Loading...
XJPX7192
Market cap40mUSD
Jan 17, Last price  
429.00JPY
1D
-0.92%
1Q
1.18%
Jan 2017
-9.68%
IPO
-8.07%
Name

Mortgage Service Japan Ltd

Chart & Performance

D1W1MN
XJPX:7192 chart
P/E
7.21
P/S
0.89
EPS
59.48
Div Yield, %
4.66%
Shrs. gr., 5y
1.01%
Rev. gr., 5y
2.56%
Revenues
7.11b
-2.94%
3,977,000,0005,253,417,0005,864,867,0006,293,772,0006,267,943,0007,117,779,0007,129,797,0007,689,496,0007,325,931,0007,110,821,000
Net income
874m
-12.75%
61,000,000376,169,000556,409,000583,809,000802,992,0001,014,726,000945,924,0001,130,594,0001,002,214,000874,460,000
CFO
1.60b
+75.00%
-2,236,377,000101,442,000431,490,000-2,000,887,0009,545,290,000-983,996,000-1,700,511,000-384,859,000912,547,0001,596,984,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Mortgage Service Japan Limited provides housing loans. It also offers life, and property and casualty insurance products, as well as engages in education, publishing, and consulting businesses. The company was founded in 2005 and is based in Tokyo, Japan.
URL
https://www.m-s-j.jp/
IPO date
Dec 19, 2016
Employees
198
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
7,110,821
-2.94%
7,325,931
-4.73%
7,689,496
7.85%
Cost of revenue
2,924,138
5,754,220
5,898,070
Unusual Expense (Income)
NOPBT
4,186,683
1,571,711
1,791,426
NOPBT Margin
58.88%
21.45%
23.30%
Operating Taxes
467,405
513,124
566,798
Tax Rate
11.16%
32.65%
31.64%
NOPAT
3,719,278
1,058,587
1,224,628
Net income
874,460
-12.75%
1,002,214
-11.36%
1,130,594
19.52%
Dividends
(294,138)
(293,895)
(293,893)
Dividend yield
3.91%
2.87%
2.10%
Proceeds from repurchase of equity
1,030,420
(941,191)
BB yield
-10.06%
6.74%
Debt
Debt current
7,627,880
9,146,240
10,180,500
Long-term debt
510,480
(14,680,600)
(15,674,148)
Deferred revenue
14,680,600
15,674,148
Other long-term liabilities
1,227,943
1,272,166
1,276,914
Net debt
3,460,158
(11,154,143)
(11,421,966)
Cash flow
Cash from operating activities
1,596,984
912,547
(384,859)
CAPEX
(36,967)
(120,779)
(86,941)
Cash from investing activities
(38,336)
(184,259)
(182,459)
Cash from financing activities
(1,302,783)
(1,332,749)
645,250
FCF
15,444,340
1,069,502
(558,276)
Balance
Cash
4,677,464
4,426,783
5,048,318
Long term investments
738
1,193,000
880,000
Excess cash
4,322,661
5,253,486
5,543,843
Stockholders' equity
7,537,865
12,860,153
11,452,016
Invested Capital
13,138,079
12,482,021
12,386,503
ROIC
29.03%
8.51%
10.59%
ROCE
23.98%
8.86%
9.99%
EV
Common stock shares outstanding
14,701
14,745
14,778
Price
512.00
-26.33%
695.00
-26.46%
945.00
-19.64%
Market cap
7,526,912
-26.55%
10,247,775
-26.62%
13,965,210
-17.42%
EV
10,993,613
5,003,179
7,749,142
EBITDA
4,308,285
1,692,612
1,909,615
EV/EBITDA
2.55
2.96
4.06
Interest
42
55
51
Interest/NOPBT
0.00%
0.00%
0.00%