Loading...
XJPX7191
Market cap116mUSD
Dec 24, Last price  
818.00JPY
1D
-0.24%
1Q
10.69%
Jan 2017
132.06%
IPO
132.39%
Name

Entrust Inc

Chart & Performance

D1W1MN
XJPX:7191 chart
P/E
14.91
P/S
2.04
EPS
54.85
Div Yield, %
1.95%
Shrs. gr., 5y
0.06%
Rev. gr., 5y
23.39%
Revenues
8.97b
+38.20%
2,845,934,0002,650,728,0002,713,146,0002,951,559,0003,136,794,0003,626,851,0004,203,625,0004,943,697,0006,491,803,0008,971,530,000
Net income
1.23b
+22.10%
-171,400,000524,066,000409,174,000508,729,000564,166,000687,475,000760,808,000779,777,0001,005,065,0001,227,182,000
CFO
289m
-89.62%
387,506,000469,208,000343,352,000532,373,000553,083,000560,067,000551,344,000618,675,0002,783,689,000288,825,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Entrust Inc. engages in the guarantee and solution businesses. It offers property rent, medical care expense, eldercare expense, and child rearing guarantee services; and consulting and operation, SMS-based solution, and insurance desk services. The company was incorporated in 2006 and is headquartered in Tokyo, Japan.
URL
https://www.entrust-inc.jp/
IPO date
Dec 07, 2016
Employees
150
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
8,971,530
38.20%
6,491,803
31.31%
4,943,697
17.61%
Cost of revenue
4,594,420
3,385,910
2,544,879
Unusual Expense (Income)
NOPBT
4,377,110
3,105,893
2,398,818
NOPBT Margin
48.79%
47.84%
48.52%
Operating Taxes
843,556
616,242
400,084
Tax Rate
19.27%
19.84%
16.68%
NOPAT
3,533,554
2,489,651
1,998,734
Net income
1,227,182
22.10%
1,005,065
28.89%
779,777
2.49%
Dividends
(357,773)
(290,558)
(257,062)
Dividend yield
1.82%
1.29%
2.02%
Proceeds from repurchase of equity
2
BB yield
0.00%
Debt
Debt current
(1,641,455)
(1,182,841)
Long-term debt
Deferred revenue
Other long-term liabilities
156,000
110,832
96,277
Net debt
(6,174,235)
(7,816,533)
(4,863,027)
Cash flow
Cash from operating activities
288,825
2,783,689
618,675
CAPEX
(140,793)
(26,827)
(91,826)
Cash from investing activities
45,421
(74,441)
(169,437)
Cash from financing activities
(357,773)
(290,556)
(257,062)
FCF
3,488,243
2,397,441
2,027,237
Balance
Cash
5,663,252
5,686,779
3,268,087
Long term investments
510,983
488,299
412,099
Excess cash
5,725,658
5,850,488
3,433,001
Stockholders' equity
5,273,255
4,378,241
3,627,712
Invested Capital
987,150
(1,161,914)
(298,189)
ROIC
ROCE
69.92%
96.57%
76.52%
EV
Common stock shares outstanding
22,385
22,376
22,366
Price
880.00
-12.35%
1,004.00
76.76%
568.00
-16.96%
Market cap
19,698,597
-12.32%
22,465,579
76.84%
12,703,823
-16.84%
EV
13,524,362
14,649,046
7,844,911
EBITDA
4,482,212
3,185,619
2,443,690
EV/EBITDA
3.02
4.60
3.21
Interest
3,104
Interest/NOPBT
0.13%