 | 10,000 | 14,000 | |||||||
Deferred revenue | (16,243,000) | |||||||||
Other long-term liabilities | 1,346,000 | (5,000) | (278,000) | |||||||
Net debt | (37,436,000) | (51,203,000) | (51,169,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,016,000 | 2,705,000 | 2,783,000 | |||||||
CAPEX | (783,000) | (584,000) | (516,000) | |||||||
Cash from investing activities | (3,443,000) | (245,000) | (7,749,000) | |||||||
Cash from financing activities | 9,681,000 | (2,000) | 9,668,000 | |||||||
FCF | (15,096,000) | 14,718,000 | 20,293,000 | |||||||
Balance | ||||||||||
Cash | 24,423,000 | 5,719,000 | 3,761,000 | |||||||
Long term investments | 13,233,000 | 45,603,000 | 47,422,000 | |||||||
Excess cash | 36,412,050 | 49,817,950 | 49,875,150 | |||||||
Stockholders' equity | 64,330,000 | 10,166,000 | 439,000 | |||||||
Invested Capital | 57,394,950 | 41,733,000 | 67,107,000 | |||||||
ROIC | 45.64% | 30.53% | 42.82% | |||||||
ROCE | 22.37% | 24.39% | 38.57% | |||||||
EV | ||||||||||
Common stock shares outstanding | 75,478 | 69,717 | 65,539 | |||||||
Price | 1,512.00 30.12% | 1,162.00 107.13% | 561.00 -55.69% | |||||||
Market cap | 114,122,736 40.87% | 81,011,200 120.33% | 36,767,429 -49.77% | |||||||
EV | 76,697,736 | 46,076,200 | (14,378,571) | |||||||
EBITDA | 25,779,000 | 17,010,000 | 26,547,000 | |||||||
EV/EBITDA | 2.98 | 2.71 | ||||||||
Interest | 2,000 | 2,000 | ||||||||
Interest/NOPBT | 0.01% | 0.01% |