Matching Service Japan Co., Ltd.

TSE

6539

Stock

Yield per half year: -16.35%
Dividend yield: 12.36%
Sector: Industrials

Reporting Matching Service Japan Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥								26.09
Выручка, млрд ¥	3.12	3.83	4.1	3.37	3.76	4.29	4.57	4.57	4.02	2.19
Чистая прибыль, млрд ¥	0.91	1.2	1.37	1.08	1.03	1.22	1.13	1.13	1.17	-3.78
EV, млрд ¥	40.71	37.95	7.43	22.03	13.6	16.67	25.75	25.75	17.10	28.22
EBIT, млрд ¥	1.34	1.79	1.7	0.8644	1.58	1.77	1.62	1.62	1.51	-0.96
EBITDA, млрд ¥	1.39	1.85	1.6	0.9431	1.66	1.84	1.71	1.71	1.55	1.34
OIBDA, млрд ¥			2.46	1.84	2.2	2.41	2.19	2.19	2.22	-2.30
Баланс стоимость, млрд ¥	6.08	7	7.96	9.36	9.58	10.49	10.24	10.24	9.53	5.17
FCF, млрд ¥	0.8853	1.27	1.23	0.4631	1.12	1.32	1	1	1.03	-4.06
Операционный денежный поток, млрд ¥	1.01	1.32	1.34	0.532	1.17	1.45	1.18	1.18	1.13	-2.51
Операционная прибыль, млрд ¥	1.17	1.69	1.7	0.8644	1.58	1.79	1.62	1.62	1.51	-0.96
Операционные расходы, млрд ¥	1.94	2.14	2.39	2.13	2.18	2.5	2.95	2.95	2.43	4.30
CAPEX, млрд ¥	0.125	0.051	0.1119	0.0688	0.0578	0.1338	0.1052	0.1052	0.0955	-1.23

	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ¥		1.07	1.08	171.07	1.07	1.2	1.11	1.2	1.92	1.95	1.83	1.60	10.52
Чистая прибыль, млрд ¥		0.378	0.3525	27.28	0.3438	0.3493	0.3278	0.1141	0.283	0.306	0.226	0.2514	-7.17
EV, млрд ¥		13.94	17.41	2 618.96	19.49	23.79	19.8	25.75	22.86	21.38	23.47	22.65	3.46
EBIT, млрд ¥		0.2131	0.47	66.04	0.5014	0.4752	0.4243	0.2703	0.443	0.46	0.37	0.3935	-2.70
EBITDA, млрд ¥		0.3552	0.4282	98.68	0.5213	0.4953	0.4445	0.2939	0.4638	0.5765	0.3908	0.4339	-2.54
OIBDA, млрд ¥							0.5426	0.4737	0.6238	0.7305	0.5348	0.5811	-0.29
Баланс стоимость, млрд ¥		9.93	10.25	1 648.12	9.63	9.98	10.25	10.24	9.02	9.53	9.58	9.72	-1.34
FCF, млрд ¥			0.0382	0.0382	0.0398	0.0401	0.0404					0.0393	1.13
Операционный денежный поток, млрд ¥	1.17	0.6405	0.0382	0.0382	0.0398	0.0401	0.0404					0.0393	1.13
Операционная прибыль, млрд ¥		0.2131	0.47	66.04	0.4086	0.4953	0.4258	0.2939	0.443	0.46	0.37	0.3985	-2.77
Операционные расходы, млрд ¥		0.6198	0.6102	104.95	0.6635	0.7033	0.6801	0.8798	1.07	1.1	1.07	0.9600	9.49
CAPEX, млрд ¥	0.0578	0.1092		0.1338								0.1003	32.28

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	2.79	2.87	6.37	6.38	7.42	8.73	4.67	4.67	6.71	-6.02
Short Term Investments ¥		1.23	0.5183	1	0.5	0.1233	1	1	0.6283	14.05
Total Receivables ¥		0.162	0.164	0.137	0.1523	0.161	0.4619	0.4619	0.2152	23.01
Total Current Assets ¥		4.35	7.09	7.65	8.15	8.96	6.22	6.22	7.61	-2.58
Чистые активы, млрд ¥	3.51	4.35	7.09	7.65	0.044	0.041		0.041	3.83	-60.66
Активы, млрд ¥	6.73	7.81	8.81	10.16	10.41	11.27	11.5	11.5	10.43	5.47
Short Term Debt ¥							0.0531	0.0531	0.0531	0.00
Задолженность, млрд ¥	0.6525	0.812	0.8447	0.7788	0.816	0.7673	1.17	1.17	0.8754	6.73
Чистый долг, млрд ¥	-2.79	-2.87	-6.37	-6.38	-7.42	-8.73	-4.57	-4.57	-6.6940	-6.43
Долг, млрд ¥							0.0986	0.0986	0.0986	0.00
Расходы на обслуживание долга ¥			0.5313	0.7431	0.0811	0.0956		0.0956	0.3628	-34.87
Чист. проц. доходы, млрд ¥	0.0418	0.0844	0.1935	0.0428	0.0811	0.0911	0.115	0.0911	0.1047	-9.88
Амортизация, млрд ¥		0.0599	0.0638	0.0787	0.0827	0.0744	0.0837	0.0837	0.0767	5.58
Себестоимость, млрд ¥			0.0022	0.0012	0.00035	0.000772	0.001	0.001	0.0011	-14.59
Товарно материальные запасы ¥		0.0454	0.0306	0.0296	0.0379	0.0596		0.0596	0.0406	5.59

