Market Closed -
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
2,737
JPY
|
-0.87%
|
|
-4.43%
|
+123.98%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,020
|
13,467
|
6,078
|
4,817
|
7,364
|
10,999
|
-
|
-
|
Enterprise Value (EV)
1 |
13,511
|
11,829
|
4,762
|
3,364
|
6,437
|
10,999
|
10,999
|
10,999
|
P/E ratio
|
48.6
x
|
77.9
x
|
-82.2
x
|
55.7
x
|
35.6
x
|
22.6
x
|
17.5
x
|
14.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.1
x
|
4.5
x
|
1.92
x
|
1.13
x
|
1.28
x
|
1.39
x
|
1.17
x
|
1.01
x
|
EV / Revenue
|
5.1
x
|
4.5
x
|
1.92
x
|
1.13
x
|
1.28
x
|
1.39
x
|
1.17
x
|
1.01
x
|
EV / EBITDA
|
-
|
51,797,473
x
|
184,426,435
x
|
28,475,587
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
69,862,249
x
|
141,761,506
x
|
-31,675,438
x
|
69,824,417
x
|
-11,417,182
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
8.64
x
|
6.74
x
|
3.39
x
|
2.51
x
|
3.44
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
3,422
|
3,783
|
3,785
|
3,904
|
3,974
|
4,019
|
-
|
-
|
Reference price
2 |
4,390
|
3,560
|
1,606
|
1,234
|
1,853
|
2,737
|
2,737
|
2,737
|
Announcement Date
|
13/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,944
|
2,996
|
3,172
|
4,268
|
5,757
|
7,900
|
9,400
|
10,900
|
EBITDA
|
-
|
260
|
32.96
|
169.2
|
-
|
-
|
-
|
-
|
EBIT
1 |
433
|
215
|
2
|
143
|
391
|
750
|
950
|
1,150
|
Operating Margin
|
14.71%
|
7.18%
|
0.06%
|
3.35%
|
6.79%
|
9.49%
|
10.11%
|
10.55%
|
Earnings before Tax (EBT)
|
416
|
229
|
-69
|
177
|
347
|
-
|
-
|
-
|
Net income
1 |
276
|
168
|
-73
|
85
|
205
|
480
|
620
|
750
|
Net margin
|
9.38%
|
5.61%
|
-2.3%
|
1.99%
|
3.56%
|
6.08%
|
6.6%
|
6.88%
|
EPS
2 |
90.39
|
45.72
|
-19.54
|
22.16
|
52.06
|
120.9
|
156.1
|
188.6
|
Free Cash Flow
|
215
|
95
|
-191.9
|
68.99
|
-645
|
-
|
-
|
-
|
FCF margin
|
7.3%
|
3.17%
|
-6.05%
|
1.62%
|
-11.2%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
36.54%
|
-
|
40.78%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
77.9%
|
56.55%
|
-
|
81.16%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,611
|
1,466
|
830
|
1,134
|
2,180
|
980
|
1,108
|
1,340
|
2,581
|
1,560
|
2,056
|
1,914
|
1,948
|
1,981
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
187
|
9
|
-12
|
34
|
52
|
67
|
24
|
86
|
133
|
122
|
284
|
173
|
151
|
142
|
Operating Margin
|
11.61%
|
0.61%
|
-1.45%
|
3%
|
2.39%
|
6.84%
|
2.17%
|
6.42%
|
5.15%
|
7.82%
|
13.81%
|
9.04%
|
7.75%
|
7.17%
|
Earnings before Tax (EBT)
|
204
|
11
|
-
|
35
|
63
|
88
|
-
|
90
|
152
|
122
|
277
|
-
|
-
|
-
|
Net income
1 |
136
|
-
|
-70
|
5
|
14
|
61
|
10
|
47
|
77
|
70
|
175
|
116
|
101
|
88
|
Net margin
|
8.44%
|
-
|
-8.43%
|
0.44%
|
0.64%
|
6.22%
|
0.9%
|
3.51%
|
2.98%
|
4.49%
|
8.51%
|
6.06%
|
5.18%
|
4.44%
|
EPS
|
37.72
|
-0.1000
|
-
|
1.370
|
3.890
|
15.68
|
-
|
12.26
|
19.71
|
17.73
|
44.19
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/05/20
|
12/05/21
|
10/11/21
|
09/02/22
|
11/05/22
|
10/08/22
|
09/11/22
|
08/02/23
|
10/05/23
|
09/08/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,509
|
1,638
|
1,316
|
1,453
|
927
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
215
|
95
|
-192
|
69
|
-645
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22.9%
|
9%
|
-3.9%
|
4.6%
|
10.1%
|
18.3%
|
19.1%
|
18.8%
|
ROA (Net income/ Total Assets)
|
-
|
8.89%
|
0.17%
|
7.07%
|
10.7%
|
-
|
-
|
-
|
Assets
1 |
-
|
1,889
|
-41,920
|
1,202
|
1,920
|
-
|
-
|
-
|
Book Value Per Share
|
508.0
|
528.0
|
474.0
|
492.0
|
539.0
|
-
|
-
|
-
|
Cash Flow per Share
2 |
98.30
|
57.90
|
-11.40
|
28.40
|
76.50
|
165.0
|
202.0
|
235.0
|
Capex
|
12
|
77
|
72
|
112
|
575
|
-
|
-
|
-
|
Capex / Sales
|
0.41%
|
2.57%
|
2.27%
|
2.62%
|
9.99%
|
-
|
-
|
-
|
Announcement Date
|
13/11/19
|
11/11/20
|
10/11/21
|
09/11/22
|
08/11/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +123.98% | 71.94M | | +24.70% | 28.23B | | +7.21% | 18.16B | | +2.85% | 12.97B | | -5.88% | 11.59B | | +7.92% | 10.94B | | +18.79% | 4.96B | | -11.04% | 3.8B | | +35.86% | 3.52B | | -4.13% | 3.26B |
Other Advertising & Marketing
|