Loading...
XJPX
8963
Market cap3.36bUSD
Jun 20, Last price  
64,700.00JPY
1D
0.00%
1Q
2.37%
Jan 2017
22.77%
IPO
-7.31%
Name

Invincible Investment Corp

Chart & Performance

D1W1MN
P/E
17.64
P/S
10.60
EPS
3,666.90
Div Yield, %
2.94%
Shrs. gr., 5y
2.74%
Rev. gr., 5y
10.77%
Revenues
46.69b
+34.42%
2,825,447,0003,302,053,00001,531,044,0005,348,724,0004,479,822,0004,653,269,0005,500,626,0008,386,488,00011,838,535,00017,669,686,00021,908,186,00027,555,844,00027,997,474,00017,750,815,00012,212,509,00019,609,824,00034,734,099,00046,691,163,000
Net income
28.04b
+40.57%
1,002,597,0001,082,539,0000265,633,0004,757,778,000-3,784,677,000242,354,000687,833,0002,859,817,0005,247,992,0009,794,423,00012,005,170,00016,106,019,00012,062,865,0001,047,645,000-2,585,494,0006,090,491,00019,946,313,00028,038,766,000
CFO
37.80b
+42.33%
5,191,821,0003,752,895,000535,665,00033,572,383,0004,819,605,0001,341,350,0002,825,959,0007,831,886,0008,857,454,00015,137,398,00020,506,723,00031,137,535,00025,902,668,00026,171,630,00012,824,025,00012,399,058,00026,555,995,00037,798,446,000
Dividend
Jun 27, 20251895 JPY/sh
Earnings
Aug 25, 2025

Profile

INV was established in January 2002 in accordance with the Investment Trust and Investment Corporation Act (Act No. 198 of 1951, as amended; the “Investment Trust Act”). In May 2004, INV was listed on the Osaka Securities Exchange (application for delisting was made in August 2007), and in August 2006 was listed on the Real Estate Investment and Trust Securities Section of the Tokyo Stock Exchange (Ticker Code: 8963).
URL
https://www.invincible-inv.co.jp/
IPO date
May 17, 2004
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122020‑062019‑122018‑122017‑122016‑122015‑12
Income
Revenues
46,691,163
34.42%
34,734,099
77.13%
19,609,824
60.57%
Cost of revenue
14,002,003
11,708,811
10,959,721
Unusual Expense (Income)
NOPBT
32,689,160
23,025,288
8,650,103
NOPBT Margin
70.01%
66.29%
44.11%
Operating Taxes
1,210
1,210
1,210
Tax Rate
0.00%
0.01%
0.01%
NOPAT
32,687,950
23,024,078
8,648,893
Net income
28,038,766
40.57%
19,946,313
227.50%
6,090,491
-335.56%
Dividends
(23,959,764)
(13,993,689)
(2,023,777)
Dividend yield
5.38%
0.65%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
44,024,000
74,307,000
159,920,000
Long-term debt
279,173,000
194,793,000
80,877,000
Deferred revenue
Other long-term liabilities
2,727,369
2,538,626
1,519,694
Net debt
291,232,918
247,143,880
225,243,826
Cash flow
Cash from operating activities
37,798,446
26,555,995
12,399,058
CAPEX
(98,153,256)
(57,116,973)
(1,534,194)
Cash from investing activities
(111,260,311)
(57,518,195)
(1,568,337)
Cash from financing activities
83,852,932
45,332,851
(7,034,934)
FCF
(58,705,229)
(48,796,003)
17,058,578
Balance
Cash
31,964,082
21,956,120
15,553,174
Long term investments
Excess cash
29,629,524
20,219,415
14,572,683
Stockholders' equity
349,845,085
289,570,727
249,444,074
Invested Capital
647,683,404
541,724,234
477,692,822
ROIC
5.50%
4.52%
1.81%
ROCE
4.83%
4.10%
1.76%
EV
Common stock shares outstanding
6,732
6,097
Price
66,200.00
8.52%
61,000.00
19.61%
51,000.00
40.11%
Market cap
445,661,048
 
310,938,840
40.11%
EV
736,893,966
536,182,666
EBITDA
42,021,245
30,989,792
16,172,415
EV/EBITDA
17.54
33.15
Interest
2,535,780
1,207,713
1,160,710
Interest/NOPBT
7.76%
5.25%
13.42%