Loading...
XJPX9417
Market cap20mUSD
Jan 06, Last price  
318.00JPY
1Q
2.91%
Jan 2017
-21.96%
IPO
-68.59%
Name

Smartvalue Co Ltd

Chart & Performance

D1W1MN
XJPX:9417 chart
P/E
—
P/S
0.87
EPS
—
Div Yield, %
2.51%
Shrs. gr., 5y
0.59%
Rev. gr., 5y
-13.20%
Revenues
3.81b
-1.51%
6,370,639,0006,429,500,0006,768,428,0006,539,000,0007,305,866,0007,743,057,0005,958,661,0003,446,178,0003,805,373,0003,873,348,0003,814,719,000
Net income
-349m
L+619.04%
86,378,000126,085,000165,209,000180,457,000324,772,000193,660,00032,901,000-1,407,512,0001,080,000-48,525,000-348,912,000
CFO
27m
P
260,313,000434,774,000260,614,000220,479,000297,613,000174,956,000392,459,000-938,336,000596,735,000-21,083,00026,563,000
Dividend
Jun 27, 20250 JPY/sh

Profile

Smartvalue Co., Ltd. provides cloud and mobile solutions in Japan. It offers SMART L-Gov, a cloud platform for solving various regional issues; GaaS (Government as a Service), an online administration platform; healthcare support; Mobility IoT, a mobility platform to solve the problems of the mobility society; Kuruma Base, a service that provides a platform for business operators engaged in the service of cars business; and AfterMarket For biz that handles various devices and services installed in vehicles for corporations. The company was founded in 1928 and is headquartered in Osaka, Japan.
URL
https://www.smartvalue.ad.jp/
IPO date
Jun 16, 2015
Employees
275
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
3,814,719
-1.51%
3,873,348
1.79%
3,805,373
10.42%
Cost of revenue
4,107,000
3,932,025
3,808,519
Unusual Expense (Income)
NOPBT
(292,281)
(58,677)
(3,146)
NOPBT Margin
Operating Taxes
28,659
35,240
(14,726)
Tax Rate
NOPAT
(320,940)
(93,917)
11,580
Net income
(348,912)
619.04%
(48,525)
-4,593.06%
1,080
-100.08%
Dividends
(83,004)
(80,384)
(80,526)
Dividend yield
2.02%
1.98%
1.59%
Proceeds from repurchase of equity
127,955
973,181
BB yield
-3.16%
-19.22%
Debt
Debt current
466,532
574,629
734,019
Long-term debt
550,921
265,111
359,251
Deferred revenue
(12,803)
(13,957)
Other long-term liabilities
88,887
55,692
55,557
Net debt
(710,998)
(1,714,566)
(1,679,431)
Cash flow
Cash from operating activities
26,563
(21,083)
596,735
CAPEX
(619,000)
(52,718)
(77,615)
Cash from investing activities
354,568
(54,713)
(1,175,706)
Cash from financing activities
106,000
(148,598)
1,271,990
FCF
(589,834)
(153,202)
486,313
Balance
Cash
1,726,858
2,339,306
2,563,701
Long term investments
1,593
215,000
209,000
Excess cash
1,537,715
2,360,639
2,582,432
Stockholders' equity
1,198,270
1,481,596
1,530,849
Invested Capital
1,973,752
1,814,456
1,997,825
ROIC
0.67%
ROCE
EV
Common stock shares outstanding
10,392
10,112
10,064
Price
396.00
-1.25%
401.00
-20.28%
503.00
-29.35%
Market cap
4,115,355
1.50%
4,054,721
-19.90%
5,062,155
-29.01%
EV
3,873,571
2,659,646
3,699,430
EBITDA
(140,995)
87,919
134,810
EV/EBITDA
30.25
27.44
Interest
8,993
7,493
6,058
Interest/NOPBT