Local, Inc. (TYO:470A)

Local Statistics

Total Valuation

Local has a market cap or net worth of JPY 2.00 billion. The enterprise value is 3.26 billion.

Market Cap	2.00B
Enterprise Value	3.26B

Important Dates

Earnings Date	n/a
Ex-Dividend Date	n/a

Share Statistics

Local has 4.00 million shares outstanding.

Current Share Class	4.00M
Shares Outstanding	4.00M
Shares Change (YoY)	n/a
Shares Change (QoQ)	n/a
Owned by Insiders (%)	n/a
Owned by Institutions (%)	n/a
Float	n/a

Valuation Ratios

The trailing PE ratio is 18.61.

PE Ratio	18.61
Forward PE	n/a
PS Ratio	0.23
PB Ratio	4.26
P/TBV Ratio	4.52
P/FCF Ratio	n/a
P/OCF Ratio	n/a
PEG Ratio	n/a

Enterprise Valuation

The stock's EV/EBITDA ratio is 11.98, with an EV/FCF ratio of -2.23.

EV / Earnings	28.09
EV / Sales	0.37
EV / EBITDA	11.98
EV / EBIT	17.06
EV / FCF	-2.23

Financial Position

The company has a current ratio of 1.04, with a Debt / Equity ratio of 8.89.

Current Ratio	1.04
Quick Ratio	0.44
Debt / Equity	8.89
Debt / EBITDA	15.36
Debt / FCF	-2.86
Interest Coverage	4.90

Financial Efficiency

Return on equity (ROE) is 30.61% and return on invested capital (ROIC) is 5.28%.

Return on Equity (ROE)	30.61%
Return on Assets (ROA)	2.80%
Return on Invested Capital (ROIC)	5.28%
Return on Capital Employed (ROCE)	19.49%
Weighted Average Cost of Capital (WACC)	n/a
Revenue Per Employee	n/a
Profits Per Employee	n/a
Employee Count	n/a
Asset Turnover	2.06
Inventory Turnover	3.52

Taxes

In the past 12 months, Local has paid 43.00 million in taxes.

Income Tax	43.00M
Effective Tax Rate	27.04%

Stock Price Statistics

Beta (5Y)	n/a
52-Week Price Change	n/a
50-Day Moving Average	n/a
200-Day Moving Average	n/a
Relative Strength Index (RSI)	n/a
Average Volume (20 Days)	3,667

Short Selling Information

Short Interest	n/a
Short Previous Month	n/a
Short % of Shares Out	n/a
Short % of Float	n/a
Short Ratio (days to cover)	n/a

Income Statement

In the last 12 months, Local had revenue of JPY 8.80 billion and earned 116.00 million in profits. Earnings per share was 26.92.

Revenue	8.80B
Gross Profit	2.63B
Operating Income	191.00M
Pretax Income	159.00M
Net Income	116.00M
EBITDA	272.00M
EBIT	191.00M
Earnings Per Share (EPS)	26.92

Balance Sheet

The company has 1.20 billion in cash and 4.18 billion in debt, with a net cash position of -2.98 billion or -744.50 per share.

Cash & Cash Equivalents	1.20B
Total Debt	4.18B
Net Cash	-2.98B
Net Cash Per Share	-744.50
Equity (Book Value)	470.00M
Book Value Per Share	117.50
Working Capital	171.00M

Cash Flow

In the last 12 months, operating cash flow was -1.38 billion and capital expenditures -84.00 million, giving a free cash flow of -1.46 billion.

Operating Cash Flow	-1.38B
Capital Expenditures	-84.00M
Depreciation & Amortization	81.00M
Net Borrowing	1.77B
Free Cash Flow	-1.46B
FCF Per Share	-365.25

Margins

Gross margin is 29.88%, with operating and profit margins of 2.17% and 1.32%.

Gross Margin	29.88%
Operating Margin	2.17%
Pretax Margin	1.81%
Profit Margin	1.32%
EBITDA Margin	3.09%
EBIT Margin	2.17%
FCF Margin	n/a

Dividends & Yields

Local does not appear to pay any dividends at this time.

Dividend Per Share	n/a
Dividend Yield	n/a
Dividend Growth (YoY)	n/a
Years of Dividend Growth	n/a
Payout Ratio	n/a
Buyback Yield	n/a
Shareholder Yield	n/a
Earnings Yield	5.79%
FCF Yield	-72.90%

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value	n/a
Lynch Upside	n/a
Graham Number
Graham Upside

Stock Splits

This stock does not have any record of stock splits.

Last Split Date	n/a
Split Type	n/a
Split Ratio	n/a

Scores

Local has an Altman Z-Score of 2.16 and a Piotroski F-Score of 2. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score	2.16
Piotroski F-Score	2