Delayed
Japan Exchange
03:30:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
224
JPY
|
-2.61%
|
|
-3.86%
|
-21.68%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
4,145
|
5,062
|
3,984
|
4,212
|
12,893
|
7,160
|
Enterprise Value (EV)
1 |
3,991
|
4,969
|
3,888
|
3,387
|
12,653
|
6,151
|
P/E ratio
|
-11
x
|
-17.1
x
|
-8.32
x
|
-31.7
x
|
-52.8
x
|
-77
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.09
x
|
5.93
x
|
9.67
x
|
4.28
x
|
21.5
x
|
3.29
x
|
EV / Revenue
|
4.9
x
|
5.82
x
|
9.44
x
|
3.44
x
|
21.1
x
|
2.82
x
|
EV / EBITDA
|
-16.4
x
|
-20.4
x
|
-15
x
|
22.7
x
|
-46.7
x
|
-45.8
x
|
EV / FCF
|
-9.92
x
|
-15.5
x
|
-12.9
x
|
10.8
x
|
-27.6
x
|
67
x
|
FCF Yield
|
-10.1%
|
-6.43%
|
-7.75%
|
9.22%
|
-3.62%
|
1.49%
|
Price to Book
|
19.7
x
|
25.1
x
|
33
x
|
14.1
x
|
121
x
|
4.39
x
|
Nbr of stocks (in thousands)
|
16,514
|
17,277
|
19,061
|
19,061
|
25,036
|
25,036
|
Reference price
2 |
251.0
|
293.0
|
209.0
|
221.0
|
515.0
|
286.0
|
Announcement Date
|
25/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
25/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
815
|
854
|
412
|
985
|
600
|
2,179
|
EBITDA
1 |
-243
|
-243
|
-259
|
149
|
-271
|
-134.3
|
EBIT
1 |
-261
|
-251
|
-274
|
26
|
-298
|
-213
|
Operating Margin
|
-32.02%
|
-29.39%
|
-66.5%
|
2.64%
|
-49.67%
|
-9.78%
|
Earnings before Tax (EBT)
1 |
-350
|
-278
|
-428
|
-125
|
-218
|
-295
|
Net income
1 |
-361
|
-283
|
-432
|
-131
|
-186
|
-93
|
Net margin
|
-44.29%
|
-33.14%
|
-104.85%
|
-13.3%
|
-31%
|
-4.27%
|
EPS
2 |
-22.76
|
-17.16
|
-25.12
|
-6.971
|
-9.758
|
-3.715
|
Free Cash Flow
1 |
-402.4
|
-319.8
|
-301.2
|
312.2
|
-458.2
|
91.75
|
FCF margin
|
-49.37%
|
-37.44%
|
-73.12%
|
31.7%
|
-76.38%
|
4.21%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
209.56%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
25/03/24
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
215
|
299
|
102
|
230
|
128
|
701
|
1,810
|
715
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-143
|
-175
|
-145
|
-251
|
-111
|
136
|
280
|
73
|
Operating Margin
|
-66.51%
|
-58.53%
|
-142.16%
|
-109.13%
|
-86.72%
|
19.4%
|
15.47%
|
10.21%
|
Earnings before Tax (EBT)
1 |
-158
|
-166
|
-177
|
-278
|
-11
|
86
|
261
|
30
|
Net income
1 |
-159
|
-170
|
-172
|
-267
|
1
|
99
|
172
|
11
|
Net margin
|
-73.95%
|
-56.86%
|
-168.63%
|
-116.09%
|
0.78%
|
14.12%
|
9.5%
|
1.54%
|
EPS
2 |
-9.450
|
-9.230
|
-9.030
|
-14.04
|
0.0800
|
4.780
|
7.530
|
0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
13/11/20
|
13/08/21
|
12/11/21
|
10/02/22
|
12/08/22
|
11/11/22
|
10/02/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
154
|
93
|
96
|
825
|
240
|
1,009
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-402
|
-320
|
-301
|
312
|
-458
|
91.8
|
ROE (net income / shareholders' equity)
|
-112%
|
-144%
|
-281%
|
-62%
|
-62.1%
|
39.3%
|
ROA (Net income/ Total Assets)
|
-18.8%
|
-20.4%
|
-23.1%
|
1.8%
|
-17.5%
|
13.5%
|
Assets
1 |
1,919
|
1,387
|
1,872
|
-7,272
|
1,065
|
-691.3
|
Book Value Per Share
2 |
12.70
|
11.70
|
6.340
|
15.70
|
4.250
|
65.10
|
Cash Flow per Share
2 |
9.700
|
5.630
|
5.440
|
43.30
|
15.10
|
53.70
|
Capex
1 |
6
|
1
|
-
|
4
|
42
|
251
|
Capex / Sales
|
0.74%
|
0.12%
|
-
|
0.41%
|
7%
|
11.5%
|
Announcement Date
|
25/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
25/03/24
|
|
1st Jan change
|
Capi.
|
---|
| -21.68% | 38.58M | | +3.72% | 62.47B | | -1.87% | 13.95B | | +34.30% | 8.77B | | +2.54% | 6.83B | | -11.43% | 5.26B | | +21.61% | 4.78B | | -13.57% | 4.75B | | +4.48% | 3.5B | | -0.90% | 3.07B |
Internet Gaming
|