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. User Local, Inc.
  6. Financials
    3984   JP3944410004

USER LOCAL, INC.

(3984)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization1 23 20727 50927 55931 244--
Entreprise Value (EV)1 20 94025 06323 52531 24431 24431 244
P/E ratio 76,9x41,9x64,5x55,4x46,3x39,8x
Yield ---0,13%0,15%0,18%
Capitalization / Revenue 21,1x20,6x16,5x15,1x12,8x11,2x
EV / Revenue 21,1x20,6x16,5x15,1x12,8x11,2x
EV / EBITDA ------
Price to Book 10,8x5,63x7,02x6,83x6,00x5,25x
Nbr of stocks (in thousands) 14 59614 89015 48215 804--
Reference price (JPY) 1 5901 8481 7801 9771 9771 977
Announcement Date 08/08/201808/08/201908/07/2020---
1 JPY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net sales1 1 0991 3331 6672 0702 4402 800
EBITDA ------
Operating profit (EBIT)1 4665296878801 0501 210
Operating Margin 42,4%39,7%41,2%42,5%43,0%43,2%
Pre-Tax Profit (EBT)1 4675006588801 0501 210
Net income1 301325419560670780
Net margin 27,4%24,4%25,1%27,1%27,5%27,9%
EPS2 20,744,127,635,742,749,7
Dividend per Share2 ---2,503,003,50
Announcement Date 08/08/201808/08/201908/07/2020---
1 JPY in Million
2 JPY
Income Statement Evolution (Quarterly data)
Fiscal Period: June 2020 Q3 2021 Q1 2021 Q2 2021 S1 2021 Q3 2021 Q4
Net sales1 433466507973539558
EBITDA ------
Operating profit (EBIT)1 170212238450230200
Operating Margin 39,3%45,5%46,9%46,2%42,7%35,8%
Pre-Tax Profit (EBT) 171212-447230-
Net income 110132-279142-
Net margin 25,4%28,3%-28,7%26,3%-
EPS 7,238,48-17,99,07-
Dividend per Share ------
Announcement Date 05/14/202011/11/202002/10/202102/10/202105/12/2021-
1 JPY in Million
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt ------
Net Cash position 2 2672 4464 034---
Leverage (Debt / EBITDA) ------
Free Cash Flow1 390345603660783905
ROE (Net Profit / Equities) 15,0%14,2%13,2%13,2%13,8%14,1%
Shareholders' equity1 2 0072 2893 1744 2424 8555 532
ROA (Net Profit / Asset) 20,6%20,3%18,4%11,7%12,1%12,2%
Assets1 1 4611 6002 2794 7865 5376 393
Book Value Per Share2 148328254290330376
Cash Flow per Share2 22,548,129,537,344,451,5
Capex 29,040,018,0---
Capex / Sales 2,64%3,00%1,08%---
Announcement Date 08/08/201808/08/201908/07/2020---
1 JPY in Million
2 JPY
Key data
Capitalization (JPY) 31 243 847 682
Capitalization (USD) 285 123 633
Net sales (JPY) 1 667 000 000
Net sales (USD) 15 181 369
Number of employees 69
Sales / Employee (JPY) 24 159 420
Sales / Employee (USD) 220 020
Free-Float 40,9%
Free-Float capitalization (JPY) 12 781 328 968
Free-Float capitalization (USD) 116 639 250
Avg. Exchange 20 sessions (JPY) 141 553 200
Avg. Exchange 20 sessions (USD) 1 289 125
Average Daily Capital Traded 0,5%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA