Stock 4375 SAFIE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Safie Inc.

Equities

4375

JP3413100003

Internet Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-24 am EDT 		5-day change 1st Jan Change
679 JPY +1.04% Intraday chart for Safie Inc. -1.59% -13.72%
2023 HataLuck and Person Inc. announced that it has received funding from Safie Inc. CI
2023 Liberaware Co.,Ltd. announced that it has received ¥1.15 billion in funding from a group of investors CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 114,454 42,715 43,285 37,166 -
Enterprise Value (EV) 1 102,939 34,162 36,236 37,166 37,166
P/E ratio -595 x -29.5 x -30.7 x -517 x 43.1 x
Yield - - - - -
Capitalization / Revenue 13.5 x 4.62 x 3.66 x 2.49 x 2.01 x
EV / Revenue 13.5 x 4.62 x 3.66 x 2.49 x 2.01 x
EV / EBITDA -1,886 x -34 x - -1,126 x 36.9 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 9.14 x 3.8 x 4.32 x 3.53 x 3.26 x
Nbr of stocks (in thousands) 52,143 53,797 55,000 55,306 -
Reference price 2 2,195 794.0 787.0 672.0 672.0
Announcement Date 2/14/22 2/13/23 2/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 5,048 8,456 9,252 11,817 14,913 18,486
EBITDA 1 - -60.7 -1,258 - -33 1,006
EBIT 1 - -76 -1,283 -1,089 -65 974
Operating Margin - -0.9% -13.87% -9.22% -0.44% 5.27%
Earnings before Tax (EBT) 1 - -153 -1,422 -1,396 -66 975
Net income 1 - -173 -1,426 -1,400 -70 829
Net margin - -2.05% -15.41% -11.85% -0.47% 4.48%
EPS 2 -2.170 -3.690 -26.90 -25.63 -1.300 15.60
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 8/25/21 2/14/22 2/13/23 2/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4
Net sales 1 3,809 2,355 2,304 2,000 4,391 2,308 2,553
EBITDA - - - - - - -
EBIT 1 - -116 -218 -384 -603 -281 -399
Operating Margin - -4.93% -9.46% -19.2% -13.73% -12.18% -15.63%
Earnings before Tax (EBT) - - -219 - -609 - -
Net income 1 86.82 - -220 -390 -610 -294 -522
Net margin 2.28% - -9.55% -19.5% -13.89% -12.74% -20.45%
EPS - - -4.210 - -11.62 - -
Dividend per Share - - - - - - -
Announcement Date 8/25/21 2/14/22 5/13/22 8/10/22 8/10/22 11/14/22 2/13/23
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - 11,515 8,553 7,049 - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - -2.4% -11.2% - -0.7% 7.9%
ROA (Net income/ Total Assets) - -2.07% -9.75% -8.76% -0.5% -
Assets 1 - 8,360 14,621 15,985 14,000 -
Book Value Per Share 2 - 240.0 209.0 182.0 190.0 206.0
Cash Flow per Share - -3.350 - - - -
Capex - 99 15 198 - -
Capex / Sales - 1.17% 0.16% 1.68% - -
Announcement Date 8/25/21 2/14/22 2/13/23 2/14/24 - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Safie Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
SAFIE INC. Stock Safie Inc.
-13.72% 237M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+28.41% 453B
NETFLIX, INC. Stock Netflix, Inc.
+30.56% 274B
PROSUS N.V. Stock Prosus N.V.
+28.18% 93.22B
AIRBNB, INC. Stock Airbnb, Inc.
+3.60% 89.54B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+59.92% 59.6B
DOORDASH, INC. Stock DoorDash, Inc.
+11.63% 45.14B
NASPERS LIMITED Stock Naspers Limited
+24.91% 37.23B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-1.95% 35B
PINTEREST, INC. Stock Pinterest, Inc.
+11.50% 28.21B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 4375 Stock
  4. Financials Safie Inc.