Loading...
XJPX
9271
Market cap11mUSD
Jun 06, Last price  
447.00JPY
1D
-0.67%
1Q
3.00%
IPO
-89.23%
Name

Wagokoro Co Ltd

Chart & Performance

D1W1MN
P/E
4.14
P/S
0.79
EPS
108.08
Div Yield, %
Shrs. gr., 5y
20.48%
Rev. gr., 5y
-7.15%
Revenues
2.09b
+57.44%
3,033,956,0001,288,995,000902,142,000996,843,0001,330,000,0002,094,000,000
Net income
398m
P
-191,350,000-1,255,985,000-554,756,000-82,884,000-13,000,000398,000,000
CFO
197m
P
-32,626,000-384,330,000-311,231,000-126,130,000-345,339,000197,000,000

Profile

Wagokoro Co., Ltd. engages in retail, services, and OEM businesses in Japan. The company operates stores, which offers Japanese accessories, hairpins, Japanese umbrellas, and yukatas; and sells its products through physical stores, e-commerce sites, mail order sites, and exhibition halls. It also rents Kimono; manufacture and sells silver accessories, stone bracelets, lapel and pin badges, sunglasses/glasses, buckles, boxes, hats, jewelry, leather products, and chopsticks; and provides luggage storage services. In addition, the company renovates vacant houses; and operates real estate leasing and accommodation facilities. Wagokoro Co., Ltd. was founded in 1997 and is headquartered in Tokyo, Japan.
IPO date
Mar 29, 2018
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑12
Income
Revenues
2,094,000
57.44%
1,330,000
33.42%
996,843
10.50%
Cost of revenue
673,000
422,000
246,948
Unusual Expense (Income)
NOPBT
1,421,000
908,000
749,895
NOPBT Margin
67.86%
68.27%
75.23%
Operating Taxes
20,000
21,000
16,658
Tax Rate
1.41%
2.31%
2.22%
NOPAT
1,401,000
887,000
733,237
Net income
398,000
-3,161.54%
(13,000)
-84.32%
(82,884)
-85.06%
Dividends
Dividend yield
Proceeds from repurchase of equity
592,327
73,813
BB yield
-31.88%
-4.84%
Debt
Debt current
354,000
454,000
353,911
Long-term debt
77,000
72,306
236,322
Deferred revenue
Other long-term liabilities
21,000
7,000
492
Net debt
8,000
56,306
268,595
Cash flow
Cash from operating activities
197,000
(345,339)
(126,130)
CAPEX
(55,000)
(66,832)
(62,868)
Cash from investing activities
(192,000)
(26,270)
49,193
Cash from financing activities
(99,000)
533,000
72,748
FCF
1,071,794
666,044
798,412
Balance
Cash
190,000
284,000
122,638
Long term investments
233,000
186,000
199,000
Excess cash
318,300
403,500
271,796
Stockholders' equity
(388,000)
(800,000)
(1,087,308)
Invested Capital
1,406,000
1,474,000
1,129,114
ROIC
97.29%
68.15%
65.11%
ROCE
139.59%
134.72%
1,793.75%
EV
Common stock shares outstanding
7,427
4,942
3,564
Price
506.00
34.57%
376.00
-12.15%
428.00
8.35%
Market cap
3,757,940
102.24%
1,858,131
21.81%
1,525,473
22.15%
EV
3,785,940
1,932,437
1,809,874
EBITDA
1,437,000
926,768
771,350
EV/EBITDA
2.63
2.09
2.35
Interest
4,684
Interest/NOPBT
0.62%