Market Closed -
Japan Exchange
07:00:00 01/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,209
JPY
|
+0.25%
|
|
-1.71%
|
-14.74%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
521,378
|
370,799
|
539,438
|
506,991
|
561,272
|
580,725
|
-
|
-
|
Enterprise Value (EV)
1 |
473,137
|
317,129
|
471,841
|
427,437
|
467,999
|
480,157
|
462,785
|
448,200
|
P/E ratio
|
20.4
x
|
18
x
|
134
x
|
17.2
x
|
18.7
x
|
17.8
x
|
17.4
x
|
17.6
x
|
Yield
|
2.45%
|
3.73%
|
2.56%
|
3.22%
|
2.94%
|
3.09%
|
3.14%
|
3.13%
|
Capitalization / Revenue
|
6.52
x
|
4.75
x
|
7.2
x
|
6.22
x
|
6.32
x
|
6.03
x
|
5.99
x
|
5.92
x
|
EV / Revenue
|
5.92
x
|
4.06
x
|
6.3
x
|
5.25
x
|
5.27
x
|
4.98
x
|
4.77
x
|
4.57
x
|
EV / EBITDA
|
11.1
x
|
7.36
x
|
10.9
x
|
9.06
x
|
9.54
x
|
9.18
x
|
8.66
x
|
8.44
x
|
EV / FCF
|
16.3
x
|
15.4
x
|
14.6
x
|
12.1
x
|
16.8
x
|
13.5
x
|
12.8
x
|
12.8
x
|
FCF Yield
|
6.14%
|
6.48%
|
6.83%
|
8.26%
|
5.95%
|
7.43%
|
7.79%
|
7.8%
|
Price to Book
|
2.86
x
|
2.04
x
|
3.15
x
|
2.81
x
|
2.94
x
|
2.87
x
|
2.67
x
|
2.52
x
|
Nbr of stocks (in thousands)
|
507,671
|
499,057
|
498,557
|
492,464
|
489,126
|
480,335
|
-
|
-
|
Reference price
2 |
1,027
|
743.0
|
1,082
|
1,030
|
1,148
|
1,206
|
1,206
|
1,206
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,908
|
78,143
|
74,874
|
81,482
|
88,778
|
96,365
|
96,935
|
98,087
|
EBITDA
1 |
42,495
|
43,091
|
43,340
|
47,203
|
49,071
|
52,277
|
53,447
|
53,085
|
EBIT
1 |
37,123
|
36,009
|
36,227
|
41,574
|
43,778
|
47,682
|
48,660
|
48,423
|
Operating Margin
|
46.46%
|
46.08%
|
48.38%
|
51.02%
|
49.31%
|
49.48%
|
50.2%
|
49.37%
|
Earnings before Tax (EBT)
1 |
38,330
|
32,736
|
15,220
|
43,874
|
44,501
|
48,115
|
49,620
|
48,270
|
Net income
1 |
25,543
|
20,634
|
4,022
|
29,745
|
30,008
|
32,590
|
33,222
|
33,006
|
Net margin
|
31.97%
|
26.41%
|
5.37%
|
36.5%
|
33.8%
|
33.82%
|
34.27%
|
33.65%
|
EPS
2 |
50.27
|
41.22
|
8.065
|
59.90
|
61.34
|
67.78
|
69.15
|
68.66
|
Free Cash Flow
1 |
29,047
|
20,551
|
32,213
|
35,291
|
27,833
|
35,676
|
36,058
|
34,941
|
FCF margin
|
36.35%
|
26.3%
|
43.02%
|
43.31%
|
31.35%
|
37.02%
|
37.2%
|
35.62%
|
FCF Conversion (EBITDA)
|
68.35%
|
47.69%
|
74.33%
|
74.76%
|
56.72%
|
68.25%
|
67.47%
|
65.82%
|
FCF Conversion (Net income)
|
113.72%
|
99.6%
|
800.92%
|
118.65%
|
92.75%
|
109.47%
|
108.54%
|
105.86%
|
Dividend per Share
2 |
25.20
|
27.70
|
27.75
|
33.10
|
33.75
|
37.25
|
37.86
|
37.77
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
38,792
|
34,277
|
19,414
|
39,784
|
19,839
|
21,859
|
41,698
|
21,136
|
21,293
|
42,429
|
21,979
|
24,370
|
46,349
|
23,929
|
24,164
|
48,093
|
23,421
|
