Loading...
XJPX
9418
Market cap2.82bUSD
Jul 10, Last price  
2,288.00JPY
1D
0.62%
1Q
24.21%
Jan 2017
286.49%
IPO
28.30%
Name

Usen Next Holdings Co Ltd

Chart & Performance

D1W1MN
P/E
26.87
P/S
1.26
EPS
85.14
Div Yield, %
1.25%
Shrs. gr., 5y
24.58%
Rev. gr., 5y
13.20%
Revenues
326.75b
+18.24%
17,939,679,00023,275,559,00033,967,198,00045,846,664,000114,291,000,000107,932,000,000175,769,000,000193,192,000,000208,351,000,000237,927,000,000276,344,000,000326,754,000,000
Net income
15.36b
+40.13%
1,176,107,000708,971,000522,503,000-935,457,000427,000,0003,169,000,0006,069,000,0004,909,000,0008,044,000,0008,687,000,00010,959,000,00015,357,000,000
CFO
15.87b
+48.59%
255,207,000496,036,000-864,182,000-214,702,00012,404,000,00010,078,000,00019,599,000,0007,997,000,00015,719,000,00017,664,000,00010,678,000,00015,866,000,000
Dividend
Aug 28, 20250 JPY/sh

Profile

Usen-Next Holdings Co.,Ltd. offers entertainment services. Its content platform business engages in planning, developing, operating, and marketing U-NEXT, a video distribution service; The company also provides communication services, such as ICT solutions and mobile virtual network operator services, as well as engages in commercial system and energy businesses. The company was formerly known as U-Next Co., Ltd. and changed its name to Usen-Next Holdings Co.,Ltd. in December 2017. Usen-Next Holdings Co.,Ltd. was incorporated in 2009 and is based in Tokyo, Japan. Usen-Next Holdings Co.,Ltd. operates as a subsidiary of UNO-HOLDINGS Co., Ltd.
URL
https://usen-next.co.jp/
IPO date
Dec 16, 2014
Employees
4,846
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑082023‑082022‑082021‑082020‑082019‑082018‑082017‑122016‑122015‑12
Income
Revenues
326,754,000
18.24%
276,344,000
16.15%
237,927,000
14.20%
Cost of revenue
297,901,000
254,778,000
220,604,000
Unusual Expense (Income)
NOPBT
28,853,000
21,566,000
17,323,000
NOPBT Margin
8.83%
7.80%
7.28%
Operating Taxes
11,088,000
7,318,000
6,247,000
Tax Rate
38.43%
33.93%
36.06%
NOPAT
17,765,000
14,248,000
11,076,000
Net income
15,357,000
40.13%
10,959,000
26.15%
8,687,000
7.99%
Dividends
(1,653,000)
(1,476,000)
(811,000)
Dividend yield
0.16%
0.70%
0.64%
Proceeds from repurchase of equity
(6,367,000)
BB yield
3.04%
Debt
Debt current
3,066,000
5,061,000
6,967,000
Long-term debt
62,519,000
62,979,000
55,487,000
Deferred revenue
(331,000)
(395,000)
Other long-term liabilities
5,580,000
6,323,000
7,001,000
Net debt
11,719,000
9,299,000
34,892,000
Cash flow
Cash from operating activities
15,866,000
10,678,000
17,664,000
CAPEX
(10,074,000)
(8,530,000)
(7,178,000)
Cash from investing activities
(10,630,000)
(9,443,000)
(7,412,000)
Cash from financing activities
(4,755,000)
23,108,000
(5,448,000)
FCF
(1,844,000)
706,000
10,882,000
Balance
Cash
52,738,000
52,132,000
26,390,000
Long term investments
1,128,000
6,609,000
1,172,000
Excess cash
37,528,300
44,923,800
15,665,650
Stockholders' equity
62,108,000
47,920,000
29,187,000
Invested Capital
122,970,700
102,153,200
88,556,350
ROIC
15.78%
14.94%
12.58%
ROCE
17.98%
14.63%
16.56%
EV
Common stock shares outstanding
180,364
59,867
60,124
Price
5,660.00
61.71%
3,500.00
65.56%
2,114.00
-31.47%
Market cap
1,020,860,302
387.20%
209,534,552
64.85%
127,102,396
-31.47%
EV
1,042,745,302
228,088,552
161,996,396
EBITDA
39,282,000
31,316,000
26,269,000
EV/EBITDA
26.55
7.28
6.17
Interest
514,000
624,000
670,000
Interest/NOPBT
1.78%
2.89%
3.87%