Market Closed -
Japan Exchange
07:00:00 07/06/2024 BST
|
5-day change
|
1st Jan Change
|
1,375
JPY
|
0.00%
|
|
-0.15%
|
+47.06%
|
Fiscal Period: Maart |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,521
|
13,095
|
24,717
|
-
|
-
|
Enterprise Value (EV)
1 |
23,376
|
17,121
|
24,681
|
24,717
|
24,717
|
P/E ratio
|
16.9
x
|
12.9
x
|
21.9
x
|
20
x
|
18
x
|
Yield
|
0.48%
|
1.36%
|
0.55%
|
1.24%
|
1.38%
|
Capitalization / Revenue
|
2.26
x
|
1.47
x
|
2.54
x
|
2.38
x
|
2.23
x
|
EV / Revenue
|
2.26
x
|
1.47
x
|
2.54
x
|
2.38
x
|
2.23
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
15,106,873
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.51
x
|
1
x
|
1.77
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
17,964
|
17,865
|
17,976
|
-
|
-
|
Reference price
2 |
1,031
|
733.0
|
1,375
|
1,375
|
1,375
|
Announcement Date
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
8,207
|
8,917
|
9,719
|
10,400
|
11,100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,224
|
1,416
|
1,500
|
1,656
|
1,880
|
2,060
|
Operating Margin
|
-
|
17.25%
|
16.82%
|
17.04%
|
18.08%
|
18.56%
|
Earnings before Tax (EBT)
1 |
1,152
|
1,360
|
1,440
|
1,617
|
1,830
|
2,010
|
Net income
1 |
758
|
1,089
|
1,016
|
1,121
|
1,230
|
1,370
|
Net margin
|
-
|
13.27%
|
11.39%
|
11.53%
|
11.83%
|
12.34%
|
EPS
2 |
43.39
|
61.08
|
56.79
|
62.59
|
68.60
|
76.40
|
Free Cash Flow
|
1,423
|
1,226
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
14.94%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
187.73%
|
112.58%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
5.000
|
10.00
|
7.500
|
17.00
|
19.00
|
Announcement Date
|
22/06/21
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
3,505
|
1,782
|
1,957
|
3,803
|
1,994
|
2,142
|
2,060
|
4,203
|
2,141
|
3,375
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
324
|
350
|
201
|
507
|
344
|
270
|
253
|
524
|
334
|
798
|
Operating Margin
|
9.24%
|
19.64%
|
10.27%
|
13.33%
|
17.25%
|
12.61%
|
12.28%
|
12.47%
|
15.6%
|
23.64%
|
Earnings before Tax (EBT)
1 |
297
|
335
|
187
|
479
|
333
|
261
|
245
|
507
|
324
|
786
|
Net income
1 |
307
|
231
|
128
|
329
|
228
|
181
|
169
|
351
|
224
|
546
|
Net margin
|
8.76%
|
12.96%
|
6.54%
|
8.65%
|
11.43%
|
8.45%
|
8.2%
|
8.35%
|
10.46%
|
16.18%
|
EPS
|
17.35
|
12.93
|
7.180
|
18.34
|
12.78
|
10.16
|
-
|
19.65
|
12.51
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.500
|
-
|
-
|
Announcement Date
|
11/11/21
|
14/02/22
|
12/08/22
|
11/11/22
|
13/02/23
|
10/08/23
|
13/11/23
|
13/11/23
|
13/02/24
|
14/05/24
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
5,894
|
4,855
|
4,026
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,423
|
1,226
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.4%
|
9.5%
|
8%
|
8.3%
|
8.3%
|
8.6%
|
ROA (Net income/ Total Assets)
|
-
|
6.39%
|
6.62%
|
7.37%
|
7.7%
|
8.1%
|
Assets
1 |
-
|
17,043
|
15,338
|
15,202
|
15,974
|
16,914
|
Book Value Per Share
|
606.0
|
682.0
|
732.0
|
776.0
|
-
|
-
|
Cash Flow per Share
2 |
102.0
|
125.0
|
127.0
|
137.0
|
138.0
|
145.0
|
Capex
1 |
602
|
657
|
-
|
900
|
900
|
900
|
Capex / Sales
|
-
|
8.01%
|
-
|
9.12%
|
8.65%
|
8.11%
|
Announcement Date
|
22/06/21
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +47.06% | 158M | | -16.29% | 9.1B | | -29.20% | 6.42B | | -19.36% | 6.22B | | -7.35% | 3.27B | | +2.51% | 1.5B | | +10.42% | 1.5B | | -8.12% | 1.39B | | -10.23% | 1.13B | | +3.41% | 925M |
Other Employment Services
|