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ¥				6.94	7.69	1 371.38	6.69	6.58	7.7	4.67	3.21	3.82	3.88	4.66	-12.81
Short Term Investments ¥				1	0.55	18.1	1	1.5	0.5	1	1	0.9	1	0.8800	14.87
Total Receivables ¥				0.235	0.1665	25.29	0.1715	0.2242	0.2292	0.4619	0.478	0.455	0.399	0.4046	11.73
Total Current Assets ¥				8.27	8.48	1 407.22	7.94	8.4	8.51	6.22	4.79	5.3	5.34	6.03	-8.90
Чистые активы, млрд ¥	7.79	8.15	8.05	8.27	0.0381	6.44	0.04							4.57	-65.39
Активы, млрд ¥				10.68	10.85	1 771.5	10.28	10.77	10.78	11.6	10.16	10.74	10.49	10.75	-0.54
Short Term Debt ¥										0.0531				0.0531	0.00
Задолженность, млрд ¥				0.7296	0.5827	120.56	0.635	0.7693	0.5123	1.27	1.04	1.09	0.767	0.9359	8.41
Чистый долг, млрд ¥				-6.94	-7.69	-1 371.38	-6.69	-6.58	-7.7	-4.57	-3.21	-3.82	-3.88	-4.6360	-12.81
Долг, млрд ¥										0.0986				0.0986	0.00
Расходы на обслуживание долга ¥		0.015	0.0277	0.0304	0.0187	30.57					0.000983		0.000626	6.12	-54.00
Чист. проц. доходы, млрд ¥	0.0058	0.015	0.0277	0.0304	0.0187	2.27	0.576	5.58	6.57	0.034				3.01	-56.84
Амортизация, млрд ¥				-0.0916	-0.0419	32.64	0.0199	0.0201	0.0202	0.0235	0.0208	0.1165	0.0208	0.0404	0.59
Себестоимость, млрд ¥							0.000216	0.000454	0.000253	0.0235	0.401	0.391	0.395	0.2422	335.21
Товарно материальные запасы ¥						9.36								9.36	0.00

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	36.45	47.98	55.05	43.33	41.32	48.93	45.4		45.4	46.81	-3.78
Цена акции ао					1004	1134	1101	916	916	1038.75	-2.27
Число акций ао, млн		24.96	24.96	24.96	25	25	25		25	24.98	0.03
FCF/акцию	35.46	50.84	49.35	18.55	44.63	52.76	40.16		40.16	41.09	-4.04

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS	15.13	14.1	1091.44	13.75	13.97	13.11	4.56	11.35	12.31	9.1			10.09	-7.04
Цена акции ао											1008	916	962.00	-4.67
FCF/акцию		1.53	1.53	1.59	1.61	1.62							1.58	1.15

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	15.89	18.32	18.37	12.49	10.91	12.19	10.95		10.95	10.38	12.98	-9.83
ROA, %	14.33	16.48	16.54	11.41	10.04	11.28	9.96		9.96	5.53	11.85	-9.65
ROS, %			33.53	32.11	27.48	28.49	24.81	24.81	24.81	6.68	27.54	-5.03
ROCE, %	22.01	25.63	21.41	9.01	16.42	16.84	15.61	15.7	15.7	10.99	14.72	11.75
Ebit margin, %			50.37	47.7	41.93	41.2	35.46	35.46	35.46		40.35	-5.76
Рентаб EBITDA, %	44.62	48.41	38.96	27.99	44.13	42.94	37.29	37.29	37.29	14.03	37.93	5.91
Чистая рентаб, %	29.19	31.29	33.53	32.1	27.48	28.49	24.81		24.81	6.68	29.28	-5.85
Operation Margin, %			41.6	36.8	41.93	41.68	35.49	35.49	35.49	8.76	38.28	-0.72

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %	3.98	3.63	1.75	3.42	3.46	3.25	1.13	2.84	3.12	2.34		10.38	2.54	-6.36
ROA, %	3.6	3.28	1.57	3.19	3.32	3.04	1.02	2.6	2.93	2.13		5.53	2.34	-6.87
ROS, %				32.06	29.13	29.63	9.53	14.75	15.69	12.34	24.81	6.68	15.42	21.09
ROCE, %		4.77	4.17	4.97	4.7	4.2	2.68	4.44	4.64	3.78	15.7	10.99	6.25	42.41
Ebit margin, %				46.76	39.63	38.36	22.58	23.1	23.59	20.2	35.46		24.99	9.45
Рентаб EBITDA, %		39.63	57.69	48.62	41.31	40.18	24.55	24.18	29.56	21.33	37.29	14.03	27.38	8.72
Чистая рентаб, %	35.44	32.62	15.95	32.06	29.13	29.63	9.53	14.75	15.69	12.34		6.68	16.39	-16.07
Operation Margin, %				38.1	41.31	38.5	24.55	23.1	23.59	20.2	35.49	8.76	25.39	7.65

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	47.81	34.08	10.05	26.26	20.35	20.77	26.72		26.72	83.25	20.83	21.60
P/BV	7.16	5.83	1.73	3.03	2.19	2.42	2.93		2.93	68.06	2.46	11.11
P/S	13.95	10.66	3.37	8.43	5.59	5.92	6.63		6.63	67.57	5.99	14.49
P/FCF						19.78	25.99	25.99	25.99	46.98	23.92	9.53
E/P						0.0469	0.0435	0.0435	0.0435	0.60	0.0446	-2.48
EV/EBIT			3.6	13.7	8.63	9.42	15.87	15.87	15.87		12.70	2.98
EV/EBITDA	29.27	20.48	4.65	23.36	8.2	9.04	15.09		15.09	74.83	12.07	26.55
EV/S			1.81	6.54	3.62	3.88	5.63	5.63	5.63	67.59	5.06	-2.95
EV/FCF			6.03	47.56	12.19	12.64	25.65	25.65	25.65	19.10	24.74	-11.62
Debt/EBITDA						0	0.0578	0.0578	0.0578	2.59	0.0578	0.00
Netdebt/Ebitda			-3.99	-6.77	-4.48	-4.73	-2.68	-2.68	-2.68	0.10	-4.2680	-16.92
Debt/Ratio						0	0.0086	0.0086	0.0086	0.16	0.0086	0.00
Debt/Equity						0	0.0096	0.1133	0.1133	0.44	0.0614	243.54
Debt/Net Income						0	0.0869	0.0869	0.0869	5.09	0.0869	0.00
PEG								-1.92	-1.92		-1.9200	0.00
Бета						1.34	1.07	1.28	1.28	10.26	1.23	-1.52
Индекс Альтмана						3.81	3.75	3.86	3.86	7.62	3.81	0.44

	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	17.76	20.07	20.77	20.98	24.91	23.02	26.72	24.33	24.53	29.5			83.25	25.62	5.09
P/BV	2.1	2.45	2.42	2.71	3.04	2.68	2.93	2.86	2.61	2.81			68.06	2.78	0.95
P/S	5.18	6.05	5.92	6.08	6.84	6.16	6.63	4.82	4.1	3.97			67.57	5.14	-8.41
P/FCF												25.99	46.98	25.99	0.00
E/P												0.0435	0.60	0.0435	0.00
EV/EBIT				38.86	50.06	46.67	95.24	51.61	46.49	63.44		15.87		54.53	-30.12
EV/EBITDA	8.29	10.24	8.93	11.46	13.75	11.61	14.67	13.47	12.02	13.61			74.83	13.08	3.23
EV/S				18.17	19.84	17.9	21.51	11.92	10.97	12.81		5.63	67.59	12.57	-23.52
EV/FCF				489.38	592.92	489.57						25.65	19.10	399.38	-52.15
Debt/EBITDA							0.3355					0.0578	2.59	0.1967	-58.49
Netdebt/Ebitda				-12.83	-13.28	-17.31	-15.56	-6.92	-6.63	-9.93		-2.68	0.10	-8.3440	-29.66
Debt/Ratio							0.0085					0.0086	0.16	0.0086	0.59
Debt/Equity							0.0096					0.1133	0.44	0.0614	243.54
Debt/Net Income							0.8645					0.0869	5.09	0.4757	-68.30
PEG												-1.92		-1.9200	0.00
Бета											1.19	1.28	10.26	1.23	3.71
Индекс Альтмана											3.86	3.86	7.62	3.86	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.2171	0.2797	0.3736	0.3742	0.3748	0.3748	1.22			1.22		0.5435	26.70
Дивиденд	3.75	3.75	15	15	15	15	49	56	56	56		38.20	30.14
Див доход, ао, %	0.2439	0.2828	0.9954	1.4	1.62	3.65	6.5	8.74	12.36	12.36	4.26	6.57	50.14
Дивиденды / прибыль, %		23.86	23.35	27.19	34.59	36.28	30.64	107.93		107.93	36.79	47.33	31.75
Dividend Coverage Ratio									0.9265	0.9265		0.9265	0.00

	2022Q1	2022Q3	2023Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.3748	0.3748	0.3748			0.3748	0.00
Дивиденды / прибыль, %	186.51	99.15	215.83		36.79	167.16	4.99
Dividend Coverage Ratio				0.9265		0.9265	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.73	2.04	1.54	3.12	2.3	2.3	-3.37
Персонал, чел				166	166		0.00

	CAGR 5

	CAGR 5