Stock 6185 SMN CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials SMN Corporation

Equities

6185

JP3435770007

Internet Services

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-30 am EDT 		5-day change 1st Jan Change
369 JPY +4.83% Intraday chart for SMN Corporation +1.37% +43.02%
2022 SMN Corporation announced that it has received ¥412.525 million in funding from The Yomiuri Shimbun Group Inc. CI
2022 SMN Corporation announced that it expects to receive Ñ412.525 million in funding from The Yomiuri Shimbun Group Inc. CI

Valuation

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Capitalization 1 22,742 14,074 7,602 9,961 8,031 6,644
Enterprise Value (EV) 1 20,913 12,008 5,631 9,648 7,461 5,523
P/E ratio 38.1 x 26.2 x 16.6 x -261 x -34.9 x -55.2 x
Yield - - - - - -
Capitalization / Revenue 2.52 x 1.38 x 0.65 x 0.82 x 0.6 x 0.56 x
EV / Revenue 2.32 x 1.18 x 0.49 x 0.8 x 0.56 x 0.47 x
EV / EBITDA 25.6 x 10.9 x 4.44 x 10.3 x 7.39 x 6.61 x
EV / FCF -634 x 76.9 x 15 x -28.7 x 30.4 x 34.9 x
FCF Yield -0.16% 1.3% 6.68% -3.49% 3.29% 2.87%
Price to Book 6.49 x 3.39 x 1.66 x 2.19 x 1.84 x 1.42 x
Nbr of stocks (in thousands) 12,634 12,853 12,907 13,004 13,231 14,507
Reference price 2 1,800 1,095 589.0 766.0 607.0 458.0
Announcement Date 6/19/18 6/18/19 6/23/20 6/24/21 6/23/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 9,021 10,216 11,607 12,115 13,363 11,788
EBITDA 1 817 1,106 1,268 933 1,009 835
EBIT 1 544 725 748 304 128 17
Operating Margin 6.03% 7.1% 6.44% 2.51% 0.96% 0.14%
Earnings before Tax (EBT) 1 537 715 734 202 -116 -17
Net income 1 637 576 483 -38 -228 -117
Net margin 7.06% 5.64% 4.16% -0.31% -1.71% -0.99%
EPS 2 47.25 41.76 35.45 -2.932 -17.39 -8.290
Free Cash Flow 1 -33 156.1 376.2 -336.5 245.5 158.4
FCF margin -0.37% 1.53% 3.24% -2.78% 1.84% 1.34%
FCF Conversion (EBITDA) - 14.12% 29.67% - 24.33% 18.97%
FCF Conversion (Net income) - 27.11% 77.9% - - -
Dividend per Share - - - - - -
Announcement Date 6/19/18 6/18/19 6/23/20 6/24/21 6/23/22 6/23/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period:
Estimates

Balance Sheet Analysis

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,829 2,066 1,971 313 570 1,121
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -33 156 376 -337 246 158
ROE (net income / shareholders' equity) 20.2% 15% 11.1% -0.83% -4.98% -2.24%
ROA (Net income/ Total Assets) 7.61% 8.59% 7.66% 2.56% 0.97% 0.13%
Assets 1 8,369 6,702 6,307 -1,485 -23,593 -90,627
Book Value Per Share 2 277.0 323.0 354.0 350.0 331.0 324.0
Cash Flow per Share 2 145.0 160.0 163.0 158.0 172.0 179.0
Capex 1 119 78 53 63 83 39
Capex / Sales 1.32% 0.76% 0.46% 0.52% 0.62% 0.33%
Announcement Date 6/19/18 6/18/19 6/23/20 6/24/21 6/23/22 6/23/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
SMN CORPORATION Stock SMN Corporation
+43.02% 32.66M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+18.73% 413B
NETFLIX, INC. Stock Netflix, Inc.
+14.91% 241B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+9.47% 140B
AIRBNB, INC. Stock Airbnb, Inc.
+19.18% 103B
PROSUS N.V. Stock Prosus N.V.
+17.58% 83.94B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+52.33% 56.98B
DOORDASH, INC. Stock DoorDash, Inc.
+33.60% 53.38B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+5.85% 37.77B
NASPERS LIMITED Stock Naspers Limited
+15.64% 34.36B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 6185 Stock
  4. Financials SMN Corporation