Market Closed -
Japan Exchange
07:00:00 23/05/2024 BST
|
5-day change
|
1st Jan Change
|
639
JPY
|
-1.39%
|
|
+0.95%
|
-41.91%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
6,772
|
2,961
|
2,747
|
3,922
|
2,396
|
3,299
|
Enterprise Value (EV)
1 |
6,091
|
2,220
|
1,945
|
3,501
|
2,004
|
2,842
|
P/E ratio
|
69.4
x
|
54.1
x
|
3,126
x
|
-6.21
x
|
-16.2
x
|
87.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.37
x
|
1.51
x
|
1.49
x
|
2.73
x
|
1.15
x
|
0.93
x
|
EV / Revenue
|
3.93
x
|
1.14
x
|
1.05
x
|
2.43
x
|
0.96
x
|
0.8
x
|
EV / EBITDA
|
23.5
x
|
12.5
x
|
15.2
x
|
-20.1
x
|
-111
x
|
43.7
x
|
EV / FCF
|
81.6
x
|
42.3
x
|
25
x
|
-10.8
x
|
-30.8
x
|
112
x
|
FCF Yield
|
1.23%
|
2.36%
|
4%
|
-9.29%
|
-3.24%
|
0.89%
|
Price to Book
|
6.31
x
|
2.63
x
|
2.38
x
|
7.3
x
|
5.47
x
|
4.73
x
|
Nbr of stocks (in thousands)
|
2,271
|
2,271
|
2,313
|
2,330
|
2,396
|
2,571
|
Reference price
2 |
2,982
|
1,304
|
1,188
|
1,683
|
1,000
|
1,283
|
Announcement Date
|
28/06/18
|
27/06/19
|
25/06/20
|
24/06/21
|
24/06/22
|
23/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,550
|
1,955
|
1,844
|
1,439
|
2,086
|
3,564
|
EBITDA
1 |
259
|
177
|
128
|
-174
|
-18
|
65
|
EBIT
1 |
170
|
78
|
27
|
-295
|
-40
|
55
|
Operating Margin
|
10.97%
|
3.99%
|
1.46%
|
-20.5%
|
-1.92%
|
1.54%
|
Earnings before Tax (EBT)
1 |
154
|
73
|
25
|
-571
|
-145
|
37
|
Net income
1 |
91
|
58
|
-
|
-630
|
-147
|
36
|
Net margin
|
5.87%
|
2.97%
|
-
|
-43.78%
|
-7.05%
|
1.01%
|
EPS
2 |
42.96
|
24.11
|
0.3800
|
-270.9
|
-61.55
|
14.71
|
Free Cash Flow
1 |
74.62
|
52.5
|
77.88
|
-325.4
|
-65
|
25.38
|
FCF margin
|
4.81%
|
2.69%
|
4.22%
|
-22.61%
|
-3.12%
|
0.71%
|
FCF Conversion (EBITDA)
|
28.81%
|
29.66%
|
60.84%
|
-
|
-
|
39.04%
|
FCF Conversion (Net income)
|
82.01%
|
90.52%
|
-
|
-
|
-
|
70.49%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/06/18
|
27/06/19
|
25/06/20
|
24/06/21
|
24/06/22
|
23/06/23
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
945
|
576
|
837
|
577
|
675
|
1,343
|
782
|
1,012
|
1,898
|
929
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
27
|
-205
|
-70
|
-6
|
-6
|
-24
|
10
|
33
|
-4
|
-
|
Operating Margin
|
2.86%
|
-35.59%
|
-8.36%
|
-1.04%
|
-0.89%
|
-1.79%
|
1.28%
|
3.26%
|
-0.21%
|
-
|
Earnings before Tax (EBT)
|
27
|
-191
|
-70
|
-6
|
-23
|
-40
|
10
|
32
|
-11
|
-
|
Net income
|
21
|
-192
|
-71
|
-6
|
-24
|
-41
|
9
|
26
|
-12
|
-
|
Net margin
|
2.22%
|
-33.33%
|
-8.48%
|
-1.04%
|
-3.56%
|
-3.05%
|
1.15%
|
2.57%
|
-0.63%
|
-
|
EPS
2 |
9.510
|
-82.90
|
-30.06
|
-2.590
|
-10.02
|
-17.51
|
4.030
|
9.950
|
-4.660
|
-0.1600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
13/11/20
|
12/11/21
|
14/02/22
|
12/08/22
|
14/11/22
|
14/02/23
|
10/08/23
|
14/11/23
|
14/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
681
|
741
|
802
|
421
|
392
|
457
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
74.6
|
52.5
|
77.9
|
-325
|
-65
|
25.4
|
ROE (net income / shareholders' equity)
|
13%
|
5.21%
|
-
|
-74.6%
|
-30.2%
|
6.38%
|
ROA (Net income/ Total Assets)
|
9.93%
|
3.36%
|
1.16%
|
-16.8%
|
-3.3%
|
3.13%
|
Assets
1 |
916
|
1,729
|
-
|
3,748
|
4,460
|
1,152
|
Book Value Per Share
2 |
473.0
|
496.0
|
498.0
|
230.0
|
183.0
|
271.0
|
Cash Flow per Share
2 |
345.0
|
330.0
|
347.0
|
181.0
|
164.0
|
180.0
|
Capex
1 |
5
|
5
|
1
|
-
|
1
|
19
|
Capex / Sales
|
0.32%
|
0.26%
|
0.05%
|
-
|
0.05%
|
0.53%
|
Announcement Date
|
28/06/18
|
27/06/19
|
25/06/20
|
24/06/21
|
24/06/22
|
23/06/23
|
|
1st Jan change
|
Capi.
|
---|
| -41.91% | 10.97M | | +17.99% | 7.11B | | -18.42% | 1.75B | | -6.67% | 1.29B | | -18.66% | 1.09B | | +21.72% | 630M | | +24.64% | 491M | | -37.02% | 479M | | -53.52% | 456M | | +6.68% | 418M |
Advertising Agency
|