Delayed
Japan Exchange
07:00:00 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
377
JPY
|
0.00%
|
|
+2.17%
|
-23.06%
|
Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,808
|
45,505
|
48,064
|
54,778
|
26,462
|
-
|
-
|
Enterprise Value (EV)
1 |
37,868
|
38,888
|
37,970
|
42,158
|
26,462
|
26,462
|
26,462
|
P/E ratio
|
29.5
x
|
-159
x
|
13.6
x
|
26.4
x
|
43.8
x
|
37.7
x
|
18.2
x
|
Yield
|
-
|
-
|
0.6%
|
0.59%
|
1.19%
|
1.19%
|
1.19%
|
Capitalization / Revenue
|
1.39
x
|
1.4
x
|
1.15
x
|
1.12
x
|
0.59
x
|
0.54
x
|
0.49
x
|
EV / Revenue
|
1.39
x
|
1.4
x
|
1.15
x
|
1.12
x
|
0.59
x
|
0.54
x
|
0.49
x
|
EV / EBITDA
|
14,916,643
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
131
x
|
-26
x
|
19.8
x
|
110
x
|
24.7
x
|
75.6
x
|
27.9
x
|
FCF Yield
|
0.77%
|
-3.85%
|
5.06%
|
0.91%
|
4.05%
|
1.32%
|
3.59%
|
Price to Book
|
3.48
x
|
3.45
x
|
3.11
x
|
2.54
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
64,292
|
65,123
|
64,342
|
71,233
|
70,192
|
-
|
-
|
Reference price
2 |
712.5
|
698.8
|
747.0
|
769.0
|
377.0
|
377.0
|
377.0
|
Announcement Date
|
14/09/20
|
13/08/21
|
12/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,176
|
33,000
|
32,569
|
41,966
|
48,799
|
45,000
|
49,100
|
53,600
|
EBITDA
|
-
|
3,071
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,059
|
2,710
|
344
|
3,390
|
3,385
|
700
|
1,200
|
2,350
|
Operating Margin
|
9.51%
|
8.21%
|
1.06%
|
8.08%
|
6.94%
|
1.56%
|
2.44%
|
4.38%
|
Earnings before Tax (EBT)
|
3,024
|
2,759
|
-45
|
4,873
|
3,442
|
-
|
-
|
-
|
Net income
1 |
1,800
|
1,551
|
-284
|
3,508
|
2,050
|
600
|
700
|
1,450
|
Net margin
|
5.59%
|
4.7%
|
-0.87%
|
8.36%
|
4.2%
|
1.33%
|
1.43%
|
2.71%
|
EPS
2 |
33.03
|
24.14
|
-4.400
|
54.81
|
29.13
|
8.600
|
10.00
|
20.70
|
Free Cash Flow
1 |
1,908
|
351
|
-1,750
|
2,431
|
500
|
1,073
|
350
|
950
|
FCF margin
|
5.93%
|
1.06%
|
-5.37%
|
5.79%
|
1.02%
|
2.38%
|
0.71%
|
1.77%
|
FCF Conversion (EBITDA)
|
-
|
11.43%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
106.01%
|
22.63%
|
-
|
69.3%
|
24.39%
|
178.83%
|
50%
|
65.52%
|
Dividend per Share
2 |
-
|
-
|
-
|
4.500
|
4.500
|
4.500
|
4.500
|
4.500
|
Announcement Date
|
13/09/19
|
14/09/20
|
13/08/21
|
12/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
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 |
17,429
|
9,090
|
19,574
|
9,449
|
12,943
|
12,340
|
11,750
|
24,090
|
11,066
|
13,643
|
11,584
|
10,555
|
22,139
|
10,719
|
12,142
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,233
|
382
|
1,703
|
264
|
1,423
|
867
|
515
|
1,382
|
655
|
1,348
|
621
|
-215
|
406
|
-336
|
629
|
Operating Margin
|
12.81%
|
4.2%
|
8.7%
|
2.79%
|
10.99%
|
7.03%
|
4.38%
|
5.74%
|
5.92%
|
9.88%
|
5.36%
|
-2.04%
|
1.83%
|
-3.13%
|
5.18%
|
Earnings before Tax (EBT)
|
2,267
|
-
|
2,581
|
478
|
-
|
1,186
|
-
|
1,506
|
781
|
-
|
770
|
-
|
462
|
141
|
-
|
Net income
1 |
1,278
|
701
|
1,837
|
196
|
1,475
|
643
|
186
|
829
|
414
|
807
|
299
|
-286
|
13
|
-38
|
624
|
Net margin
|
7.33%
|
7.71%
|
9.38%
|
2.07%
|
11.4%
|
5.21%
|
1.58%
|
3.44%
|
3.74%
|
5.92%
|
2.58%
|
-2.71%
|
0.06%
|
-0.35%
|
5.14%
|
EPS
|
19.95
|
-
|
28.85
|
3.000
|
-
|
9.150
|
-
|
11.79
|
5.870
|
-
|
4.210
|
-
|
0.1900
|
-0.5500
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/03/20
|
14/02/22
|
14/02/22
|
13/05/22
|
12/08/22
|
14/11/22
|
14/02/23
|
14/02/23
|
15/05/23
|
14/08/23
|
14/11/23
|
13/02/24
|
13/02/24
|
14/05/24
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
9,019
|
7,940
|
6,617
|
10,094
|
12,620
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,908
|
351
|
-1,750
|
2,431
|
500
|
1,073
|
350
|
950
|
ROE (net income / shareholders' equity)
|
20.5%
|
12.6%
|
-2.2%
|
24.3%
|
11%
|
2.7%
|
3.1%
|
6.2%
|
ROA (Net income/ Total Assets)
|
-
|
9.39%
|
-
|
12.6%
|
10%
|
-
|
-
|
-
|
Assets
1 |
-
|
16,510
|
-
|
27,868
|
20,499
|
-
|
-
|
-
|
Book Value Per Share
|
180.0
|
205.0
|
203.0
|
240.0
|
303.0
|
-
|
-
|
-
|
Cash Flow per Share
|
37.70
|
29.70
|
3.510
|
62.60
|
39.50
|
-
|
-
|
-
|
Capex
1 |
257
|
385
|
342
|
2,084
|
1,481
|
730
|
733
|
733
|
Capex / Sales
|
0.8%
|
1.17%
|
1.05%
|
4.97%
|
3.03%
|
1.62%
|
1.49%
|
1.37%
|
Announcement Date
|
13/09/19
|
14/09/20
|
13/08/21
|
12/08/22
|
14/08/23
|
-
|
-
|
-
|
Average target price
900
JPY Spread / Average Target +138.73% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.06% | 166M | | -0.44% | 16.61B | | -14.84% | 15.86B | | +1.63% | 10.8B | | +30.88% | 8.64B | | -9.35% | 6.06B | | +20.69% | 3.21B | | -34.89% | 3.06B | | -18.88% | 2.76B | | +7.32% | 2.54B |
Other Entertainment Production
|