Delayed
Japan Exchange
01:18:34 17/07/2024 BST
|
5-day change
|
1st Jan Change
|
2,170
JPY
|
+0.05%
|
|
+1.97%
|
-5.65%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
6,555
|
6,097
|
3,255
|
3,506
|
3,221
|
Enterprise Value (EV)
1 |
5,879
|
5,498
|
2,538
|
2,523
|
2,240
|
P/E ratio
|
37.1
x
|
1,216
x
|
36.9
x
|
14.9
x
|
10.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.5
x
|
2.49
x
|
1
x
|
1.16
x
|
0.95
x
|
EV / Revenue
|
3.14
x
|
2.25
x
|
0.78
x
|
0.83
x
|
0.66
x
|
EV / EBITDA
|
21,772,756
x
|
144,681,816
x
|
17,624,225
x
|
6,571,475
x
|
4,704,890
x
|
EV / FCF
|
99,638,034
x
|
-107,015,260
x
|
27,510,985
x
|
8,169,798
x
|
10,779,917
x
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
Price to Book
|
8.19
x
|
7.56
x
|
3.62
x
|
3.07
x
|
2.22
x
|
Nbr of stocks (in thousands)
|
1,334
|
1,340
|
1,342
|
1,343
|
1,344
|
Reference price
2 |
4,915
|
4,550
|
2,425
|
2,610
|
2,397
|
Announcement Date
|
23/12/19
|
25/12/20
|
24/12/21
|
26/12/22
|
26/12/23
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,825
|
1,872
|
2,444
|
3,242
|
3,029
|
3,374
|
EBITDA
|
-
|
270
|
38
|
144
|
384
|
476
|
EBIT
1 |
244
|
265
|
34
|
139
|
380
|
462
|
Operating Margin
|
13.37%
|
14.16%
|
1.39%
|
4.29%
|
12.55%
|
13.69%
|
Earnings before Tax (EBT)
1 |
250
|
260
|
9
|
147
|
379
|
462
|
Net income
1 |
176
|
170
|
5
|
88
|
235
|
302
|
Net margin
|
9.64%
|
9.08%
|
0.2%
|
2.71%
|
7.76%
|
8.95%
|
EPS
2 |
141.9
|
132.4
|
3.743
|
65.64
|
175.0
|
224.7
|
Free Cash Flow
|
-
|
59
|
-51.38
|
92.25
|
308.9
|
207.8
|
FCF margin
|
-
|
3.15%
|
-2.1%
|
2.85%
|
10.2%
|
6.16%
|
FCF Conversion (EBITDA)
|
-
|
21.85%
|
-
|
64.06%
|
80.44%
|
43.64%
|
FCF Conversion (Net income)
|
-
|
34.71%
|
-
|
104.83%
|
131.44%
|
68.79%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/05/19
|
23/12/19
|
25/12/20
|
24/12/21
|
26/12/22
|
26/12/23
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
1,038
|
1,487
|
702
|
1,508
|
787
|
668
|
1,514
|
928
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
56
|
70
|
98
|
234
|
99
|
80
|
200
|
122
|
Operating Margin
|
5.39%
|
4.71%
|
13.96%
|
15.52%
|
12.58%
|
11.98%
|
13.21%
|
13.15%
|
Earnings before Tax (EBT)
1 |
57
|
76
|
99
|
235
|
100
|
81
|
201
|
122
|
Net income
1 |
38
|
43
|
62
|
150
|
63
|
50
|
128
|
78
|
Net margin
|
3.66%
|
2.89%
|
8.83%
|
9.95%
|
8.01%
|
7.49%
|
8.45%
|
8.41%
|
EPS
2 |
28.74
|
32.51
|
46.26
|
112.0
|
47.23
|
37.72
|
95.50
|
57.85
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
13/05/21
|
14/02/22
|
16/05/22
|
15/08/22
|
14/02/23
|
15/05/23
|
14/08/23
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
300
|
676
|
599
|
717
|
983
|
981
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
59
|
-51.4
|
92.3
|
309
|
208
|
ROE (net income / shareholders' equity)
|
80.7%
|
30.7%
|
0.62%
|
10.3%
|
23%
|
23.3%
|
ROA (Net income/ Total Assets)
|
18.3%
|
14.5%
|
1.35%
|
4.68%
|
12.3%
|
14%
|
Assets
1 |
964.3
|
1,171
|
370.7
|
1,880
|
1,908
|
2,161
|
Book Value Per Share
2 |
247.0
|
600.0
|
602.0
|
671.0
|
850.0
|
1,079
|
Cash Flow per Share
2 |
473.0
|
672.0
|
906.0
|
840.0
|
952.0
|
840.0
|
Capex
|
-
|
1
|
3
|
1
|
1
|
4
|
Capex / Sales
|
-
|
0.05%
|
0.12%
|
0.03%
|
0.03%
|
0.12%
|
Announcement Date
|
24/05/19
|
23/12/19
|
25/12/20
|
24/12/21
|
26/12/22
|
26/12/23
|
|
1st Jan change
|
Capi.
|
---|
| -5.65% | 18.47M | | +26.57% | 459B | | +34.80% | 283B | | +20.68% | 151B | | +11.11% | 93.46B | | +21.51% | 89.76B | | +58.85% | 60.14B | | +9.96% | 43.2B | | +12.69% | 35.03B | | -11.92% | 31.05B |
Other Internet Services
|