Delayed
Japan Exchange
06:38:12 21/06/2024 BST
|
5-day change
|
1st Jan Change
|
2,722
JPY
|
-0.15%
|
|
-3.20%
|
+15.73%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
161,398
|
156,657
|
154,860
|
131,951
|
140,840
|
157,286
|
-
|
-
|
Enterprise Value (EV)
1 |
68,389
|
54,546
|
38,905
|
5,232
|
807.2
|
25,286
|
9,286
|
-6,714
|
P/E ratio
|
8.98
x
|
9.62
x
|
7.58
x
|
6.98
x
|
8.62
x
|
11.3
x
|
11.6
x
|
15.4
x
|
Yield
|
1.3%
|
1.3%
|
2.32%
|
1.41%
|
1.28%
|
1.1%
|
1.08%
|
1%
|
Capitalization / Revenue
|
1.59
x
|
1.58
x
|
1.48
x
|
1.25
x
|
1.12
x
|
1.44
x
|
1.37
x
|
1.4
x
|
EV / Revenue
|
0.67
x
|
0.55
x
|
0.37
x
|
0.05
x
|
0.01
x
|
0.23
x
|
0.08
x
|
-0.06
x
|
EV / EBITDA
|
2.33
x
|
1.7
x
|
1.16
x
|
0.18
x
|
0.03
x
|
0.99
x
|
0.34
x
|
-0.29
x
|
EV / FCF
|
4.14
x
|
3.07
x
|
2.13
x
|
0.33
x
|
0.04
x
|
1.66
x
|
0.56
x
|
-0.59
x
|
FCF Yield
|
24.2%
|
32.5%
|
46.9%
|
303%
|
2,465%
|
60.4%
|
177%
|
-169%
|
Price to Book
|
1.9
x
|
1.62
x
|
1.54
x
|
1.13
x
|
1.11
x
|
1.15
x
|
1.09
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
69,688
|
67,876
|
59,838
|
61,891
|
59,894
|
57,698
|
-
|
-
|
Reference price
2 |
2,316
|
2,308
|
2,588
|
2,132
|
2,352
|
2,726
|
2,726
|
2,726
|
Announcement Date
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101,392
|
98,844
|
104,626
|
105,505
|
125,315
|
109,000
|
115,045
|
112,707
|
EBITDA
1 |
29,303
|
32,107
|
33,473
|
28,423
|
28,705
|
25,433
|
27,094
|
23,013
|
EBIT
1 |
28,349
|
30,157
|
32,802
|
27,649
|
27,880
|
23,250
|
24,147
|
19,756
|
Operating Margin
|
27.96%
|
30.51%
|
31.35%
|
26.21%
|
22.25%
|
21.33%
|
20.99%
|
17.53%
|
Earnings before Tax (EBT)
1 |
27,677
|
26,849
|
36,705
|
28,937
|
29,729
|
26,613
|
24,266
|
23,362
|
Net income
1 |
18,146
|
16,369
|
22,883
|
19,022
|
16,433
|
14,150
|
13,940
|
10,420
|
Net margin
|
17.9%
|
16.56%
|
21.87%
|
18.03%
|
13.11%
|
12.98%
|
12.12%
|
9.25%
|
EPS
2 |
258.0
|
239.9
|
341.4
|
305.6
|
272.6
|
240.6
|
234.7
|
177.5
|
Free Cash Flow
1 |
16,525
|
17,742
|
18,239
|
15,865
|
19,897
|
15,277
|
16,445
|
11,318
|
FCF margin
|
16.3%
|
17.95%
|
17.43%
|
15.04%
|
15.88%
|
14.02%
|
14.29%
|
10.04%
|
FCF Conversion (EBITDA)
|
56.39%
|
55.26%
|
54.49%
|
55.82%
|
69.32%
|
60.07%
|
60.7%
|
49.18%
|
FCF Conversion (Net income)
|
91.07%
|
108.39%
|
79.71%
|
83.4%
|
121.08%
|
107.96%
|
117.97%
|
108.62%
|
Dividend per Share
2 |
30.00
|
30.00
|
60.00
|
30.00
|
30.00
|
30.00
|
29.33
|
27.20
|
Announcement Date
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
42,189
|
51,036
|
25,448
|
23,954
|
22,681
|
46,635
|
25,836
|
33,034
|
30,722
|
36,949
|
67,671
|
30,178
