Market Closed -
Japan Exchange
07:00:00 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
799
JPY
|
+0.13%
|
|
+1.78%
|
-11.32%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,519
|
9,094
|
8,215
|
5,053
|
5,381
|
4,175
|
-
|
-
|
Enterprise Value (EV)
1 |
6,961
|
6,669
|
5,324
|
2,737
|
2,891
|
4,175
|
4,175
|
4,175
|
P/E ratio
|
32.6
x
|
24
x
|
41.1
x
|
-14.9
x
|
23.5
x
|
17.4
x
|
11.9
x
|
10.4
x
|
Yield
|
-
|
-
|
1.33%
|
-
|
1.46%
|
1.88%
|
1.88%
|
1.88%
|
Capitalization / Revenue
|
4.78
x
|
3.87
x
|
2.84
x
|
1.78
x
|
1.8
x
|
1.35
x
|
1.16
x
|
0.97
x
|
EV / Revenue
|
4.78
x
|
3.87
x
|
2.84
x
|
1.78
x
|
1.8
x
|
1.35
x
|
1.16
x
|
0.97
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.19
x
|
2.49
x
|
2.09
x
|
1.44
x
|
1.53
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
4,910
|
5,378
|
5,448
|
5,457
|
5,224
|
5,225
|
-
|
-
|
Reference price
2 |
1,735
|
1,691
|
1,508
|
926.0
|
1,030
|
799.0
|
799.0
|
799.0
|
Announcement Date
|
07/11/19
|
12/11/20
|
11/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,784
|
2,349
|
2,892
|
2,840
|
2,990
|
3,100
|
3,600
|
4,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
368
|
457
|
284
|
97
|
344
|
350
|
500
|
600
|
Operating Margin
|
20.63%
|
19.46%
|
9.82%
|
3.42%
|
11.51%
|
11.29%
|
13.89%
|
13.95%
|
Earnings before Tax (EBT)
|
371
|
496
|
291
|
-314
|
298
|
-
|
-
|
-
|
Net income
1 |
259
|
373
|
199
|
-339
|
232
|
240
|
350
|
400
|
Net margin
|
14.52%
|
15.88%
|
6.88%
|
-11.94%
|
7.76%
|
7.74%
|
9.72%
|
9.3%
|
EPS
2 |
53.26
|
70.60
|
36.71
|
-62.23
|
43.77
|
45.90
|
67.00
|
76.60
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
20.00
|
-
|
15.00
|
15.00
|
15.00
|
15.00
|
Announcement Date
|
07/11/19
|
12/11/20
|
11/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
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 |
1,008
|
1,462
|
774
|
658
|
654
|
1,312
|
653
|
875
|
681
|
771
|
1,452
|
709
|
829
|
673
|
826
|
1,499
|
800
|
825
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
149
|
179
|
55
|
25
|
19
|
44
|
-36.69
|
89.69
|
37
|
151
|
188
|
65
|
91
|
36
|
149
|
185
|
80
|
115
|
Operating Margin
|
14.78%
|
12.24%
|
7.11%
|
3.8%
|
2.91%
|
3.35%
|
-5.62%
|
10.25%
|
5.43%
|
19.58%
|
12.95%
|
9.17%
|
10.98%
|
5.35%
|
18.04%
|
12.34%
|
10%
|
13.94%
|
Earnings before Tax (EBT)
|
151
|
165
|
-
|
9
|
-
|
35
|
-18
|
-
|
42
|
-
|
202
|
82
|
-
|
37
|
-
|
190
|
-
|
-
|
Net income
1 |
108
|
114
|
39
|
3
|
8
|
11
|
-28.52
|
-321.5
|
37
|
110
|
147
|
48
|
37
|
24
|
128
|
152
|
59
|
78
|
Net margin
|
10.71%
|
7.8%
|
5.04%
|
0.46%
|
1.22%
|
0.84%
|
-4.37%
|
-36.74%
|
5.43%
|
14.27%
|
10.12%
|
6.77%
|
4.46%
|
3.57%
|
15.5%
|
10.14%
|
7.38%
|
9.45%
|
EPS
|
20.81
|
21.14
|
-
|
0.6600
|
-
|
2.170
|
-5.380
|
-
|
6.840
|
-
|
27.27
|
9.280
|
-
|
4.710
|
-
|
29.16
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
13/05/21
|
11/11/21
|
10/02/22
|
12/05/22
|
12/05/22
|
04/08/22
|
10/11/22
|
09/02/23
|
11/05/23
|
11/05/23
|
03/08/23
|
09/11/23
|
08/02/24
|
09/05/24
|
09/05/24
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,558
|
2,425
|
2,891
|
2,316
|
2,490
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.4%
|
11.8%
|
6%
|
-9.1%
|
6.6%
|
6.3%
|
8.5%
|
9.1%
|
ROA (Net income/ Total Assets)
|
8.57%
|
9.49%
|
6.22%
|
2.62%
|
7.45%
|
-
|
-
|
-
|
Assets
1 |
3,022
|
3,931
|
3,198
|
-12,956
|
3,114
|
-
|
-
|
-
|
Book Value Per Share
|
544.0
|
678.0
|
721.0
|
641.0
|
672.0
|
-
|
-
|
-
|
Cash Flow per Share
|
62.40
|
84.80
|
58.80
|
-38.10
|
66.10
|
-
|
-
|
-
|
Capex
|
110
|
113
|
-
|
-
|
-
|
-
|
60
|
60
|
Capex / Sales
|
6.15%
|
4.82%
|
-
|
-
|
-
|
-
|
1.67%
|
1.4%
|
Announcement Date
|
07/11/19
|
12/11/20
|
11/11/21
|
10/11/22
|
09/11/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -11.32% | 26.78M | | +34.82% | 1.41B | | -28.87% | 610M | | -50.43% | 597M | | -16.92% | 420M | | -7.18% | 413M | | +9.53% | 352M | | +22.24% | 232M | | -36.45% | 218M | | +196.04% | 188M |
Computer Programming
|