Market Closed -
Japan Exchange
07:00:00 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,086
JPY
|
-2.16%
|
|
-4.99%
|
+2.02%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,105
|
19,158
|
24,556
|
28,164
|
35,443
|
51,169
|
-
|
-
|
Enterprise Value (EV)
1 |
13,693
|
11,209
|
14,909
|
16,941
|
23,886
|
54,703
|
51,169
|
51,169
|
P/E ratio
|
14.4
x
|
12.8
x
|
14.3
x
|
13.6
x
|
14.3
x
|
8.94
x
|
16.8
x
|
15.3
x
|
Yield
|
2.51%
|
3.02%
|
2.36%
|
2.57%
|
3.03%
|
4.13%
|
2.03%
|
2.21%
|
Capitalization / Revenue
|
0.79
x
|
0.69
x
|
0.9
x
|
0.91
x
|
1.01
x
|
1.38
x
|
1.2
x
|
1.12
x
|
EV / Revenue
|
0.79
x
|
0.69
x
|
0.9
x
|
0.91
x
|
1.01
x
|
1.38
x
|
1.2
x
|
1.12
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
22.2
x
|
22.3
x
|
19.5
x
|
17.7
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
4.51%
|
4.48%
|
5.13%
|
5.64%
|
Price to Book
|
1.84
x
|
1.58
x
|
1.8
x
|
1.85
x
|
2.16
x
|
1.48
x
|
2.58
x
|
2.32
x
|
Nbr of stocks (in thousands)
|
48,184
|
48,197
|
48,197
|
48,227
|
47,670
|
47,117
|
-
|
-
|
Reference price
2 |
438.0
|
397.5
|
509.5
|
584.0
|
743.5
|
1,086
|
1,086
|
1,086
|
Announcement Date
|
14/05/19
|
20/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
26,590
|
27,795
|
27,292
|
30,925
|
35,242
|
39,698
|
42,600
|
45,800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,157
|
2,206
|
2,358
|
2,967
|
3,458
|
3,807
|
4,350
|
4,750
|
Operating Margin
|
8.11%
|
7.94%
|
8.64%
|
9.59%
|
9.81%
|
9.59%
|
10.21%
|
10.37%
|
Earnings before Tax (EBT)
|
2,248
|
2,265
|
2,564
|
3,082
|
3,714
|
4,253
|
-
|
-
|
Net income
1 |
1,469
|
1,500
|
1,711
|
2,069
|
2,490
|
3,089
|
3,050
|
3,350
|
Net margin
|
5.52%
|
5.4%
|
6.27%
|
6.69%
|
7.07%
|
7.78%
|
7.16%
|
7.31%
|
EPS
2 |
30.51
|
31.14
|
35.52
|
42.91
|
52.16
|
129.8
|
64.75
|
71.10
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,597
|
2,290
|
2,625
|
2,885
|
FCF margin
|
-
|
-
|
-
|
-
|
4.53%
|
5.8%
|
6.16%
|
6.3%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
64.15%
|
75.08%
|
86.07%
|
86.12%
|
Dividend per Share
2 |
11.00
|
12.00
|
12.00
|
15.00
|
22.50
|
48.00
|
22.00
|
24.00
|
Announcement Date
|
14/05/19
|
20/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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 |
13,128
|
13,186
|
14,661
|
7,696
|
8,568
|
8,001
|
8,792
|
16,793
|
8,802
|
9,647
|
8,928
|
9,928
|
18,856
|
9,888
|
10,954
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,019
|
1,077
|
1,588
|
922
|
457
|
768
|
1,083
|
1,851
|
1,012
|
595
|
719
|
1,139
|
1,858
|
1,054
|
895
|
Operating Margin
|
7.76%
|
8.17%
|
10.83%
|
11.98%
|
5.33%
|
9.6%
|
12.32%
|
11.02%
|
11.5%
|
6.17%
|
8.05%
|
11.47%
|
9.85%
|
10.66%
|
8.17%
|
Earnings before Tax (EBT)
|
1,038
|
1,107
|
1,647
|
976
|
-
|
820
|
-
|
1,922
|
1,151
|
-
|
776
|
-
|
1,930
|
1,431
|
-
|
Net income
1 |
687
|
745
|
1,117
|
665
|
287
|
555
|
746
|
1,301
|
783
|
406
|
528
|
782
|
1,310
|
955
|
824
|
Net margin
|
5.23%
|
5.65%
|
7.62%
|
8.64%
|
3.35%
|
6.94%
|
8.48%
|
7.75%
|
8.9%
|
4.21%
|
5.91%
|
7.88%
|
6.95%
|
9.66%
|
7.52%
|
EPS
|
14.26
|
15.47
|
23.20
|
13.78
|
-
|
11.60
|
-
|
27.24
|
16.40
|
-
|
11.08
|
-
|
27.48
|
20.04
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/19
|
04/11/20
|
04/11/21
|
08/02/22
|
12/05/22
|
04/08/22
|
08/11/22
|
08/11/22
|
07/02/23
|
11/05/23
|
03/08/23
|
07/11/23
|
07/11/23
|
07/02/24
|
10/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
7,412
|
7,949
|
9,647
|
11,223
|
11,557
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
1,597
|
2,290
|
2,625
|
2,885
|
ROE (net income / shareholders' equity)
|
13.5%
|
12.7%
|
13.3%
|
14.3%
|
15.7%
|
17.7%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
14.3%
|
-
|
14.5%
|
15.5%
|
16.9%
|
17.6%
|
-
|
-
|
Assets
1 |
10,270
|
-
|
11,779
|
13,334
|
14,697
|
17,532
|
-
|
-
|
Book Value Per Share
2 |
238.0
|
251.0
|
283.0
|
316.0
|
344.0
|
784.0
|
422.0
|
469.0
|
Cash Flow per Share
|
32.60
|
33.00
|
37.30
|
44.60
|
53.50
|
135.0
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
60
|
60
|
60
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
0.15%
|
0.14%
|
0.13%
|
Announcement Date
|
14/05/19
|
20/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
1,086
JPY Average target price
1,300
JPY Spread / Average Target +19.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.02% | 335M | | +4.11% | 5.87B | | +41.38% | 1.5B | | -29.25% | 615M | | -55.48% | 547M | | -15.99% | 376M | | -27.72% | 370M | | +27.49% | 235M | | -36.31% | 222M | | +4.98% | 183M |
Computer Programming
|