|
27,466
|
25,736
|
28,839
|
67,900
|
24,068
|
21,356
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,506
|
-
|
9,000
|
15,100
|
6,000
|
4,300
|
EBIT
1 |
12,345
|
17,225
|
6,444
|
7,507
|
5,735
|
13,242
|
6,656
|
7,751
|
8,483
|
8,580
|
17,063
|
6,497
|
4,320
|
6,266
|
6,665
|
14,700
|
4,510
|
3,559
|
Operating Margin
|
29.26%
|
33.75%
|
25.32%
|
31.34%
|
25.29%
|
28.39%
|
25.76%
|
23.46%
|
27.61%
|
23.22%
|
25.21%
|
21.53%
|
15.73%
|
24.35%
|
23.11%
|
21.65%
|
18.74%
|
16.67%
|
Earnings before Tax (EBT)
1 |
12,425
|
20,806
|
-
|
7,909
|
-
|
14,403
|
7,304
|
-
|
8,828
|
-
|
18,056
|
6,870
|
4,803
|
6,935
|
9,200
|
15,500
|
6,400
|
4,600
|
Net income
1 |
7,981
|
13,278
|
4,351
|
4,822
|
3,862
|
8,684
|
4,251
|
6,087
|
5,150
|
5,025
|
10,175
|
3,484
|
2,774
|
4,002
|
4,333
|
7,700
|
2,931
|
2,534
|
Net margin
|
18.92%
|
26.02%
|
17.1%
|
20.13%
|
17.03%
|
18.62%
|
16.45%
|
18.43%
|
16.76%
|
13.6%
|
15.04%
|
11.54%
|
10.1%
|
15.55%
|
15.02%
|
11.34%
|
12.18%
|
11.87%
|
EPS
2 |
116.4
|
195.7
|
67.39
|
76.17
|
-
|
138.7
|
68.69
|
-
|
83.78
|
-
|
167.8
|
58.39
|
46.51
|
67.61
|
79.20
|
129.4
|
54.90
|
39.60
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/08/20
|
13/08/21
|
14/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
14/11/22
|
14/02/23
|
11/05/23
|
09/08/23
|
09/08/23
|
13/11/23
|
14/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
93,009
|
102,111
|
115,955
|
126,719
|
140,033
|
132,000
|
148,000
|
164,000
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,525
|
17,742
|
18,239
|
15,865
|
19,897
|
15,277
|
16,445
|
11,318
|
ROE (net income / shareholders' equity)
|
22.9%
|
18%
|
22.4%
|
16.9%
|
13.4%
|
10.4%
|
9.97%
|
7.05%
|
ROA (Net income/ Total Assets)
|
28.5%
|
26.6%
|
26.2%
|
20.2%
|
18.3%
|
15.6%
|
8.5%
|
5.2%
|
Assets
1 |
63,740
|
61,587
|
87,502
|
94,221
|
89,784
|
90,705
|
163,997
|
200,385
|
Book Value Per Share
2 |
1,219
|
1,422
|
1,682
|
1,894
|
2,128
|
2,373
|
2,492
|
2,554
|
Cash Flow per Share
2 |
272.0
|
278.0
|
351.0
|
321.0
|
293.0
|
254.0
|
271.0
|
207.0
|
Capex
1 |
3,838
|
2,639
|
676
|
431
|
617
|
825
|
645
|
657
|
Capex / Sales
|
3.79%
|
2.67%
|
0.65%
|
0.41%
|
0.49%
|
0.76%
|
0.56%
|
0.58%
|
Announcement Date
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
2,726
JPY Average target price
2,700
JPY Spread / Average Target -0.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.73% | 991M | | -1.75% | 58.99B | | +12.32% | 15.01B | | +50.57% | 9.43B | | -14.92% | 5.37B | | -30.09% | 3.98B | | -31.98% | 3.56B | | -9.26% | 3.42B | | -7.11% | 3.01B | | -19.54% | 2.83B |
Internet Gaming
|