XJPX7370
Market cap31mUSD
Jan 09, Last price
683.00JPY
1D
-0.44%
1Q
-11.41%
IPO
-68.88%
Name
Enjin Co Ltd
Chart & Performance
P/E
6.61
P/S
1.52
EPS
103.26
Div Yield, %
5.24%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
3.27b
-6.15%
Net income
749m
-14.83%
CFO
256m
-62.83%
Dividend
May 29, 20250 JPY/sh
Profile
Enjin Co., Ltd. provides public relation (PR) support services for corporations/managers and medical institutions/doctors. It also offers strategic PR services, direct branding services, and PR platform services.Enjin Co., Ltd. was founded in 2006 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | |
| Income | |||||
Revenues | 3,267,043 -6.15% | 3,481,014 13.55% | 3,065,500 41.67% | ||
Cost of revenue | 2,156,566 | 590,192 | 547,978 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,110,477 | 2,890,822 | 2,517,522 | ||
NOPBT Margin | 33.99% | 83.05% | 82.12% | ||
Operating Taxes | 329,359 | 434,674 | 408,187 | ||
Tax Rate | 29.66% | 15.04% | 16.21% | ||
NOPAT | 781,118 | 2,456,148 | 2,109,335 | ||
Net income | 749,011 -14.83% | 879,400 6.13% | 828,645 95.77% | ||
Dividends | (259,474) | (350,633) | |||
Dividend yield | 3.68% | 4.21% | |||
Proceeds from repurchase of equity | (299,256) | (178,962) | 1,737,764 | ||
BB yield | 4.25% | 2.15% | -8.28% | ||
| Debt | |||||
Debt current | 3,384 | ||||
Long-term debt | 24,946 | ||||
Deferred revenue | (15,438) | ||||
Other long-term liabilities | 20,964 | 30,171 | (726) | ||
Net debt | (4,066,543) | (4,449,227) | (4,104,349) | ||
| Cash flow | |||||
Cash from operating activities | 256,315 | 689,611 | 967,368 | ||
CAPEX | (73,000) | (40,900) | (100,529) | ||
Cash from investing activities | (191,091) | (577,947) | (199,553) | ||
Cash from financing activities | (585,786) | (529,596) | 1,745,728 | ||
FCF | 746,271 | 2,449,960 | 2,053,789 | ||
| Balance | |||||
Cash | 3,538,211 | 4,083,823 | 4,007,163 | ||
Long term investments | 528,332 | 393,734 | 97,186 | ||
Excess cash | 3,903,191 | 4,303,506 | 3,951,074 | ||
Stockholders' equity | 3,780,143 | 3,325,241 | 2,943,586 | ||
Invested Capital | 598,118 | 611,730 | 510,042 | ||
ROIC | 129.13% | 437.91% | 1,100.18% | ||
ROCE | 25.28% | 73.14% | 72.85% | ||
| EV | |||||
Common stock shares outstanding | 7,172 | 7,419 | 7,426 | ||
Price | 982.00 -12.56% | 1,123.00 -60.26% | 2,826.00 | ||
Market cap | 7,043,036 -15.46% | 8,331,080 -60.30% | 20,985,311 | ||
EV | 2,976,493 | 3,881,853 | 16,880,962 | ||
EBITDA | 1,174,656 | 2,933,437 | 2,544,663 | ||
EV/EBITDA | 2.53 | 1.32 | 6.63 | ||
Interest | 326 | ||||
Interest/NOPBT | 0.03% | ||||