Market Closed -
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
5,880
JPY
|
-2.81%
|
|
+9.29%
|
-18.33%
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
9,221
|
14,017
|
23,795
|
48,263
|
34,712
|
-
|
Enterprise Value (EV)
1 |
8,322
|
12,707
|
22,145
|
46,269
|
34,712
|
34,712
|
P/E ratio
|
66.8
x
|
42.9
x
|
39.7
x
|
54.9
x
|
28.4
x
|
20.8
x
|
Yield
|
-
|
0.41%
|
0.37%
|
0.24%
|
0.53%
|
0.71%
|
Capitalization / Revenue
|
2.42
x
|
2.82
x
|
3.71
x
|
5.83
x
|
3.27
x
|
2.63
x
|
EV / Revenue
|
2.42
x
|
2.82
x
|
3.71
x
|
5.83
x
|
3.27
x
|
2.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
34.8
x
|
18.1
x
|
13.4
x
|
EV / FCF
|
29,555,110
x
|
-
|
48,463,105
x
|
111,720,013
x
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
Price to Book
|
9.7
x
|
11
x
|
13.6
x
|
18.9
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
5,754
|
5,792
|
5,875
|
5,893
|
5,903
|
-
|
Reference price
2 |
1,602
|
2,420
|
4,050
|
8,190
|
5,880
|
5,880
|
Announcement Date
|
09/11/20
|
11/11/21
|
10/11/22
|
10/11/23
|
-
|
-
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,814
|
4,974
|
6,417
|
8,273
|
10,600
|
13,200
|
EBITDA
1 |
-
|
-
|
-
|
1,385
|
1,920
|
2,600
|
EBIT
1 |
224
|
507
|
878
|
1,282
|
1,850
|
2,530
|
Operating Margin
|
5.87%
|
10.19%
|
13.68%
|
15.5%
|
17.45%
|
19.17%
|
Earnings before Tax (EBT)
|
223
|
505
|
872
|
1,279
|
-
|
-
|
Net income
1 |
139
|
326
|
597
|
878
|
1,220
|
1,670
|
Net margin
|
3.64%
|
6.55%
|
9.3%
|
10.61%
|
11.51%
|
12.65%
|
EPS
2 |
23.98
|
56.42
|
101.9
|
149.2
|
206.8
|
283.1
|
Free Cash Flow
|
312
|
-
|
491
|
432
|
-
|
-
|
FCF margin
|
8.18%
|
-
|
7.65%
|
5.22%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
31.19%
|
-
|
-
|
FCF Conversion (Net income)
|
224.46%
|
-
|
82.24%
|
49.2%
|
-
|
-
|
Dividend per Share
2 |
-
|
10.00
|
15.00
|
20.00
|
31.00
|
42.00
|
Announcement Date
|
09/11/20
|
11/11/21
|
10/11/22
|
10/11/23
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Net sales
1 |
1,774
|
2,328
|
1,436
|
3,021
|
1,638
|
1,848
|
3,863
|
2,127
|
2,387
|
4,918
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
44
|
253
|
176
|
422
|
226
|
275
|
594
|
322
|
381
|
840
|
Operating Margin
|
2.48%
|
10.87%
|
12.26%
|
13.97%
|
13.8%
|
14.88%
|
15.38%
|
15.14%
|
15.96%
|
17.08%
|
Earnings before Tax (EBT)
1 |
44
|
252
|
175
|
421
|
223
|
276
|
593
|
321
|
380
|
838
|
Net income
1 |
23
|
158
|
136
|
296
|
146
|
184
|
402
|
224
|
260
|
584
|
Net margin
|
1.3%
|
6.79%
|
9.47%
|
9.8%
|
8.91%
|
9.96%
|
10.41%
|
10.53%
|
10.89%
|
11.87%
|
EPS
2 |
3.992
|
27.54
|
23.48
|
50.61
|
24.99
|
31.44
|
68.37
|
38.01
|
44.08
|
99.09
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/20
|
30/04/21
|
31/01/22
|
28/04/22
|
29/07/22
|
30/01/23
|
28/04/23
|
31/07/23
|
31/01/24
|
30/04/24
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
899
|
1,310
|
1,650
|
1,994
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
312
|
-
|
491
|
432
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.2%
|
29.2%
|
39.5%
|
40.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
23.1%
|
31.6%
|
36.4%
|
-
|
-
|
Assets
1 |
-
|
1,409
|
1,887
|
2,409
|
-
|
-
|
Book Value Per Share
|
165.0
|
221.0
|
297.0
|
433.0
|
-
|
-
|
Cash Flow per Share
|
29.70
|
64.00
|
112.0
|
167.0
|
-
|
-
|
Capex
|
54
|
88
|
129
|
189
|
-
|
-
|
Capex / Sales
|
1.42%
|
1.77%
|
2.01%
|
2.28%
|
-
|
-
|
Announcement Date
|
09/11/20
|
11/11/21
|
10/11/22
|
10/11/23
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -18.33% | 226M | | +24.11% | 429B | | +18.99% | 244B | | +17.31% | 101B | | +23.22% | 86.69B | | +57.56% | 58.56B | | +15.09% | 46.74B | | +4.39% | 36.65B | | +20.16% | 35.13B | | +9.10% | 27.67B |
Other Internet Services
|