Market Closed -
Japan Exchange
07:00:00 01/05/2024 BST
|
5-day change
|
1st Jan Change
|
740
JPY
|
-1.99%
|
|
+6.78%
|
+14.02%
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
34,353
|
38,555
|
48,187
|
41,925
|
27,344
|
33,518
|
Enterprise Value (EV)
1 |
23,849
|
26,202
|
38,165
|
29,265
|
19,176
|
22,976
|
P/E ratio
|
21.1
x
|
25.6
x
|
95.2
x
|
-36
x
|
-29.4
x
|
44.5
x
|
Yield
|
2.54%
|
2.27%
|
1.81%
|
2.09%
|
3.21%
|
2.62%
|
Capitalization / Revenue
|
1.18
x
|
1.42
x
|
1.85
x
|
1.63
x
|
1.03
x
|
1.25
x
|
EV / Revenue
|
0.82
x
|
0.97
x
|
1.46
x
|
1.14
x
|
0.72
x
|
0.86
x
|
EV / EBITDA
|
4.13
x
|
5.79
x
|
8.46
x
|
8.65
x
|
7.34
x
|
11.5
x
|
EV / FCF
|
7.88
x
|
10.8
x
|
24.5
x
|
8.51
x
|
-13.3
x
|
7.35
x
|
FCF Yield
|
12.7%
|
9.23%
|
4.08%
|
11.8%
|
-7.53%
|
13.6%
|
Price to Book
|
1.88
x
|
1.91
x
|
2.47
x
|
2.38
x
|
1.93
x
|
2.4
x
|
Nbr of stocks (in thousands)
|
54,615
|
54,766
|
54,634
|
54,732
|
54,798
|
54,857
|
Reference price
2 |
629.0
|
704.0
|
882.0
|
766.0
|
499.0
|
611.0
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
20/12/21
|
26/12/22
|
25/12/23
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
29,075
|
27,112
|
26,082
|
25,743
|
26,479
|
26,798
|
EBITDA
1 |
5,773
|
4,525
|
4,509
|
3,383
|
2,611
|
1,998
|
EBIT
1 |
3,218
|
2,959
|
2,508
|
1,930
|
871
|
298
|
Operating Margin
|
11.07%
|
10.91%
|
9.62%
|
7.5%
|
3.29%
|
1.11%
|
Earnings before Tax (EBT)
1 |
2,096
|
2,560
|
1,213
|
986
|
-304
|
1,199
|
Net income
1 |
1,629
|
1,508
|
506
|
-1,164
|
-930
|
753
|
Net margin
|
5.6%
|
5.56%
|
1.94%
|
-4.52%
|
-3.51%
|
2.81%
|
EPS
2 |
29.75
|
27.54
|
9.260
|
-21.28
|
-16.98
|
13.73
|
Free Cash Flow
1 |
3,028
|
2,417
|
1,557
|
3,440
|
-1,445
|
3,126
|
FCF margin
|
10.42%
|
8.92%
|
5.97%
|
13.36%
|
-5.46%
|
11.67%
|
FCF Conversion (EBITDA)
|
52.46%
|
53.42%
|
34.53%
|
101.7%
|
-
|
156.48%
|
FCF Conversion (Net income)
|
185.9%
|
160.3%
|
307.71%
|
-
|
-
|
415.19%
|
Dividend per Share
2 |
16.00
|
16.00
|
16.00
|
16.00
|
16.00
|
16.00
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
20/12/21
|
26/12/22
|
25/12/23
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
12,973
|
13,046
|
6,551
|
12,975
|
6,379
|
7,091
|
13,631
|
6,507
|
6,625
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,446
|
1,232
|
451
|
599
|
-177
|
-61
|
-18
|
1
|
435
|
Operating Margin
|
11.15%
|
9.44%
|
6.88%
|
4.62%
|
-2.77%
|
-0.86%
|
-0.13%
|
0.02%
|
6.57%
|
Earnings before Tax (EBT)
1 |
1,831
|
737
|
386
|
362
|
-209
|
-102
|
291
|
929
|
767
|
Net income
1 |
1,246
|
-1,416
|
252
|
123
|
-211
|
-590
|
-326
|
821
|
630
|
Net margin
|
9.6%
|
-10.85%
|
3.85%
|
0.95%
|
-3.31%
|
-8.32%
|
-2.39%
|
12.62%
|
9.51%
|
EPS
2 |
22.80
|
-25.92
|
4.620
|
2.250
|
-3.870
|
-10.77
|
-5.950
|
14.98
|
11.49
|
Dividend per Share
|
8.000
|
8.000
|
-
|
8.000
|
-
|
-
|
8.000
|
-
|
-
|
Announcement Date
|
30/04/20
|
12/05/21
|
09/02/22
|
12/05/22
|
05/08/22
|
08/02/23
|
11/05/23
|
08/08/23
|
07/02/24
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,504
|
12,353
|
10,022
|
12,660
|
8,168
|
10,542
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,028
|
2,417
|
1,557
|
3,441
|
-1,445
|
3,126
|
ROE (net income / shareholders' equity)
|
7.31%
|
7.16%
|
1.55%
|
-7.15%
|
-5.44%
|
3.2%
|
ROA (Net income/ Total Assets)
|
8.42%
|
7.2%
|
5.4%
|
3.86%
|
1.78%
|
0.64%
|
Assets
1 |
19,355
|
20,946
|
9,366
|
-30,134
|
-52,256
|
118,099
|
Book Value Per Share
2 |
335.0
|
369.0
|
357.0
|
321.0
|
259.0
|
254.0
|
Cash Flow per Share
2 |
192.0
|
227.0
|
244.0
|
284.0
|
221.0
|
249.0
|
Capex
1 |
138
|
101
|
66
|
134
|
84
|
100
|
Capex / Sales
|
0.47%
|
0.37%
|
0.25%
|
0.52%
|
0.32%
|
0.37%
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
20/12/21
|
26/12/22
|
25/12/23
|
|
1st Jan change
|
Capi.
|
---|
| +14.02% | 263M | | +18.26% | 413B | | +13.33% | 237B | | +10.10% | 138B | | +14.68% | 101B | | +16.77% | 83.51B | | +51.42% | 55.82B | | +28.81% | 52.22B | | +3.40% | 37.38B | | +15.33% | 33.94B |
Other Internet Services
|