Delayed
Japan Exchange
08:06:21 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
3,065
JPY
|
-0.65%
|
|
+1.16%
|
+7.11%
|
Feb. 27 |
CyberStep, Inc. announced that it has received ¥229.8213 million in funding from Roadrunner Co., Ltd., Peanuts Club Corporation, GENDA Inc., Maruka Corporation, Envirion Co., Ltd.
|
CI
| Feb. 09 |
CyberStep, Inc. announced that it expects to receive ¥229.8213 million in funding from Roadrunner Co., Ltd., Peanuts Club Corporation, GENDA Inc., Maruka Corporation
|
CI
|
Fiscal Period: January |
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
114,208
|
106,363
|
-
|
-
|
Enterprise Value (EV)
1 |
119,591
|
103,343
|
100,383
|
96,403
|
P/E ratio
|
26.3
x
|
24
x
|
22.8
x
|
21.5
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.05
x
|
1.36
x
|
1.26
x
|
1.22
x
|
EV / Revenue
|
2.15
x
|
1.32
x
|
1.19
x
|
1.1
x
|
EV / EBITDA
|
14.8
x
|
9.44
x
|
8.23
x
|
7.43
x
|
EV / FCF
|
-43.8
x
|
37
x
|
31.8
x
|
23.1
x
|
FCF Yield
|
-2.28%
|
2.7%
|
3.15%
|
4.34%
|
Price to Book
|
5.88
x
|
4.43
x
|
3.77
x
|
3.25
x
|
Nbr of stocks (in thousands)
|
34,297
|
34,477
|
-
|
-
|
Reference price
2 |
3,330
|
3,085
|
3,085
|
3,085
|
Announcement Date
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: January |
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
-
|
55,697
|
78,150
|
84,650
|
87,500
|
EBITDA
1 |
-
|
8,102
|
10,950
|
12,200
|
12,970
|
EBIT
1 |
-
|
5,370
|
6,300
|
7,200
|
7,670
|
Operating Margin
|
-
|
9.64%
|
8.06%
|
8.51%
|
8.77%
|
Earnings before Tax (EBT)
1 |
-
|
4,414
|
5,500
|
6,000
|
6,500
|
Net income
1 |
3,494
|
4,178
|
4,400
|
4,650
|
4,930
|
Net margin
|
-
|
7.5%
|
5.63%
|
5.49%
|
5.63%
|
EPS
2 |
110.0
|
126.4
|
128.3
|
135.6
|
143.8
|
Free Cash Flow
1 |
-
|
-2,732
|
2,790
|
3,160
|
4,180
|
FCF margin
|
-
|
-4.91%
|
3.57%
|
3.73%
|
4.78%
|
FCF Conversion (EBITDA)
|
-
|
-
|
25.48%
|
25.9%
|
32.23%
|
FCF Conversion (Net income)
|
-
|
-
|
63.41%
|
67.96%
|
84.79%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/23/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: January |
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
11,994
|
24,515
|
14,293
|
16,889
|
21,000
|
24,000
|
45,000
|
25,000
|
30,000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2,700
|
2,500
|
5,200
|
3,200
|
4,600
|
EBIT
1 |
1,670
|
2,767
|
1,397
|
1,206
|
1,200
|
1,000
|
2,200
|
1,700
|
3,100
|
Operating Margin
|
13.92%
|
11.29%
|
9.77%
|
7.14%
|
5.71%
|
4.17%
|
4.89%
|
6.8%
|
10.33%
|
Earnings before Tax (EBT)
|
1,646
|
2,723
|
1,595
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1,585
|
1,975
|
1,349
|
-
|
780
|
650
|
1,430
|
1,110
|
1,760
|
Net margin
|
13.21%
|
8.06%
|
9.44%
|
-
|
3.71%
|
2.71%
|
3.18%
|
4.44%
|
5.87%
|
EPS
|
49.91
|
62.07
|
39.82
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/23/23
|
9/12/23
|
12/11/23
|
3/11/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
5,383
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
3,020
|
5,980
|
9,960
|
Leverage (Debt/EBITDA)
|
-
|
0.6644
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-2,732
|
2,790
|
3,160
|
4,180
|
ROE (net income / shareholders' equity)
|
-
|
27.2%
|
20.8%
|
16.2%
|
14.8%
|
ROA (Net income/ Total Assets)
|
-
|
10%
|
10.5%
|
8.8%
|
8.5%
|
Assets
1 |
-
|
41,587
|
41,905
|
52,841
|
58,000
|
Book Value Per Share
2 |
-
|
566.0
|
697.0
|
819.0
|
950.0
|
Cash Flow per Share
|
-
|
204.0
|
-
|
-
|
-
|
Capex
1 |
-
|
6,059
|
5,300
|
5,500
|
5,500
|
Capex / Sales
|
-
|
10.88%
|
6.78%
|
6.5%
|
6.29%
|
Announcement Date
|
6/23/23
|
3/11/24
|
-
|
-
|
-
|
Last Close Price
3,085
JPY Average target price
2,400
JPY Spread / Average Target -22.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.11% | 689M | | -10.22% | 3.58B | | -16.98% | 2.79B | | -14.62% | 1.79B | | +29.39% | 1.25B | | -24.76% | 1.1B | | +15.99% | 1.05B | | +45.24% | 940M | | -3.73% | 937M | | +5.95% | 826M |
Other Leisure & Recreation
|