9417
Smart Value Co., Ltd.
株式会社スマートバリューSmartvalue Co., Ltd. provides cloud solutions in Japan. It operates through Digital Government, Mobility Services, and Smart Venue segments. The company offers SMART L-Gov, a cloud platform for solving various regional issues; GaaS (Government as a Service), an online government platform for administrative services; Open-gov platform for smart cities and areas; and Kuruma Base, a telematic service for corporations, providing white labelled in-vehicle devices, management consoles, and smartphone apps for mobility sharing services, such as car sharing and call centers. It also provides DX consulting, which supports car-related businesses, including consulting, system implementation, and growth support; and business solutions, such as vehicle solutions for corporations. Smartvalue Co., Ltd. was founded in 1928 and is headquartered in Osaka, Japan.
Price
¥305
Market Cap
¥3.2B
Ent. Value
¥1.0B
Net Cash
¥2.1B
Shares Out.
10.4M
P / E
3.5×
EV / EBIT
—
P / Book
1.25×
P / NCAV
N/M
Div. Yield
2.62%
Financials
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥4.4B | ¥3.8B | ¥3.9B | ¥3.8B | ¥3.4B |
| Cost of Sales | ¥2.9B | ¥2.7B | ¥2.6B | ¥2.5B | ¥2.8B |
| Gross Profit | ¥1.4B | ¥1.2B | ¥1.3B | ¥1.3B | ¥663M |
| SG&A | ¥1.9B | ¥1.5B | ¥1.4B | ¥1.3B | ¥1.3B |
| Operating Income | ¥-441M | ¥-308M | ¥-75M | ¥-15M | ¥-605M |
| Non-Operating Income | ¥60M | ¥16M | ¥9M | ¥33M | ¥25M |
| Interest Income | ¥1M | ¥0M | ¥0M | ¥0M | ¥0M |
| Non-Operating Expenses | ¥353M | ¥20M | ¥9M | ¥9M | ¥0M |
| Interest Expense | ¥302M | ¥9M | ¥7M | ¥6M | ¥0M |
| Ordinary Income | ¥-733M | ¥-313M | ¥-76M | ¥8M | ¥-580M |
| Pre-tax Income | ¥1.2B | ¥-360M | ¥-76M | ¥8M | ¥-1.4B |
| Income Taxes | ¥392M | ¥29M | ¥35M | ¥-15M | ¥-26M |
| Current Tax | ¥469M | ¥9M | ¥8M | ¥9M | ¥7M |
| Deferred Tax | ¥-77M | ¥20M | ¥27M | ¥-23M | ¥175M |
| Net Income (owners) | ¥916M | ¥-349M | ¥-49M | ¥1M | ¥-1.4B |
| Minority Interest | ¥-64M | ¥-40M | ¥-63M | ¥22M | — |
| Comprehensive Income | ¥852M | ¥-389M | ¥-111M | ¥23M | ¥-1.4B |
| EBITDA | ¥117M | ¥-157M | ¥72M | ¥123M | ¥-13M |
| Goodwill Amort. (J-GAAP) | ¥110M | ¥16M | ¥16M | ¥16M | ¥394M |
| EPS | ¥88.15 | ¥-33.57 | ¥-4.80 | ¥0.11 | ¥-140.54 |
| Shares Outstanding | 10.4M | 10.4M | 10.4M | 10.0M | 10.0M |
| Shares Issued (total) | 10.7M | 10.7M | 10.7M | 10.3M | 10.3M |
| Treasury Shares | 0.3M | 0.3M | 0.3M | 0.2M | 0.2M |