Market Closed -
Japan Exchange
07:00:00 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
444
JPY
|
0.00%
|
|
+1.60%
|
+9.63%
|
Fiscal Period: März |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,648
|
1,234
|
746
|
1,143
|
782.3
|
933.5
|
Enterprise Value (EV)
1 |
1,604
|
920
|
463
|
962.2
|
384.3
|
547.5
|
P/E ratio
|
-6.55
x
|
-7.08
x
|
-12.2
x
|
7.94
x
|
130
x
|
18.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.02
x
|
1.76
x
|
1.08
x
|
1.67
x
|
0.84
x
|
1.71
x
|
EV / Revenue
|
1.97
x
|
1.31
x
|
0.67
x
|
1.41
x
|
0.41
x
|
1
x
|
EV / EBITDA
|
80.2
x
|
-20.9
x
|
-7.85
x
|
56.6
x
|
64.1
x
|
137
x
|
EV / FCF
|
207
x
|
-2,453
x
|
-13.4
x
|
-4.21
x
|
1.83
x
|
-6.68
x
|
FCF Yield
|
0.48%
|
-0.04%
|
-7.48%
|
-23.8%
|
54.6%
|
-15%
|
Price to Book
|
26.2
x
|
5.93
x
|
3.17
x
|
3.3
x
|
2.33
x
|
2.61
x
|
Nbr of stocks (in thousands)
|
1,666
|
2,016
|
2,016
|
2,016
|
2,016
|
2,016
|
Reference price
2 |
989.0
|
612.0
|
370.0
|
567.0
|
388.0
|
463.0
|
Announcement Date
|
28/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
27/06/23
|
Fiscal Period: März |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
815
|
702
|
692
|
684
|
928
|
546
|
EBITDA
1 |
20
|
-44
|
-59
|
17
|
6
|
4
|
EBIT
1 |
6
|
-55
|
-65
|
15
|
5
|
-
|
Operating Margin
|
0.74%
|
-7.83%
|
-9.39%
|
2.19%
|
0.54%
|
-
|
Earnings before Tax (EBT)
1 |
-242
|
-143
|
-58
|
147
|
21
|
52
|
Net income
1 |
-252
|
-156
|
-61
|
144
|
6
|
50
|
Net margin
|
-30.92%
|
-22.22%
|
-8.82%
|
21.05%
|
0.65%
|
9.16%
|
EPS
2 |
-151.0
|
-86.42
|
-30.25
|
71.42
|
2.976
|
24.80
|
Free Cash Flow
1 |
7.75
|
-0.375
|
-34.62
|
-228.6
|
209.9
|
-82
|
FCF margin
|
0.95%
|
-0.05%
|
-5%
|
-33.42%
|
22.62%
|
-15.02%
|
FCF Conversion (EBITDA)
|
38.75%
|
-
|
-
|
-
|
3,497.92%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
3,497.92%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
27/06/23
|
Fiscal Period: März |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
355
|
285
|
341
|
416
|
117
|
284
|
126
|
111
|
253
|
127
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-28
|
-21
|
-11
|
14
|
-20
|
-29
|
1
|
-12
|
-10
|
-6
|
Operating Margin
|
-7.89%
|
-7.37%
|
-3.23%
|
3.37%
|
-17.09%
|
-10.21%
|
0.79%
|
-10.81%
|
-3.95%
|
-4.72%
|
Earnings before Tax (EBT)
1 |
-32
|
115
|
29
|
7
|
-21
|
-29
|
1
|
-12
|
-14
|
-3
|
Net income
1 |
-31
|
97
|
17
|
4
|
-23
|
-30
|
-1
|
-12
|
-18
|
-4
|
Net margin
|
-8.73%
|
34.04%
|
4.99%
|
0.96%
|
-19.66%
|
-10.56%
|
-0.79%
|
-10.81%
|
-7.11%
|
-3.15%
|
EPS
2 |
-15.55
|
48.39
|
8.550
|
2.030
|
-11.53
|
-14.95
|
-0.7500
|
-6.240
|
-9.160
|
-2.040
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
11/11/20
|
12/11/21
|
14/02/22
|
12/08/22
|
11/11/22
|
13/02/23
|
10/08/23
|
10/11/23
|
13/02/24
|
Fiscal Period: März |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
44
|
314
|
283
|
181
|
398
|
386
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.75
|
-0.38
|
-34.6
|
-229
|
210
|
-82
|
ROE (net income / shareholders' equity)
|
-129%
|
-103%
|
-28.9%
|
49.2%
|
1.76%
|
14.4%
|
ROA (Net income/ Total Assets)
|
0.76%
|
-7.49%
|
-7.25%
|
1.35%
|
0.4%
|
-
|
Assets
1 |
-32,963
|
2,083
|
840.9
|
10,660
|
1,503
|
-
|
Book Value Per Share
2 |
37.80
|
103.0
|
117.0
|
172.0
|
167.0
|
178.0
|
Cash Flow per Share
2 |
56.40
|
156.0
|
140.0
|
159.0
|
250.0
|
225.0
|
Capex
1 |
3
|
2
|
2
|
1
|
6
|
1
|
Capex / Sales
|
0.37%
|
0.28%
|
0.29%
|
0.15%
|
0.65%
|
0.18%
|
Announcement Date
|
28/06/18
|
28/06/19
|
29/06/20
|
28/06/21
|
27/06/22
|
27/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +9.63% | 5.6M | | -13.56% | 192B | | +1.65% | 166B | | +5.00% | 159B | | +2.44% | 102B | | +49.17% | 94.12B | | +15.88% | 85.34B | | -0.14% | 76.53B | | -1.53% | 47B | | -34.41% | 41.59B |
Other IT Services & Consulting
|