XJPX7388
Market cap177mUSD
Jan 16, Last price
2,414.00JPY
1D
0.25%
1Q
-16.61%
IPO
64.78%
Name
FP Partner Inc
Chart & Performance
P/E
7.02
P/S
0.91
EPS
343.81
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
30.56b
+19.35%
Net income
3.95b
+67.05%
CFO
3.91b
+9.89%
Dividend
May 29, 20250 JPY/sh
Profile
FP Partner Inc. provides insurance services for individuals and corporations in Japan. It offers life and non-life insurance products; financial planning services under the Money Doctor brand; and face-to-face and online consultation, product explanation, contract procedure, and after-sales services. FP Partner Inc. was founded in 2005 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑11 | 2022‑11 | 2021‑11 | 2020‑11 | |
| Income | ||||
Revenues | 30,559,562 19.35% | 25,605,752 22.40% | ||
Cost of revenue | 24,811,760 | 21,649,611 | ||
Unusual Expense (Income) | ||||
NOPBT | 5,747,802 | 3,956,141 | ||
NOPBT Margin | 18.81% | 15.45% | ||
Operating Taxes | 1,654,451 | 1,446,654 | ||
Tax Rate | 28.78% | 36.57% | ||
NOPAT | 4,093,351 | 2,509,487 | ||
Net income | 3,953,751 67.05% | 2,366,809 93.25% | ||
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | 37,520 | 3,571,265 | ||
BB yield | -0.03% | -6.80% | ||
| Debt | ||||
Debt current | 53,640 | 4,470 | ||
Long-term debt | 590,940 | 644,580 | ||
Deferred revenue | ||||
Other long-term liabilities | 247,060 | 220,798 | ||
Net debt | (11,516,619) | (8,826,736) | ||
| Cash flow | ||||
Cash from operating activities | 3,914,788 | 3,562,342 | ||
CAPEX | (257,000) | |||
Cash from investing activities | (805,522) | (365,000) | ||
Cash from financing activities | 2,141 | 2,565,075 | ||
FCF | 3,912,669 | 2,388,745 | ||
| Balance | ||||
Cash | 11,960,192 | 8,848,786 | ||
Long term investments | 201,007 | 627,000 | ||
Excess cash | 10,633,221 | 8,195,498 | ||
Stockholders' equity | 10,831,526 | 6,859,055 | ||
Invested Capital | 2,904,622 | 1,414,010 | ||
ROIC | 189.57% | 184.38% | ||
ROCE | 42.46% | 47.82% | ||
| EV | ||||
Common stock shares outstanding | 24,055 | 23,000 | ||
Price | 5,000.00 119.06% | 2,282.50 | ||
Market cap | 120,277,165 129.11% | 52,497,203 | ||
EV | 108,760,546 | 43,670,467 | ||
EBITDA | 6,103,575 | 4,155,845 | ||
EV/EBITDA | 17.82 | 10.51 | ||
Interest | 2,626 | 7,077 | ||
Interest/NOPBT | 0.05% | 0.18% | ||