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
 07:00:00 02/07/2024 BST 		5-day change 1st Jan Change
410 JPY -1.44% Intraday chart for Kamakura Shinsho, Ltd. -6.18% -25.86%
01-25 Tranche Update on Kamakura Shinsho, Ltd.'s Equity Buyback Plan announced on October 12, 2023. CI
01-24 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 2024
Capitalization 1 52,691 61,556 33,506 19,761 40,451 23,306
Enterprise Value (EV) 1 50,634 59,380 31,289 17,111 37,988 21,361
P/E ratio 136 x 103 x 195 x 56.4 x 90.1 x 44.9 x
Yield 0.21% 0.19% 0.12% 0.39% 0.24% 0.64%
Capitalization / Revenue 21.1 x 18.9 x 10.3 x 5.16 x 8.08 x 3.98 x
EV / Revenue 20.2 x 18.2 x 9.66 x 4.47 x 7.59 x 3.65 x
EV / EBITDA 65.2 x 67.2 x 81.1 x 26.7 x 47.1 x 22.4 x
EV / FCF - -2,653,847,651 x -442,253,217 x 18,883,577 x 73,942,412 x 84,851,578 x
FCF Yield - -0% -0% 0% 0% 0%
Price to Book 20.2 x 17.6 x 9.08 x 5.42 x 11.9 x 7.4 x
Nbr of stocks (in thousands) 37,422 38,400 38,781 38,899 38,089 37,053
Reference price 2 1,408 1,603 864.0 508.0 1,062 629.0
Announcement Date 22/04/19 20/04/20 26/04/21 25/04/22 24/04/23 22/04/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2019 2020 2021 2022 2023 2024
Net sales 1 2,503 3,263 3,238 3,826 5,004 5,859
EBITDA 1 776 884 386 640 807 952
EBIT 1 744 801 266 533 687 816
Operating Margin 29.72% 24.55% 8.21% 13.93% 13.73% 13.93%
Earnings before Tax (EBT) 1 649 814 255 544 661 807
Net income 1 415 638 180 361 453 530
Net margin 16.58% 19.55% 5.56% 9.44% 9.05% 9.05%
EPS 2 10.32 15.57 4.420 9.000 11.79 14.02
Free Cash Flow - -22.38 -70.75 906.1 513.8 251.8
FCF margin - -0.69% -2.18% 23.68% 10.27% 4.3%
FCF Conversion (EBITDA) - - - 141.58% 63.66% 26.44%
FCF Conversion (Net income) - - - 251% 113.41% 47.5%
Dividend per Share 2 3.000 3.000 1.000 2.000 2.500 4.000
Announcement Date 22/04/19 20/04/20 26/04/21 25/04/22 24/04/23 22/04/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 2021 S1 2022 S1 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3 2025 Q1
Net sales 1 1,386 1,792 1,082 2,324 1,316 1,354 2,790 1,470 1,501
EBITDA - - - - - - - - -
EBIT 1 -81 273 113 311 203 133 324 160 139
Operating Margin -5.84% 15.23% 10.44% 13.38% 15.43% 9.82% 11.61% 10.88% 9.26%
Earnings before Tax (EBT) 1 -80 277 116 298 207 129 323 159 139
Net income 1 -78 184 68 187 137 80 201 105 81
Net margin -5.63% 10.27% 6.28% 8.05% 10.41% 5.91% 7.2% 7.14% 5.4%
EPS 2 -2.030 4.750 1.780 4.890 3.580 2.130 5.340 2.790 2.190
Dividend per Share - - - - - - - - -
Announcement Date 10/09/20 09/09/21 09/06/22 09/09/22 09/12/22 12/06/23 14/09/23 14/12/23 13/06/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: January 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 2,057 2,176 2,217 2,650 2,463 1,945
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - -22.4 -70.8 906 514 252
ROE (net income / shareholders' equity) - 20.5% 5.02% 9.92% 12.9% 16%
ROA (Net income/ Total Assets) - 14.5% 4.21% 8.24% 10.2% 12.2%
Assets 1 - 4,412 4,273 4,380 4,426 4,347
Book Value Per Share 2 69.80 91.30 95.20 93.80 88.90 85.00
Cash Flow per Share 2 55.10 57.10 58.20 69.60 66.20 53.80
Capex 1 29 179 73 14 58 29
Capex / Sales 1.16% 5.49% 2.25% 0.37% 1.16% 0.49%
Announcement Date 22/04/19 20/04/20 26/04/21 25/04/22 24/04/23 22/04/24
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.
-25.86% 95.38M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+25.07% 439B
NETFLIX, INC. Stock Netflix, Inc.
+38.35% 290B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+15.48% 149B
AIRBNB, INC. Stock Airbnb, Inc.
+11.38% 96.26B
PROSUS N.V. Stock Prosus N.V.
+21.57% 87.11B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+67.02% 62.47B
DOORDASH, INC. Stock DoorDash, Inc.
+9.73% 44.37B
NASPERS LIMITED Stock Naspers Limited
+10.83% 33.11B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-15.46% 30.18B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 6184 Stock
  4. Financials Kamakura Shinsho, Ltd.