Stock 6184 KAMAKURA SHINSHO, LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kamakura Shinsho, Ltd.

Equities

6184

JP3218950008

Internet Services

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
532 JPY 0.00% Intraday chart for Kamakura Shinsho, Ltd. +7.04% -3.80%
Jan. 25 Tranche Update on Kamakura Shinsho, Ltd.'s Equity Buyback Plan announced on October 12, 2023. CI
Jan. 24 Kamakura Shinsho, Ltd.'s Equity Buyback announced on October 12, 2023, has closed with 700,000 shares, representing 1.85% for ¥399.27 million. CI

Valuation

Fiscal Period: January 2019 2020 2021 2022 2023
Capitalization 1 52,691 61,556 33,506 19,761 40,451
Enterprise Value (EV) 1 50,634 59,380 31,289 17,111 37,988
P/E ratio 136 x 103 x 195 x 56.4 x 90.1 x
Yield 0.21% 0.19% 0.12% 0.39% 0.24%
Capitalization / Revenue 21.1 x 18.9 x 10.3 x 5.16 x 8.08 x
EV / Revenue 20.2 x 18.2 x 9.66 x 4.47 x 7.59 x
EV / EBITDA 65.2 x 67.2 x 81.1 x 26.7 x 47.1 x
EV / FCF - -2,653,847,651 x -442,253,217 x 18,883,577 x 73,942,412 x
FCF Yield - -0% -0% 0% 0%
Price to Book 20.2 x 17.6 x 9.08 x 5.42 x 11.9 x
Nbr of stocks (in thousands) 37,422 38,400 38,781 38,899 38,089
Reference price 2 1,408 1,603 864.0 508.0 1,062
Announcement Date 4/22/19 4/20/20 4/26/21 4/25/22 4/24/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2019 2020 2021 2022 2023
Net sales 1 2,503 3,263 3,238 3,826 5,004
EBITDA 1 776 884 386 640 807
EBIT 1 744 801 266 533 687
Operating Margin 29.72% 24.55% 8.21% 13.93% 13.73%
Earnings before Tax (EBT) 1 649 814 255 544 661
Net income 1 415 638 180 361 453
Net margin 16.58% 19.55% 5.56% 9.44% 9.05%
EPS 2 10.32 15.57 4.420 9.000 11.79
Free Cash Flow - -22.38 -70.75 906.1 513.8
FCF margin - -0.69% -2.18% 23.68% 10.27%
FCF Conversion (EBITDA) - - - 141.58% 63.66%
FCF Conversion (Net income) - - - 251% 113.41%
Dividend per Share 2 3.000 3.000 1.000 2.000 2.500
Announcement Date 4/22/19 4/20/20 4/26/21 4/25/22 4/24/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 1,458 1,386 1,792 942 1,082 2,324 1,316 1,354 2,790 1,470
EBITDA - - - - - - - - - -
EBIT 1 317 -81 273 110 113 311 203 133 324 160
Operating Margin 21.74% -5.84% 15.23% 11.68% 10.44% 13.38% 15.43% 9.82% 11.61% 10.88%
Earnings before Tax (EBT) 1 345 -80 277 111 116 298 207 129 323 159
Net income 1 254 -78 184 86 68 187 137 80 201 105
Net margin 17.42% -5.63% 10.27% 9.13% 6.28% 8.05% 10.41% 5.91% 7.2% 7.14%
EPS 2 6.770 -2.030 4.750 2.210 1.780 4.890 3.580 2.130 5.340 2.790
Dividend per Share - - - - - - - - - -
Announcement Date 9/12/19 9/10/20 9/9/21 12/9/21 6/9/22 9/9/22 12/9/22 6/12/23 9/14/23 12/14/23
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: January 2019 2020 2021 2022 2023
Net Debt 1 - - - - -
Net Cash position 1 2,057 2,176 2,217 2,650 2,463
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - -22.4 -70.8 906 514
ROE (net income / shareholders' equity) - 20.5% 5.02% 9.92% 12.9%
ROA (Net income/ Total Assets) - 14.5% 4.21% 8.24% 10.2%
Assets 1 - 4,412 4,273 4,380 4,426
Book Value Per Share 2 69.80 91.30 95.20 93.80 88.90
Cash Flow per Share 2 55.10 57.10 58.20 69.60 66.20
Capex 1 29 179 73 14 58
Capex / Sales 1.16% 5.49% 2.25% 0.37% 1.16%
Announcement Date 4/22/19 4/20/20 4/26/21 4/25/22 4/24/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
KAMAKURA SHINSHO, LTD. Stock Kamakura Shinsho, Ltd.
-3.80% 125M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.66% 414B
NETFLIX, INC. Stock Netflix, Inc.
+15.27% 242B
AIRBNB, INC. Stock Airbnb, Inc.
+20.63% 104B
PROSUS N.V. Stock Prosus N.V.
+17.19% 83.87B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.11% 57.64B
DOORDASH, INC. Stock DoorDash, Inc.
+33.59% 53.37B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+6.02% 37.83B
NASPERS LIMITED Stock Naspers Limited
+15.88% 34.11B
PINTEREST, INC. Stock Pinterest, Inc.
-8.32% 23.18B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 6184 Stock
  4. Financials Kamakura Shinsho, Ltd.