Stock 3991 WANTEDLY, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wantedly, Inc.

Equities

3991

JP3155850005

Internet Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
1,230 JPY +1.49% Intraday chart for Wantedly, Inc. +5.58% -9.96%
2022 Wantedly Singapore Pte. Ltd. announced that it expects to receive SGD 1 million in funding from Wantedly, Inc. CI
2022 Ex-Work Inc. announced that it has received ¥50 million in funding from Globis Capital Partners, Wantedly, Inc., Egg FORWARD, Inc., DG Ventures, Inc. CI

Valuation

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,551 12,279 25,257 20,208 15,063 11,682 - -
Enterprise Value (EV) 1 30,475 10,935 23,727 17,455 11,362 11,682 11,682 11,682
P/E ratio 215 x 52.4 x 106 x 27.2 x 15.1 x 11.7 x 11.1 x 9.74 x
Yield - - - - 1.26% 1.63% 1.63% 1.63%
Capitalization / Revenue 10.8 x 3.97 x 7.07 x 4.49 x 3.17 x 2.49 x 2.2 x 1.95 x
EV / Revenue 10.8 x 3.97 x 7.07 x 4.49 x 3.17 x 2.49 x 2.2 x 1.95 x
EV / EBITDA 95,653,166 x 26,230,002 x - - - - - -
EV / FCF 71.5 x 49.7 x - 16.8 x 17.7 x 15.7 x 14.4 x 12.8 x
FCF Yield 1.4% 2.01% - 5.95% 5.64% 6.38% 6.93% 7.79%
Price to Book 39.8 x 11.7 x 19.5 x 9.83 x 4.79 x - - -
Nbr of stocks (in thousands) 9,199 9,331 9,379 9,395 9,497 9,497 - -
Reference price 2 3,430 1,316 2,693 2,151 1,586 1,230 1,230 1,230
Announcement Date 10/15/19 10/15/20 10/15/21 10/14/22 10/13/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,922 3,094 3,574 4,497 4,746 4,700 5,300 6,000
EBITDA 329.8 468.1 - - - - - -
EBIT 1 305 443 414 1,251 1,589 1,600 1,700 2,000
Operating Margin 10.44% 14.32% 11.58% 27.82% 33.48% 34.04% 32.08% 33.33%
Earnings before Tax (EBT) 288 421 404 1,232 1,562 - - -
Net income 1 146 233 236 741 995 1,000 1,050 1,200
Net margin 5% 7.53% 6.6% 16.48% 20.97% 21.28% 19.81% 20%
EPS 2 15.94 25.12 25.29 78.97 104.9 105.3 110.6 126.3
Free Cash Flow 1 441 247 - 1,202 849 745 810 910
FCF margin 15.09% 7.98% - 26.73% 17.89% 15.85% 15.28% 15.17%
FCF Conversion (EBITDA) 133.7% 52.76% - - - - - -
FCF Conversion (Net income) 302.05% 106.01% - 162.21% 85.33% 74.5% 77.14% 75.83%
Dividend per Share 2 - - - - 20.00 20.00 20.00 20.00
Announcement Date 10/15/19 10/15/20 10/15/21 10/14/22 10/13/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2020 S1 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 S1 2024 Q3 2024 Q4
Net sales 1 1,605 1,635 1,059 1,118 2,177 1,151 1,169 1,186 1,210 2,396 1,184 1,166 1,168 1,159 2,327 1,167 1,207
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 187 418 257 221 478 467 306 345 448 793 441 355 394 351 745 426 430
Operating Margin 11.65% 25.57% 24.27% 19.77% 21.96% 40.57% 26.18% 29.09% 37.02% 33.1% 37.25% 30.45% 33.73% 30.28% 32.02% 36.5% 35.63%
Earnings before Tax (EBT) 177 415 251 - 467 466 - 340 - 785 436 - 389 - 735 - -
Net income 1 96 255 161 132 293 282 166 221 269 490 265 240 242 205 447 266 287
Net margin 5.98% 15.6% 15.2% 11.81% 13.46% 24.5% 14.2% 18.63% 22.23% 20.45% 22.38% 20.58% 20.72% 17.69% 19.21% 22.79% 23.78%
EPS 10.45 27.37 17.20 - 31.28 29.96 - 23.50 - 51.75 27.92 - 25.54 - 47.17 - -
Dividend per Share - - - - - - - - - - - - - - - - -
Announcement Date 4/14/20 4/14/21 1/14/22 4/14/22 4/14/22 7/15/22 10/14/22 1/12/23 4/13/23 4/13/23 7/13/23 10/13/23 1/12/24 4/12/24 4/12/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 1,076 1,344 1,530 2,753 3,701 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 441 247 - 1,202 849 745 810 910
ROE (net income / shareholders' equity) 20.5% 22.2% 20.2% 44.3% 38.2% 25.3% 21.8% 20.6%
ROA (Net income/ Total Assets) 19.9% 23.6% 19% 41.9% 38.6% - - -
Assets 1 732.7 985.9 1,242 1,770 2,576 - - -
Book Value Per Share 86.30 113.0 138.0 219.0 331.0 - - -
Cash Flow per Share 2 18.50 27.70 27.40 81.20 108.0 109.0 114.0 130.0
Capex 1 19 5 20 16 15 49 34 34
Capex / Sales 0.65% 0.16% 0.56% 0.36% 0.32% 1.04% 0.64% 0.57%
Announcement Date 10/15/19 10/15/20 10/15/21 10/14/22 10/13/23 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wantedly, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,230 JPY
Average target price
2,200 JPY
Spread / Average Target
+78.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Social Media & Networking

1st Jan change Capi.
WANTEDLY, INC. Stock Wantedly, Inc.
-9.96% 74.21M
KUAISHOU TECHNOLOGY Stock Kuaishou Technology
+7.08% 31.29B
TENCENT MUSIC ENTERTAINMENT GROUP Stock Tencent Music Entertainment Group
+42.95% 20.08B
MATCH GROUP, INC. Stock Match Group, Inc.
-12.63% 8.55B
WEIBO CORPORATION Stock Weibo Corporation
-19.63% 2.14B
BUMBLE INC. Stock Bumble Inc.
-28.83% 1.32B
NEXTDOOR HOLDINGS, INC. Stock Nextdoor Holdings, Inc.
+6.88% 795M
GREE, INC. Stock GREE, Inc.
-18.60% 504M
NEW WORK SE Stock New Work SE
-22.97% 356M
ZIGEXN CO., LTD. Stock ZIGExN Co., Ltd.
-1.51% 346M
Social Media & Networking
  1. Stock Market
  2. Equities
  3. 3991 Stock
  4. Financials Wantedly, Inc.