Stock 6096 RAREJOB INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials RareJob Inc.

Equities

6096

JP3979210006

Professional & Business Education

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-12 am EDT 		5-day change 1st Jan Change
419 JPY +2.20% Intraday chart for RareJob Inc. -3.01% -51.22%
May. 15 RareJob Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2025 CI
May. 15 RareJob Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 7,580 16,108 19,442 8,374 11,717 7,372
Enterprise Value (EV) 1 6,764 15,017 17,910 7,681 12,319 7,139
P/E ratio 61.3 x 82.1 x 51.8 x 46.2 x 60.2 x -25.5 x
Yield - - 0.47% 1.22% 0.97% -
Capitalization / Revenue 2.08 x 3.57 x 3.65 x 1.5 x 2.02 x 0.72 x
EV / Revenue 1.86 x 3.33 x 3.36 x 1.37 x 2.13 x 0.7 x
EV / EBITDA 19.8 x 21.9 x 19.5 x 13.6 x 22.5 x 6.24 x
EV / FCF 90.2 x 35.5 x 28.1 x 12.7 x -77.5 x 9.09 x
FCF Yield 1.11% 2.82% 3.56% 7.9% -1.29% 11%
Price to Book 5.62 x 11.4 x 10.1 x 3.64 x 4.73 x 4.01 x
Nbr of stocks (in thousands) 9,160 9,009 9,081 9,304 9,480 9,488
Reference price 2 827.5 1,788 2,141 900.0 1,236 777.0
Announcement Date 6/21/19 6/23/20 6/24/21 6/22/22 6/29/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 3,639 4,512 5,331 5,598 5,787 10,175
EBITDA 1 342 686 919 563 547 1,145
EBIT 1 178 447 669 274 229 697
Operating Margin 4.89% 9.91% 12.55% 4.89% 3.96% 6.85%
Earnings before Tax (EBT) 1 202 379 612 267 287 -125
Net income 1 124 205 391 184 194 -288
Net margin 3.41% 4.54% 7.33% 3.29% 3.35% -2.83%
EPS 2 13.51 21.79 41.33 19.50 20.54 -30.48
Free Cash Flow 1 75 423.2 637.4 606.9 -159 785.2
FCF margin 2.06% 9.38% 11.96% 10.84% -2.75% 7.72%
FCF Conversion (EBITDA) 21.93% 61.7% 69.36% 107.79% - 68.58%
FCF Conversion (Net income) 60.48% 206.46% 163.01% 329.82% - -
Dividend per Share - - 10.00 11.00 12.00 -
Announcement Date 6/21/19 6/23/20 6/24/21 6/22/22 6/29/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 S1 2024 Q3
Net sales 1 2,661 2,686 1,446 1,466 2,912 1,465 2,900 1,464 1,423 2,887 2,631 5,026 2,677
EBITDA - - - - - - - - - - - - -
EBIT 1 369 131 159 1 160 16 45 131 52 183 196.7 365 260
Operating Margin 13.87% 4.88% 11% 0.07% 5.49% 1.09% 1.55% 8.95% 3.65% 6.34% 7.48% 7.26% 9.71%
Earnings before Tax (EBT) 1 365 98 146 23 169 55 95 142 - - 195.5 356 236
Net income 1 233 88 98 -2 96 44 62 101 31 132 265.6 376 157
Net margin 8.76% 3.28% 6.78% -0.14% 3.3% 3% 2.14% 6.9% 2.18% 4.57% 10.09% 7.48% 5.86%
EPS 2 25.85 9.590 10.60 - - 4.760 6.690 10.83 - - 28.09 39.97 16.50
Dividend per Share - - - - - - - - - - - - -
Announcement Date 11/12/20 11/11/21 2/14/22 5/16/22 5/16/22 8/15/22 11/14/22 2/14/23 5/11/23 5/11/23 8/14/23 11/14/23 2/14/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - 602 -
Net Cash position 1 816 1,091 1,532 693 - 233
Leverage (Debt/EBITDA) - - - - 1.101 x -
Free Cash Flow 1 75 423 637 607 -159 785
ROE (net income / shareholders' equity) 9.86% 13.2% 21.2% 7.58% 6.27% -12.9%
ROA (Net income/ Total Assets) 4.72% 9.19% 10.4% 3.17% 2.17% 6.66%
Assets 1 2,626 2,230 3,752 5,808 8,931 -4,327
Book Value Per Share 2 147.0 158.0 213.0 247.0 261.0 194.0
Cash Flow per Share 2 137.0 239.0 315.0 335.0 236.0 282.0
Capex 1 41 29 67 65 24 30
Capex / Sales 1.13% 0.64% 1.26% 1.16% 0.41% 0.29%
Announcement Date 6/21/19 6/23/20 6/24/21 6/22/22 6/29/23 6/26/24
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 Professional & Business Education

1st Jan change Capi.
RAREJOB INC. Stock RareJob Inc.
-51.22% 25.1M
IDP EDUCATION LIMITED Stock IDP Education Limited
-29.01% 2.69B
NATIONAL COMPANY FOR LEARNING AND EDUCATION Stock National Company for Learning and Education
+50.76% 2.04B
AFYA LIMITED Stock Afya Limited
-18.79% 1.57B
OFFCN EDUCATION TECHNOLOGY CO., LTD. Stock Offcn Education Technology Co., Ltd.
-64.46% 1.23B
PORTER HOLDING INTERNATIONAL, INC. Stock Porter Holding International, Inc.
-.--% 813M
NIIT LEARNING SYSTEMS LIMITED Stock NIIT Learning Systems Limited
+5.69% 753M
HUAHUI EDUCATION GROUP LIMITED Stock Huahui Education Group Limited
+83.20% 693M
CHINA EAST EDUCATION HOLDINGS LIMITED Stock China East Education Holdings Limited
-11.94% 659M
ATAA EDUCATIONAL COMPANY Stock Ataa Educational Company
-18.52% 656M
Professional & Business Education
  1. Stock Market
  2. Equities
  3. 6096 Stock
  4. Financials RareJob Inc.