Stock 4377 ONE CAREER INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ONE CAREER Inc.

Equities

4377

JP3994450009

Internet Services

Delayed Japan Exchange
Other stock markets
 11:30:00 13/05/2024 am IST 		5-day change 1st Jan Change
3,575 JPY -0.42% Intraday chart for ONE CAREER Inc. +3.62% -12.16%
2023 TRUNK Inc. announced that it has received funding from ONE CAREER Inc. CI
2022 Music, acting and activism: Life Lessons with Stevie Van Zandt RE

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 16,850 21,141 23,653 21,085 - -
Enterprise Value (EV) 1 14,900 18,654 20,567 21,085 21,085 21,085
P/E ratio 56.3 x 47.4 x 33.8 x 23.9 x 16.9 x 9.77 x
Yield - - - - - -
Capitalization / Revenue 8.64 x 7.45 x 5.96 x 3.77 x 2.88 x 2.03 x
EV / Revenue 8.64 x 7.45 x 5.96 x 3.77 x 2.88 x 2.03 x
EV / EBITDA - - - - - -
EV / FCF - 32.4 x 28.8 x 26 x 17.1 x 10.1 x
FCF Yield - 3.08% 3.48% 3.85% 5.84% 9.87%
Price to Book 9.11 x 9.21 x 7.83 x 5.27 x 4.07 x -
Nbr of stocks (in thousands) 5,761 5,760 5,812 5,898 - -
Reference price 2 2,925 3,670 4,070 3,575 3,575 3,575
Announcement Date 14/02/22 14/02/23 14/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 1,951 2,839 3,970 5,600 7,326 10,400
EBITDA - - - - - -
EBIT 1 422 619 996 1,250 1,728 300
Operating Margin 21.63% 21.8% 25.09% 22.32% 23.59% 2.88%
Earnings before Tax (EBT) 393 622 992 - - -
Net income 1 268 446 694 880 1,230 2,150
Net margin 13.74% 15.71% 17.48% 15.71% 16.78% 20.67%
EPS 2 51.92 77.44 120.2 149.8 211.2 365.9
Free Cash Flow 1 - 652 822 811 1,231 2,081
FCF margin - 22.97% 20.71% 14.48% 16.8% 20.01%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - 146.19% 118.44% 92.16% 100.12% 96.79%
Dividend per Share - - - - - -
Announcement Date 14/02/22 14/02/23 14/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 510 993 1,503 560 776 823 1,360 2,183 716 1,071 1,131 1,818 1,149 1,503
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - 48 443 491 60 68 111 630 741 -10 265 130 797 16 308
Operating Margin - 9.41% 44.61% 32.67% 10.71% 8.76% 13.49% 46.32% 33.94% -1.4% 24.74% 11.49% 43.84% 1.39% 20.49%
Earnings before Tax (EBT) - 49 - 493 60 - 112 - 742 -9 - - - - -
Net income 1 - 34 310 344 43 59 80 448 528 -6 172 92 567 11 210
Net margin - 6.67% 31.22% 22.89% 7.68% 7.6% 9.72% 32.94% 24.19% -0.84% 16.06% 8.13% 31.19% 0.96% 13.97%
EPS - 6.050 - 59.87 7.330 - 13.90 - 91.74 -1.130 - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date - 16/05/22 10/08/22 10/08/22 14/11/22 14/02/23 15/05/23 14/08/23 14/08/23 14/11/23 14/02/24 - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position 1,950 2,487 3,086 - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - 652 822 811 1,231 2,081
ROE (net income / shareholders' equity) 27.3% 21.5% 26% 22.4% 24.8% 29.1%
ROA (Net income/ Total Assets) - 20.5% 26.6% - - -
Assets 1 - 2,173 2,612 - - -
Book Value Per Share 2 321.0 398.0 520.0 678.0 879.0 -
Cash Flow per Share 2 56.90 84.50 135.0 166.0 239.0 385.0
Capex 1 9 110 94 148 158 168
Capex / Sales 0.46% 3.87% 2.37% 2.64% 2.16% 1.62%
Announcement Date 14/02/22 14/02/23 14/02/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for ONE CAREER Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Internet Services

1st Jan change Capi.
ONE CAREER INC. Stock ONE CAREER Inc.
-12.16% 136M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+28.81% 441B
NETFLIX, INC. Stock Netflix, Inc.
+26.64% 263B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+7.23% 140B
AIRBNB, INC. Stock Airbnb, Inc.
+9.54% 92.89B
PROSUS N.V. Stock Prosus N.V.
+28.40% 90.53B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+54.17% 58.64B
DOORDASH, INC. Stock DoorDash, Inc.
+17.82% 46.96B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
+1.36% 36.7B
NASPERS LIMITED Stock Naspers Limited
+23.11% 36.11B
Other Internet Services
  1. Stock Market
  2. Equities
  3. 4377 Stock
  4. Financials ONE CAREER Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW