Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Marvelous Inc.
  6. Financials
    7844   JP3860230006

MARVELOUS INC.

(7844)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization1 44 42827 62751 97043 177--
Enterprise Value (EV)1 30 68316 65835 72743 17743 17743 177
P/E ratio 13,3x15,4x15,5x13,9x11,5x10,4x
Yield 3,84%6,18%3,83%4,55%4,55%4,55%
Capitalization / Revenue 1,66x1,09x2,04x1,70x1,54x1,40x
EV / Revenue 1,66x1,09x2,04x1,70x1,54x1,40x
EV / EBITDA ------
Price to Book 2,21x1,37x1,94x1,55x1,43x1,31x
Nbr of stocks (in thousands) 51 72151 73760 36060 388--
Reference price (JPY) 859534861725725725
Announcement Date 05/13/201905/12/202005/12/2021---
1 JPY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales1 26 77725 36525 52025 35327 95430 926
EBITDA ------
Operating profit (EBIT)1 4 7062 4494 4144 4885 4385 989
Operating Margin 17,6%9,66%17,3%17,7%19,5%19,4%
Pre-Tax Profit (EBT)1 4 6342 2224 4544 6756 1756 528
Net income1 3 3511 7973 2653 1723 8044 208
Net margin 12,5%7,08%12,8%12,5%13,6%13,6%
EPS2 64,834,855,652,363,069,7
Dividend per Share2 33,033,033,033,033,033,0
Announcement Date 05/13/201905/12/202005/12/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: March 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4
Net sales1 8 2286 4736 36512 8385 4625 700
EBITDA ------
Operating profit (EBIT)1 1 0741 4641 4362 900756643
Operating Margin 13,1%22,6%22,6%22,6%13,8%11,3%
Pre-Tax Profit (EBT) -1 475-2 995--
Net income1 9211 0741 0052 079441409
Net margin 11,2%16,6%15,8%16,2%8,07%7,18%
EPS -17,8-34,4--
Dividend per Share ------
Announcement Date 05/12/202107/30/202110/29/202110/29/2021--
1 JPY in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt ------
Net Cash position 13 74510 96916 243---
Leverage (Debt / EBITDA) ------
Free Cash Flow1 4 7509831 9203 7634 1073 953
ROE (Net Profit / Equities) 17,4%8,90%13,9%11,5%--
Shareholders' equity1 19 25920 19123 48927 699--
ROA (Net Profit / Asset) 18,5%9,51%15,3%---
Assets1 18 14018 89621 383---
Book Value Per Share2 388388443467508554
Cash Flow per Share 10266,076,7---
Capex1 1 2441 2502 4629941 0201 020
Capex / Sales 4,65%4,93%9,65%3,92%3,65%3,30%
Announcement Date 05/13/201905/12/202005/12/2021---
1 JPY in Million
2 JPY
Previous periodNext period
Key data
Capitalization (JPY) 43 177 277 000
Capitalization (USD) 376 824 257
Net sales (JPY) 25 520 000 000
Net sales (USD) 222 789 600
Number of employees 582
Sales / Employee (JPY) 43 848 797
Sales / Employee (USD) 382 800
Free-Float 43,6%
Free-Float capitalization (JPY) 18 823 213 314
Free-Float capitalization (USD) 164 277 228
Avg. Exchange 20 sessions (JPY) 76 086 725
Avg. Exchange 20 sessions (USD) 664 237
Average Daily Capital Traded 0,2%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA