4167
Kokopelli Inc.
株式会社ココペリKokopelli Inc. operates as BtoB SaaS model business platform company in Japan. The company offers Big Advance, business network that connects financial institutions; bank assist portal, a customer service tool that assists financial institutions in creating contact points with customers; BIG ADVANCE GLOBAL, a business matching platform; SAF, an automated response tool; and business matching portal, a platform for financial institutions that streamlines business matching operations. It also provides consulting services for utilizing subsidies. The company was incorporated in 2007 and is headquartered in Chiyoda, Japan. Kokopelli Inc. is a subsidiary of Dimples' Co., Ltd.
Price
¥283
Market Cap
¥2.1B
Ent. Value
¥927M
Net Cash
¥1.2B
Shares Out.
7.6M
P / E
17.0×
EV / EBIT
4.7×
P / Book
1.15×
P / NCAV
2.05×
Div. Yield
—
Financials
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Net Sales | ¥2.0B | ¥1.8B | ¥1.8B | ¥1.6B |
| Cost of Sales | ¥868M | ¥830M | ¥810M | ¥623M |
| Gross Profit | ¥1.1B | ¥991M | ¥966M | ¥1.0B |
| SG&A | ¥942M | ¥957M | ¥902M | ¥661M |
| Operating Income | ¥198M | ¥34M | ¥64M | ¥358M |
| Non-Operating Income | ¥4M | ¥9M | ¥2M | ¥0M |
| Interest Income | — | — | ¥0M | ¥0M |
| Non-Operating Expenses | ¥2M | ¥2M | ¥1M | ¥2M |
| Interest Expense | ¥2M | ¥2M | ¥1M | — |
| Ordinary Income | ¥200M | ¥40M | ¥65M | ¥357M |
| Pre-tax Income | ¥211M | ¥46M | ¥65M | ¥391M |
| Income Taxes | ¥85M | ¥13M | ¥44M | ¥109M |
| Current Tax | ¥100M | ¥38M | ¥42M | ¥72M |
| Deferred Tax | ¥-15M | ¥-26M | ¥2M | ¥37M |
| Net Income (owners) | ¥126M | ¥33M | ¥21M | ¥282M |
| Comprehensive Income | ¥126M | ¥33M | ¥21M | — |
| EBITDA | ¥383M | ¥183M | ¥137M | ¥386M |
| Goodwill Amort. (J-GAAP) | ¥62M | ¥55M | ¥17M | — |
| EPS | ¥16.62 | ¥4.28 | ¥2.70 | ¥35.94 |
| Shares Outstanding | 7.6M | 7.6M | 7.8M | 7.9M |
| Shares Issued (total) | 7.9M | 7.9M | 7.9M | 7.9M |
| Treasury Shares | 0.3M | 0.4M | 0.1M | — |