XJPX7343
Market cap48mUSD
Jan 14, Last price
1,430.00JPY
1D
-1.92%
1Q
-0.35%
IPO
-10.85%
Name
Broad-Minded Co Ltd
Chart & Performance
P/E
17.12
P/S
1.47
EPS
83.52
Div Yield, %
1.68%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
5.22b
+20.76%
Net income
447m
-16.45%
CFO
171m
-60.05%
Dividend
Mar 28, 20250 JPY/sh
Profile
Broad-minded Co.,Ltd. engages in the financial partner business. It provides consulting services related to financial planning, such as insurance, housing loans, asset management, retirement asset formation, and corporate financial measures. The company is also involved in the real estate brokerage, real estate investment consulting, etc. activities. Broad-minded Co.,Ltd. was incorporated in 2002 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 | 5,221,748 20.76% | 4,324,120 19.38% | 3,622,255 10.37% | ||
Cost of revenue | 884,000 | 575,796 | 275,263 | ||
Unusual Expense (Income) | |||||
NOPBT | 4,337,748 | 3,748,324 | 3,346,992 | ||
NOPBT Margin | 83.07% | 86.68% | 92.40% | ||
Operating Taxes | 231,482 | 223,024 | 181,089 | ||
Tax Rate | 5.34% | 5.95% | 5.41% | ||
NOPAT | 4,106,266 | 3,525,300 | 3,165,903 | ||
Net income | 447,086 -16.45% | 535,117 63.39% | 327,505 15.78% | ||
Dividends | (128,435) | (84,247) | (25,793) | ||
Dividend yield | 1.25% | 1.38% | 0.61% | ||
Proceeds from repurchase of equity | 36,759 | 22,225 | 37,932 | ||
BB yield | -0.36% | -0.36% | -0.89% | ||
| Debt | |||||
Debt current | 1,508 | 50,000 | |||
Long-term debt | 2,128 | 4,912 | (951,373) | ||
Deferred revenue | 195,288 | 204,558 | |||
Other long-term liabilities | 51,672 | 7,003 | 746,670 | ||
Net debt | (2,135,480) | (3,082,372) | (3,558,088) | ||
| Cash flow | |||||
Cash from operating activities | 170,646 | 427,127 | 26,028 | ||
CAPEX | (30,000) | (48,716) | (14,378) | ||
Cash from investing activities | (904,232) | (17,434) | 551,848 | ||
Cash from financing activities | (92,953) | (112,022) | (264,162) | ||
FCF | 3,510,050 | 3,496,489 | 3,353,544 | ||
| Balance | |||||
Cash | 1,985,499 | 2,812,038 | 2,513,633 | ||
Long term investments | 153,617 | 275,246 | 143,082 | ||
Excess cash | 1,878,029 | 2,871,078 | 2,475,602 | ||
Stockholders' equity | 3,517,613 | 3,154,802 | 2,729,244 | ||
Invested Capital | 2,089,542 | 716,675 | 549,432 | ||
ROIC | 292.65% | 556.87% | 496.69% | ||
ROCE | 109.33% | 110.49% | 110.54% | ||
| EV | |||||
Common stock shares outstanding | 5,672 | 5,736 | 5,785 | ||
Price | 1,811.00 70.37% | 1,063.00 44.43% | 736.00 -47.35% | ||
Market cap | 10,272,854 68.48% | 6,097,432 43.20% | 4,257,970 -41.75% | ||
EV | 8,146,964 | 3,023,132 | 699,882 | ||
EBITDA | 4,372,259 | 3,768,931 | 3,364,427 | ||
EV/EBITDA | 1.86 | 0.80 | 0.21 | ||
Interest | 163 | 501 | 4,048 | ||
Interest/NOPBT | 0.00% | 0.01% | 0.12% | ||