Delayed
Japan Exchange
07:00:00 15/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,055
JPY
|
+19.66%
|
|
+124.14%
|
+174.24%
|
2023 |
OpenFactory, Inc. announced that it has received ¥80 million in funding from Aichi Capital Co., Ltd., New Commerce Ventures Co., Ltd., Alpha Co., Ltd. and other investors.
|
CI
| 2022 |
Smart Share Inc. announced that it has received funding from Alpha Co., Ltd., AMBITION DX HOLDINGS Co.,Ltd., CL Holdings Inc., AirTrip Corp.
|
CI
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,634
|
1,282
|
1,298
|
1,144
|
1,159
|
966.5
|
Enterprise Value (EV)
1 |
1,303
|
1,007
|
1,498
|
1,295
|
1,596
|
1,819
|
P/E ratio
|
15.1
x
|
183
x
|
-2.13
x
|
-1.66
x
|
-8.71
x
|
-2.46
x
|
Yield
|
-
|
3.76%
|
2.48%
|
2.81%
|
2.08%
|
-
|
Capitalization / Revenue
|
0.22
x
|
0.18
x
|
0.21
x
|
0.2
x
|
0.21
x
|
0.18
x
|
EV / Revenue
|
0.17
x
|
0.14
x
|
0.24
x
|
0.22
x
|
0.28
x
|
0.34
x
|
EV / EBITDA
|
4.84
x
|
9.87
x
|
-3.78
x
|
-44.6
x
|
-10.6
x
|
-6.43
x
|
EV / FCF
|
13.6
x
|
2.96
x
|
-3.32
x
|
-88.5
x
|
-7.1
x
|
-10.2
x
|
FCF Yield
|
7.34%
|
33.8%
|
-30.1%
|
-1.13%
|
-14.1%
|
-9.82%
|
Price to Book
|
0.62
x
|
0.55
x
|
0.68
x
|
0.83
x
|
1.02
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
804
|
804
|
804
|
804
|
804
|
804
|
Reference price
2 |
2,032
|
1,594
|
1,614
|
1,422
|
1,441
|
1,202
|
Announcement Date
|
29/11/18
|
26/11/19
|
27/11/20
|
26/11/21
|
28/11/22
|
28/11/23
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
7,459
|
7,037
|
6,130
|
5,764
|
5,623
|
5,379
|
EBITDA
1 |
269
|
102
|
-396
|
-29
|
-150
|
-283
|
EBIT
1 |
177
|
18
|
-474
|
-89
|
-165
|
-295
|
Operating Margin
|
2.37%
|
0.26%
|
-7.73%
|
-1.54%
|
-2.93%
|
-5.48%
|
Earnings before Tax (EBT)
1 |
173
|
39
|
-482
|
-680
|
-128
|
-388
|
Net income
1 |
108
|
7
|
-610
|
-690
|
-133
|
-393
|
Net margin
|
1.45%
|
0.1%
|
-9.95%
|
-11.97%
|
-2.37%
|
-7.31%
|
EPS
2 |
134.3
|
8.704
|
-758.5
|
-858.0
|
-165.4
|
-488.7
|
Free Cash Flow
1 |
95.62
|
339.9
|
-450.6
|
-14.62
|
-224.8
|
-178.6
|
FCF margin
|
1.28%
|
4.83%
|
-7.35%
|
-0.25%
|
-4%
|
-3.32%
|
FCF Conversion (EBITDA)
|
35.55%
|
333.21%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
88.54%
|
4,855.36%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
60.00
|
40.00
|
40.00
|
30.00
|
-
|
Announcement Date
|
29/11/18
|
26/11/19
|
27/11/20
|
26/11/21
|
28/11/22
|
28/11/23
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
200
|
151
|
437
|
852
|
Net Cash position
1 |
331
|
275
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-0.5051
x
|
-5.207
x
|
-2.913
x
|
-3.011
x
|
Free Cash Flow
1 |
95.6
|
340
|
-451
|
-14.6
|
-225
|
-179
|
ROE (net income / shareholders' equity)
|
4.16%
|
0.28%
|
-28.6%
|
-41.8%
|
-10.6%
|
-37.2%
|
ROA (Net income/ Total Assets)
|
2.11%
|
0.22%
|
-6.3%
|
-1.38%
|
-2.81%
|
-5.04%
|
Assets
1 |
5,110
|
3,204
|
9,681
|
50,083
|
4,736
|
7,798
|
Book Value Per Share
2 |
3,260
|
2,922
|
2,389
|
1,721
|
1,409
|
1,218
|
Cash Flow per Share
2 |
1,608
|
1,659
|
1,372
|
1,617
|
1,393
|
1,195
|
Capex
1 |
42
|
115
|
30
|
12
|
11
|
21
|
Capex / Sales
|
0.56%
|
1.63%
|
0.49%
|
0.21%
|
0.2%
|
0.39%
|
Announcement Date
|
29/11/18
|
26/11/19
|
27/11/20
|
26/11/21
|
28/11/22
|
28/11/23
|
|