Stock 7078 INCLUSIVE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials INCLUSIVE Inc.

Equities

7078

JP3152620005

Advertising & Marketing

Delayed Japan Exchange
Other stock markets
 07:25:03 14/05/2024 am IST 		5-day change 1st Jan Change
629 JPY +0.64% Intraday chart for INCLUSIVE Inc. -2.02% -35.02%
2023 Cyber Connect2 Co.,Ltd., Hiroshi Matsuyama, and Takuma Kobayashi and others agreed to acquire 62.8% stake in no9, Inc. from INCLUSIVE Inc. for ¥690 million. CI
2023 INCLUSIVE Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: March 2020 2021 2022 2023
Capitalization 1 1,992 16,133 10,392 9,986
Enterprise Value (EV) 1 855 15,118 9,775 9,200
P/E ratio 11.3 x 686 x -87 x -11.3 x
Yield - - - -
Capitalization / Revenue 1.32 x 11.7 x 5.96 x 2.08 x
EV / Revenue 0.57 x 11 x 5.61 x 1.92 x
EV / EBITDA 30,97,787 x 26,06,62,572 x 20,79,88,339 x -19,16,67,500 x
EV / FCF 42,77,619 x -21,52,08,956 x 6,13,84,313 x 7,14,56,622 x
FCF Yield 0% -0% 0% 0%
Price to Book 1.56 x 10.8 x 5.54 x 4.07 x
Nbr of stocks (in thousands) 7,261 7,806 8,183 9,946
Reference price 2 274.3 2,067 1,270 1,004
Announcement Date 30/06/20 29/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,014 1,669 1,504 1,376 1,743 4,804
EBITDA - - 276 58 47 -48
EBIT 1 -24 309 267 32 -43 -355
Operating Margin -2.37% 18.51% 17.75% 2.33% -2.47% -7.39%
Earnings before Tax (EBT) 1 -17 227 258 41 -89 -808
Net income 1 -35 154 167 22 -115 -871
Net margin -3.45% 9.23% 11.1% 1.6% -6.6% -18.13%
EPS 2 -5.438 23.80 24.20 3.011 -14.60 -89.18
Free Cash Flow - - 199.9 -70.25 159.2 128.8
FCF margin - - 13.29% -5.11% 9.14% 2.68%
FCF Conversion (EBITDA) - - 72.42% - 338.83% -
FCF Conversion (Net income) - - 119.69% - - -
Dividend per Share - - - - - -
Announcement Date 18/11/19 18/11/19 30/06/20 29/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2022 S2 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 613 693 409 628 636 1,851 1,214 1,297 2,552 1,191
EBITDA - - - - - - - - - -
EBIT 1 -12 -16 -7 -35 -56 -218 -180 -23 -161 -55
Operating Margin -1.96% -2.31% -1.71% -5.57% -8.81% -11.78% -14.83% -1.77% -6.31% -4.62%
Earnings before Tax (EBT) 1 -7 -15 -3 - -52 -233 -331 -28 -161 529
Net income 1 -16 -24 -6 - -68 -222 -287 -41 -125 541
Net margin -2.61% -3.46% -1.47% - -10.69% -11.99% -23.64% -3.16% -4.9% 45.42%
EPS 2 -2.270 -3.110 -0.8100 - -7.310 -23.21 -29.30 -4.190 -12.61 54.31
Dividend per Share - - - - - - - - - -
Announcement Date 13/11/20 15/11/21 14/02/22 16/05/22 15/08/22 14/11/22 14/02/23 14/08/23 13/11/23 14/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 175 435 1,137 1,015 617 786
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - 200 -70.3 159 129
ROE (net income / shareholders' equity) - 29.7% 17.9% 1.59% -6.32% -36.4%
ROA (Net income/ Total Assets) - 23.9% 13.3% 1.02% -0.98% -5.14%
Assets 1 - 644.3 1,260 2,163 11,704 16,955
Book Value Per Share 2 68.70 92.10 176.0 192.0 229.0 247.0
Cash Flow per Share 2 41.00 78.10 163.0 212.0 152.0 179.0
Capex - - 5 29 3 21
Capex / Sales - - 0.33% 2.11% 0.17% 0.44%
Announcement Date 18/11/19 18/11/19 30/06/20 29/06/21 28/06/22 28/06/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Advertising & Marketing

1st Jan change Capi.
INCLUSIVE INC. Stock INCLUSIVE Inc.
-35.02% 40.45M
PUBLICIS GROUPE SA Stock Publicis Groupe SA
+27.56% 29.12B
OMNICOM GROUP., INC. Stock Omnicom Group., Inc.
+11.32% 18.76B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD. Stock Focus Media Information Technology Co., Ltd.
+4.91% 13.23B
THE INTERPUBLIC GROUP OF COMPANIES, INC. Stock The Interpublic Group of Companies, Inc.
-3.80% 11.76B
WPP PLC Stock WPP plc
+12.14% 11.35B
JCDECAUX SE Stock JCDECAUX SE
+19.67% 5.06B
PEOPLE.CN CO., LTD Stock People.cn CO., LTD
-16.55% 3.65B
AUTOHOME INC. Stock Autohome Inc.
+6.70% 3.52B
HAKUHODO DY HOLDINGS INC Stock Hakuhodo DY Holdings Inc
+40.81% 3.51B
Other Advertising & Marketing
  1. Stock Market
  2. Equities
  3. 7078 Stock
  4. Financials INCLUSIVE Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW