Loading...
XJPX
8798
Market cap50mUSD
Jun 13, Last price  
323.00JPY
1D
-3.87%
1Q
9.49%
Jan 2017
-63.54%
IPO
-26.59%
Name

Advance Create Co Ltd

Chart & Performance

D1W1MN
P/E
—
P/S
0.92
EPS
—
Div Yield, %
10.84%
Shrs. gr., 5y
1.24%
Rev. gr., 5y
-5.39%
Revenues
7.86b
-22.69%
6,689,253,0006,491,309,0006,773,785,0007,220,184,0007,054,046,0007,625,767,0007,462,009,0007,274,270,0007,295,328,0008,137,020,0009,468,265,00010,365,215,00010,510,699,00011,019,511,00011,860,628,00010,163,514,0007,856,949,000
Net income
-2.25b
L+27.19%
-623,747,000304,770,000446,213,000665,942,000569,344,000648,844,000655,775,000644,168,000582,877,000742,243,000785,273,000844,493,000700,411,0001,295,434,0001,312,021,000-1,769,282,000-2,250,286,000
CFO
-1.67b
L+710.15%
103,571,0001,179,845,0001,272,759,000911,428,0001,401,678,000732,387,000489,159,0002,155,975,0001,031,201,0001,152,820,0001,712,040,000-278,526,0001,351,670,0001,643,074,000364,638,000-206,714,000-1,674,692,000
Dividend
Sep 27, 202417.5 JPY/sh

Profile

Advance Create Co., Ltd. engages in the insurance agency business in Japan. It operates through five segments: Insurance Agency Business, ASP Business, Media Business, Media Representative Business, and Reinsurance Business. The company provides life and non-life insurance services; and short-term insurance services, which include medical, death, annuity, corporate, fire, and automobile insurance to general customers and corporations through direct marketing, telemarketing, face to face sales, and collaborative sales. It is also involved in the sale of cloud services, such as customer management systems; handling of advertising operations for the Hoken Ichiba, an insurance marketplace website; planning, production, and marketing of web promotion; and reinsurance activities. Advance Create Co., Ltd. was incorporated in 1995 and is headquartered in Osaka, Japan.
URL
https://www.advancecreate.co.jp/
IPO date
Apr 23, 2002
Employees
302
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑092023‑092022‑092021‑092020‑092019‑092018‑092017‑092016‑092015‑09
Income
Revenues
7,856,949
-22.69%
10,163,514
-14.31%
11,860,628
7.63%
Cost of revenue
4,671,851
6,837,149
4,238,588
Unusual Expense (Income)
NOPBT
3,185,098
3,326,365
7,622,040
NOPBT Margin
40.54%
32.73%
64.26%
Operating Taxes
11,961
(473,540)
662,466
Tax Rate
0.38%
8.69%
NOPAT
3,173,137
3,799,905
6,959,574
Net income
(2,250,286)
27.19%
(1,769,282)
-234.85%
1,312,021
1.28%
Dividends
(791,304)
(789,414)
(675,302)
Dividend yield
3.84%
3.34%
3.21%
Proceeds from repurchase of equity
405,806
41,511
(140,946)
BB yield
-1.97%
-0.18%
0.67%
Debt
Debt current
3,145,572
1,235,011
310,000
Long-term debt
1,796,440
1,899,239
2,174,850
Deferred revenue
5,345,653
Other long-term liabilities
5,285,957
882,979
(5,069,949)
Net debt
3,946,678
1,895,983
(1,955,698)
Cash flow
Cash from operating activities
(1,674,692)
(206,714)
364,638
CAPEX
(29,000)
(701,007)
(620,068)
Cash from investing activities
(117,130)
(668,797)
(391,920)
Cash from financing activities
1,512,036
(217,498)
(956,435)
FCF
3,113,560
5,528,536
5,226,328
Balance
Cash
994,480
1,238,267
2,273,548
Long term investments
854
2,167,000
Excess cash
602,487
730,091
3,847,517
Stockholders' equity
(5,023,788)
5,589,970
10,417,841
Invested Capital
9,573,147
7,116,584
4,901,752
ROIC
38.03%
63.24%
167.08%
ROCE
70.01%
42.39%
80.63%
EV
Common stock shares outstanding
22,006
21,891
21,878
Price
936.00
-13.41%
1,081.00
12.25%
963.00
-9.15%
Market cap
20,597,181
-12.96%
23,664,208
12.32%
21,068,070
-8.45%
EV
24,543,859
26,641,929
22,417,600
EBITDA
3,266,991
3,903,859
8,072,099
EV/EBITDA
7.51
6.82
2.78
Interest
33,893
17,174
14,473
Interest/NOPBT
1.06%
0.52%
0.19%