24,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17,907
|
15,901
|
9,922
|
20,570
|
9,892
|
11,112
|
21,004
|
10,820
|
10,400
|
21,220
|
10,613
|
11,945
|
22,558
|
11,971
|
11,808
|
23,779
|
11,965
|
12,000
|
Operating Margin
|
46.16%
|
46.39%
|
51.11%
|
51.7%
|
49.86%
|
50.83%
|
50.37%
|
51.19%
|
48.84%
|
50.01%
|
48.29%
|
49.02%
|
48.67%
|
50.03%
|
48.87%
|
49.44%
|
51.09%
|
48.98%
|
Earnings before Tax (EBT)
|
18,205
|
16,291
|
10,111
|
20,957
|
11,748
|
11,169
|
22,917
|
11,005
|
10,618
|
21,623
|
10,757
|
12,121
|
22,878
|
12,138
|
11,990
|
24,128
|
12,143
|
-
|
Net income
1 |
12,232
|
10,945
|
6,875
|
14,223
|
7,995
|
7,527
|
15,522
|
7,437
|
7,177
|
14,614
|
7,257
|
8,137
|
15,394
|
8,102
|
8,062
|
16,164
|
8,301
|
7,800
|
Net margin
|
31.53%
|
31.93%
|
35.41%
|
35.75%
|
40.3%
|
34.43%
|
37.22%
|
35.19%
|
33.71%
|
34.44%
|
33.02%
|
33.39%
|
33.21%
|
33.86%
|
33.36%
|
33.61%
|
35.44%
|
31.84%
|
EPS
|
24.38
|
21.94
|
13.78
|
28.52
|
16.08
|
-
|
-
|
15.20
|
14.68
|
29.87
|
14.84
|
-
|
-
|
16.64
|
-
|
33.42
|
17.29
|
-
|
Dividend per Share
|
12.80
|
13.88
|
-
|
14.60
|
-
|
-
|
-
|
-
|
-
|
16.85
|
-
|
-
|
-
|
-
|
-
|
17.35
|
-
|
-
|
Announcement Date
|
11/11/19
|
09/11/20
|
08/11/21
|
08/11/21
|
07/02/22
|
10/05/22
|
10/05/22
|
02/08/22
|
08/11/22
|
08/11/22
|
07/02/23
|
09/05/23
|
09/05/23
|
08/08/23
|
07/11/23
|
07/11/23
|
06/02/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
48,241
|
53,670
|
67,597
|
79,554
|
93,273
|
100,568
|
117,940
|
132,525
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
29,047
|
20,551
|
32,213
|
35,291
|
27,833
|
35,677
|
36,059
|
34,941
|
ROE (net income / shareholders' equity)
|
14.5%
|
11.3%
|
2.3%
|
16.9%
|
16.2%
|
16.7%
|
15.9%
|
14.9%
|
ROA (Net income/ Total Assets)
|
16.7%
|
16.2%
|
17.2%
|
19.3%
|
18.9%
|
16.3%
|
15.8%
|
17.5%
|
Assets
1 |
152,793
|
126,984
|
23,364
|
154,451
|
159,077
|
200,557
|
210,269
|
188,604
|
Book Value Per Share
2 |
359.0
|
365.0
|
344.0
|
367.0
|
390.0
|
420.0
|
452.0
|
478.0
|
Cash Flow per Share
2 |
60.80
|
51.40
|
18.80
|
70.20
|
71.10
|
75.70
|
77.20
|
77.70
|
Capex
1 |
3,847
|
6,694
|
6,194
|
2,137
|
4,407
|
3,400
|
3,467
|
3,491
|
Capex / Sales
|
4.81%
|
8.57%
|
8.27%
|
2.62%
|
4.96%
|
3.53%
|
3.58%
|
3.56%
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Last Close Price
1,206
JPY Average target price
1,362
JPY Spread / Average Target +12.98% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.74% | 3.68B | | -2.26% | 182B | | -14.81% | 174B | | -10.83% | 90.43B | | +33.70% | 86.8B | | -8.04% | 73.95B | | +11.31% | 52.22B | | +17.88% | 26.1B | | +20.22% | 10.4B | | -15.15% | 8.16B |
E-commerce & Auction Services
|