XJPX9562
Market cap8mUSD
Dec 24, Last price
1,265.00JPY
1D
-0.71%
1Q
-0.32%
IPO
-56.18%
Name
Business Coach Inc
Chart & Performance
P/E
26.15
P/S
1.21
EPS
48.37
Div Yield, %
3.47%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
1.16b
+0.68%
Net income
53m
-69.00%
CFO
44m
-14.53%
Dividend
Sep 27, 202450 JPY/sh
Profile
Business Coach Inc. engages in the human resource development business in Japan. It offers one-on-one coaching services for executive, business leader, and business person; one-on-one retention support programs; professional management, engagement improvement, internal coach development, leadership development, innovation leader, and female leader development programs; career development support programs for superiors and subordinates; and followership development and mentor training programs. The company also offers HR consulting services comprising personnel system reforms, personnel evaluation training, and succession planning support. In addition, it provides wevox, a survey for measuring organizational engagement; CheckPoint360, a leadership competency survey; ProfileXT, a strategic talent assessment solution; and DiSC, a behavioral analysis tool. Further, the company offers qualification courses, such as executive coach programs and business coach training qualification courses; video materials for bosses, subordinates, human resource development, coaching skills, job crafting, harassment, and personnel evaluation management skills; and cloud coaching services. The company was incorporated in 2005 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | |
| Income | ||||
Revenues | 1,155,988 0.68% | 1,148,158 14.67% | ||
Cost of revenue | 1,072,344 | 901,393 | ||
Unusual Expense (Income) | ||||
NOPBT | 83,644 | 246,765 | ||
NOPBT Margin | 7.24% | 21.49% | ||
Operating Taxes | 22,740 | 71,940 | ||
Tax Rate | 27.19% | 29.15% | ||
NOPAT | 60,904 | 174,825 | ||
Net income | 53,394 -69.00% | 172,264 10.13% | ||
Dividends | (48,400) | (48,300) | ||
Dividend yield | 3.28% | |||
Proceeds from repurchase of equity | 259,538 | |||
BB yield | -17.60% | |||
| Debt | ||||
Debt current | 52,654 | 44,326 | ||
Long-term debt | 35,525 | 62,344 | ||
Deferred revenue | ||||
Other long-term liabilities | 1,000 | 1,000 | ||
Net debt | (472,990) | (333,087) | ||
| Cash flow | ||||
Cash from operating activities | 43,591 | 51,003 | ||
CAPEX | (69,053) | (66,218) | ||
Cash from investing activities | (68,887) | (66,218) | ||
Cash from financing activities | 192,647 | (94,929) | ||
FCF | (7,396) | 92,911 | ||
| Balance | ||||
Cash | 561,109 | 388,757 | ||
Long term investments | 60 | 51,000 | ||
Excess cash | 503,370 | 382,349 | ||
Stockholders' equity | 522,841 | 389,041 | ||
Invested Capital | 273,384 | 100,178 | ||
ROIC | 32.61% | 205.67% | ||
ROCE | 10.77% | 51.14% | ||
| EV | ||||
Common stock shares outstanding | 1,117 | 968 | ||
Price | 1,320.00 | |||
Market cap | 1,474,787 | |||
EV | 1,001,797 | |||
EBITDA | 104,225 | 260,753 | ||
EV/EBITDA | 9.61 | |||
Interest | 1,749 | 958 | ||
Interest/NOPBT | 2.09% | 0.39% | ||