XJPX
9401
Market cap5.12bUSD
May 08, Last price
4,688.00JPY
1D
0.47%
1Q
10.25%
Jan 2017
150.70%
Name
TBS Holdings Inc
Chart & Performance
Profile
TBS Holdings,Inc. engages in the broadcasting, video and cultural, and real estate businesses primarily in Japan. It is involved in the TV and radio broadcasting, and related activities; and plans, produces, distributes, and sells video, audio, and music software. The company also engages in retailing of general merchandises; manufacturing and selling of cosmetic products; and mail order sales and online businesses. In addition, it is involved in leasing, maintenance, and servicing of real estate properties; operation and management of parking lot; provision of studio and air conditioning management; staffing and accounting work; land rental; heat supply; and leasing of equipment, as well as acts as a non-life insurance agent. The company was formerly known as Tokyo Broadcasting System Holdings, Inc. and changed its name to TBS Holdings,Inc. in October 2020. TBS Holdings,Inc. was incorporated in 1951 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
Income | |||||||||
Revenues | 394,309,000 7.11% | 368,130,000 2.75% | |||||||
Cost of revenue | 375,837,000 | 345,519,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 18,472,000 | 22,611,000 | |||||||
NOPBT Margin | 4.68% | 6.14% | |||||||
Operating Taxes | 18,254,000 | 17,625,000 | |||||||
Tax Rate | 98.82% | 77.95% | |||||||
NOPAT | 218,000 | 4,986,000 | |||||||
Net income | 38,126,000 8.37% | 35,182,000 9.92% | |||||||
Dividends | (7,412,000) | (7,132,000) | |||||||
Dividend yield | 1.04% | 2.22% | |||||||
Proceeds from repurchase of equity | (22,103,000) | (11,026,000) | |||||||
BB yield | 3.09% | 3.43% | |||||||
Debt | |||||||||
Debt current | 400,000 | 20,000,000 | |||||||
Long-term debt | 3,587,000 | 416,000 | |||||||
Deferred revenue | 5,000 | 15,305,000 | |||||||
Other long-term liabilities | 35,503,000 | 15,111,000 | |||||||
Net debt | (1,123,057,000) | (658,063,000) | |||||||
Cash flow | |||||||||
Cash from operating activities | 26,535,000 | 30,632,000 | |||||||
CAPEX | (11,310,000) | (28,238,000) | |||||||
Cash from investing activities | (29,556,000) | (7,346,000) | |||||||
Cash from financing activities | (51,012,000) | (24,491,000) | |||||||
FCF | (3,003,000) | (11,045,000) | |||||||
Balance | |||||||||
Cash | 43,738,000 | 97,649,000 | |||||||
Long term investments | 1,083,306,000 | 580,830,000 | |||||||
Excess cash | 1,107,328,550 | 660,072,500 | |||||||
Stockholders' equity | 1,132,815,000 | 1,237,037,000 | |||||||
Invested Capital | 82,004,450 | 177,272,500 | |||||||
ROIC | 0.17% | 3.39% | |||||||
ROCE | 1.25% | 2.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 164,140 | 168,528 | |||||||
Price | 4,359.00 128.82% | 1,905.00 6.60% | |||||||
Market cap | 715,486,260 122.86% | 321,045,840 5.16% | |||||||
EV | (395,283,740) | 150,547,840 | |||||||
EBITDA | 35,407,000 | 37,814,000 | |||||||
EV/EBITDA | 3.98 | ||||||||
Interest | 29,000 | 78,000 | |||||||
Interest/NOPBT | 0.16% | 0.34% |