XJPX
9339
Market cap14mUSD
Jun 12, Last price
954.00JPY
Name
Coach A Co Ltd
Chart & Performance
P/E
19.95
P/S
0.61
EPS
47.83
Div Yield, %
2.10%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
3.64b
-0.16%
Net income
111m
+48.00%
CFO
132m
+109.52%
Dividend
Dec 27, 202420 JPY/sh
Profile
Coach A Co., Ltd. engages in the provision of organizational development services for corporations in Japan and internationally. The company, through its coaching institutes, provides executive and management member coaching, coach training, dialogue activation for management teams, coaching performance measurement, and related services. It also operates Ayce, a tool that coaches can utilize to measure the effectiveness of their coaching engagements; Hello, Coaching!, a coaching portal that offers useful coaching management tips and articles on coaching; and COACH A E-Newsletter, a platform that provides information related to coaching, leadership, transformation, etc., to meet the needs of executives in global firms. The company was founded in 1997 and is headquartered in Chiyoda, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 3,642,000 -0.16% | 3,648,000 1.32% | 3,600,607 8.89% | ||
Cost of revenue | 1,957,000 | 3,358,000 | 3,127,106 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,685,000 | 290,000 | 473,501 | ||
NOPBT Margin | 46.27% | 7.95% | 13.15% | ||
Operating Taxes | 83,000 | 158,000 | 90,385 | ||
Tax Rate | 4.93% | 54.48% | 19.09% | ||
NOPAT | 1,602,000 | 132,000 | 383,116 | ||
Net income | 111,000 48.00% | 75,000 -82.10% | 418,991 70.84% | ||
Dividends | (46,000) | (43,000) | (26,136) | ||
Dividend yield | 1.49% | 1.12% | 0.80% | ||
Proceeds from repurchase of equity | 185,322 | 761,760 | |||
BB yield | -4.81% | -23.42% | |||
| Debt | |||||
Debt current | |||||
Long-term debt | |||||
Deferred revenue | |||||
Other long-term liabilities | 44,000 | 41,000 | (68,902) | ||
Net debt | (3,538,000) | (3,578,000) | (3,680,724) | ||
| Cash flow | |||||
Cash from operating activities | 132,000 | 63,000 | 470,246 | ||
CAPEX | (31,000) | (162,199) | (56,786) | ||
Cash from investing activities | (206,000) | (61,000) | (55,042) | ||
Cash from financing activities | (46,000) | 122,983 | 708,501 | ||
FCF | 1,614,736 | 108,359 | 391,018 | ||
| Balance | |||||
Cash | 3,358,000 | 3,403,000 | 3,260,933 | ||
Long term investments | 180,000 | 175,000 | 419,791 | ||
Excess cash | 3,355,900 | 3,395,600 | 3,500,694 | ||
Stockholders' equity | 2,452,000 | 2,364,000 | 2,404,990 | ||
Invested Capital | 657,000 | 619,000 | 220,281 | ||
ROIC | 251.10% | 31.46% | 553.05% | ||
ROCE | 54.20% | 9.72% | 17.38% | ||
| EV | |||||
Common stock shares outstanding | 2,334 | 2,308 | 1,756 | ||
Price | 1,322.00 -20.84% | 1,670.00 -9.83% | 1,852.00 | ||
Market cap | 3,086,045 -19.94% | 3,854,594 18.53% | 3,252,040 | ||
EV | (451,955) | 276,594 | (428,684) | ||
EBITDA | 1,775,209 | 390,000 | 566,479 | ||
EV/EBITDA | 0.71 | ||||
Interest | |||||
Interest/NOPBT | |||||