Financials logly,Inc.

Equities

6579

JP3984110001

Internet Services

Market Closed - Japan Exchange 07:00:00 10/05/2024 BST 5-day change 1st Jan Change
499 JPY +0.20% Intraday chart for logly,Inc. -1.96% -16.28%

Valuation

Fiscal Period: March 2020 2021 2022 2023
Capitalization 1 2,339 6,998 3,244 3,255
Enterprise Value (EV) 1 1,327 5,721 2,838 2,642
P/E ratio 60.2 x -280 x -4.82 x 26.1 x
Yield - - - -
Capitalization / Revenue 0.86 x 1.77 x 1.21 x 1.21 x
EV / Revenue 0.49 x 1.44 x 1.06 x 0.98 x
EV / EBITDA 14.6 x 25.7 x 29.9 x 19.4 x
EV / FCF - 30,513,404 x -34,089,752 x 15,917,467 x
FCF Yield - 0% -0% 0%
Price to Book 1.98 x 5.66 x 6.65 x 5.3 x
Nbr of stocks (in thousands) 3,633 3,752 3,657 3,658
Reference price 2 644.0 1,865 887.0 890.0
Announcement Date 30/06/20 29/06/21 30/06/22 27/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023
Net sales 1 2,708 3,961 2,681 2,690
EBITDA 1 91 223 95 136
EBIT 1 64 175 25 131
Operating Margin 2.36% 4.42% 0.93% 4.87%
Earnings before Tax (EBT) 1 58 46 -605 133
Net income 1 40 -25 -677 126
Net margin 1.48% -0.63% -25.25% 4.68%
EPS 2 10.70 -6.652 -184.2 34.11
Free Cash Flow - 187.5 -83.25 166
FCF margin - 4.73% -3.11% 6.17%
FCF Conversion (EBITDA) - 84.08% - 122.06%
FCF Conversion (Net income) - - - 131.75%
Dividend per Share - - - -
Announcement Date 30/06/20 29/06/21 30/06/22 27/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S2
Net sales 1 1,253 1,706
EBITDA - -
EBIT 1 24 12
Operating Margin 1.92% 0.7%
Earnings before Tax (EBT) 23 -
Net income 14 -
Net margin 1.12% -
EPS 4.020 -
Dividend per Share - -
Announcement Date 12/11/19 12/05/21
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023
Net Debt 1 - - - -
Net Cash position 1 1,012 1,277 406 613
Leverage (Debt/EBITDA) - - - -
Free Cash Flow - 188 -83.3 166
ROE (net income / shareholders' equity) - -2.57% -78.9% 22.9%
ROA (Net income/ Total Assets) - 4.78% 0.74% 4.25%
Assets 1 - -523.3 -91,598 2,963
Book Value Per Share 2 325.0 330.0 133.0 168.0
Cash Flow per Share 2 421.0 443.0 376.0 364.0
Capex 1 1 3 - 2
Capex / Sales 0.04% 0.08% - 0.07%
Announcement Date 30/06/20 29/06/21 30/06/22 27/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise