Market Closed -
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
724
JPY
|
0.00%
|
|
+2.84%
|
-7.77%
|
Fiscal Period: July |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
35,058
|
17,334
|
7,556
|
6,054
|
-
|
-
|
Enterprise Value (EV)
1 |
32,906
|
15,065
|
4,913
|
3,214
|
2,908
|
2,513
|
P/E ratio
|
104
x
|
50.2
x
|
20.5
x
|
27
x
|
17.1
x
|
13.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.37
x
|
2.44
x
|
0.93
x
|
0.74
x
|
0.66
x
|
0.59
x
|
EV / Revenue
|
5.98
x
|
2.12
x
|
0.6
x
|
0.39
x
|
0.32
x
|
0.25
x
|
EV / EBITDA
|
-
|
27.1
x
|
8.13
x
|
8.93
x
|
5.19
x
|
3.54
x
|
EV / FCF
|
-
|
69.5
x
|
-
|
16.1
x
|
9.41
x
|
6.28
x
|
FCF Yield
|
-
|
1.44%
|
-
|
6.19%
|
10.6%
|
15.9%
|
Price to Book
|
17
x
|
7.47
x
|
2.8
x
|
2.08
x
|
1.85
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
8,153
|
8,219
|
8,295
|
8,361
|
-
|
-
|
Reference price
2 |
4,300
|
2,109
|
911.0
|
724.0
|
724.0
|
724.0
|
Announcement Date
|
13/09/21
|
13/09/22
|
13/09/23
|
-
|
-
|
-
|
Fiscal Period: July |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
5,506
|
7,104
|
8,146
|
8,200
|
9,200
|
10,200
|
EBITDA
1 |
-
|
-
|
556
|
604.6
|
360
|
560
|
710
|
EBIT
1 |
-
|
484
|
530
|
569
|
350
|
550
|
700
|
Operating Margin
|
-
|
8.79%
|
7.46%
|
6.99%
|
4.27%
|
5.98%
|
6.86%
|
Earnings before Tax (EBT)
1 |
-
|
452
|
528
|
569
|
350
|
550
|
700
|
Net income
1 |
-109
|
294
|
346
|
368
|
225
|
355
|
450
|
Net margin
|
-
|
5.34%
|
4.87%
|
4.52%
|
2.74%
|
3.86%
|
4.41%
|
EPS
2 |
-15.33
|
41.20
|
42.02
|
44.53
|
26.80
|
42.30
|
53.60
|
Free Cash Flow
1 |
-
|
-
|
216.6
|
-
|
199
|
309
|
400
|
FCF margin
|
-
|
-
|
3.05%
|
-
|
2.43%
|
3.36%
|
3.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
38.97%
|
-
|
55.28%
|
55.18%
|
56.34%
|
FCF Conversion (Net income)
|
-
|
-
|
62.62%
|
-
|
88.44%
|
87.04%
|
88.89%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/07/21
|
13/09/21
|
13/09/22
|
13/09/23
|
-
|
-
|
-
|
Fiscal Period: July |
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,666
|
1,708
|
3,374
|
1,840
|
1,890
|
1,943
|
2,037
|
3,980
|
2,172
|
1,994
|
1,877
|
3,783
|
2,116
|
2,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
196
|
145
|
341
|
167
|
22
|
120
|
160
|
280
|
174
|
115
|
7
|
67
|
102
|
180
|
Operating Margin
|
-
|
11.76%
|
8.49%
|
10.11%
|
9.08%
|
1.16%
|
6.18%
|
7.85%
|
7.04%
|
8.01%
|
5.77%
|
0.37%
|
1.77%
|
4.82%
|
7.83%
|
Earnings before Tax (EBT)
1 |
-
|
195
|
145
|
340
|
167
|
21
|
120
|
160
|
280
|
171
|
-
|
5
|
67
|
102
|
180
|
Net income
1 |
-
|
128
|
90
|
218
|
112
|
16
|
75
|
102
|
177
|
109
|
82
|
1
|
41
|
68
|
115
|
Net margin
|
-
|
7.68%
|
5.27%
|
6.46%
|
6.09%
|
0.85%
|
3.86%
|
5.01%
|
4.45%
|
5.02%
|
4.11%
|
0.05%
|
1.08%
|
3.21%
|
5%
|
EPS
|
-
|
15.56
|
-
|
26.53
|
13.57
|
-
|
9.160
|
-
|
21.42
|
13.16
|
-
|
0.1200
|
4.940
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
13/12/21
|
16/03/22
|
16/03/22
|
13/06/22
|
13/09/22
|
13/12/22
|
16/03/23
|
16/03/23
|
13/06/23
|
13/09/23
|
13/12/23
|
15/03/24
|
-
|
-
|
Fiscal Period: July |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
2,152
|
2,269
|
2,644
|
2,840
|
3,146
|
3,541
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
217
|
-
|
199
|
309
|
400
|
ROE (net income / shareholders' equity)
|
-
|
27.7%
|
15.8%
|
14.7%
|
8%
|
11.4%
|
12.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
14.6%
|
16%
|
9%
|
13.1%
|
15.1%
|
Assets
1 |
-
|
-
|
2,377
|
2,293
|
2,500
|
2,710
|
2,980
|
Book Value Per Share
2 |
-
|
253.0
|
282.0
|
326.0
|
349.0
|
391.0
|
445.0
|
Cash Flow per Share
|
-
|
44.20
|
45.20
|
48.60
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
5
|
2.03
|
10
|
10
|
10
|
Capex / Sales
|
-
|
-
|
0.07%
|
0.02%
|
0.12%
|
0.11%
|
0.1%
|
Announcement Date
|
26/07/21
|
13/09/21
|
13/09/22
|
13/09/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -7.77% | 39.59M | | +11.84% | 68.39B | | +14.09% | 18.61B | | +21.12% | 13.54B | | +8.00% | 13.22B | | +16.72% | 10.03B | | -28.16% | 6.2B | | -9.71% | 5.65B | | -1.25% | 5.05B | | -3.89% | 4.82B |
Other Business Support Services
|