Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,634
JPY
|
+1.66%
|
|
+4.81%
|
+44.25%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
26,908
|
37,048
|
38,276
|
46,621
|
47,820
|
43,651
|
Enterprise Value (EV)
1 |
10,419
|
22,347
|
21,500
|
26,006
|
27,799
|
24,079
|
P/E ratio
|
15.9
x
|
26.6
x
|
20.3
x
|
12.9
x
|
11.6
x
|
10.4
x
|
Yield
|
2.66%
|
1.94%
|
1.52%
|
-
|
2.62%
|
2.9%
|
Capitalization / Revenue
|
1.38
x
|
1.88
x
|
1.59
x
|
1.27
x
|
1.18
x
|
1.01
x
|
EV / Revenue
|
0.53
x
|
1.14
x
|
0.89
x
|
0.71
x
|
0.69
x
|
0.56
x
|
EV / EBITDA
|
2.43
x
|
6.98
x
|
4.79
x
|
3.84
x
|
3.72
x
|
3.23
x
|
EV / FCF
|
5.91
x
|
-252
x
|
6.22
x
|
6.59
x
|
7.72
x
|
6.11
x
|
FCF Yield
|
16.9%
|
-0.4%
|
16.1%
|
15.2%
|
13%
|
16.4%
|
Price to Book
|
1.56
x
|
2.05
x
|
1.98
x
|
2.09
x
|
2.13
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
27,513
|
27,607
|
27,716
|
27,817
|
26,074
|
23,905
|
Reference price
2 |
978.0
|
1,342
|
1,381
|
1,676
|
1,834
|
1,826
|
Announcement Date
|
28/03/19
|
30/03/20
|
31/03/21
|
30/03/22
|
29/03/23
|
27/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
19,492
|
19,672
|
24,078
|
36,710
|
40,455
|
43,303
|
EBITDA
1 |
4,289
|
3,200
|
4,485
|
6,774
|
7,479
|
7,448
|
EBIT
1 |
3,199
|
2,540
|
3,676
|
5,877
|
6,601
|
6,663
|
Operating Margin
|
16.41%
|
12.91%
|
15.27%
|
16.01%
|
16.32%
|
15.39%
|
Earnings before Tax (EBT)
1 |
3,132
|
2,529
|
3,443
|
5,992
|
6,537
|
6,893
|
Net income
1 |
1,707
|
1,404
|
1,896
|
3,625
|
4,346
|
4,368
|
Net margin
|
8.76%
|
7.14%
|
7.87%
|
9.87%
|
10.74%
|
10.09%
|
EPS
2 |
61.41
|
50.47
|
68.01
|
129.6
|
158.5
|
175.0
|
Free Cash Flow
1 |
1,762
|
-88.75
|
3,456
|
3,948
|
3,602
|
3,938
|
FCF margin
|
9.04%
|
-0.45%
|
14.35%
|
10.75%
|
8.9%
|
9.09%
|
FCF Conversion (EBITDA)
|
41.09%
|
-
|
77.06%
|
58.28%
|
48.16%
|
52.88%
|
FCF Conversion (Net income)
|
103.25%
|
-
|
182.29%
|
108.91%
|
82.87%
|
90.16%
|
Dividend per Share
2 |
26.00
|
26.00
|
21.00
|
-
|
48.00
|
53.00
|
Announcement Date
|
28/03/19
|
30/03/20
|
31/03/21
|
30/03/22
|
29/03/23
|
27/03/24
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
10,416
|
13,662
|
18,611
|
8,652
|
9,447
|
18,099
|
10,501
|
10,102
|
20,603
|
9,882
|
9,970
|
19,852
|
10,728
|
21,931
|
10,311
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,768
|
1,937
|
3,515
|
1,282
|
1,049
|
2,331
|
2,143
|
1,829
|
3,972
|
1,349
|
1,280
|
2,629
|
2,146
|
4,006
|
1,417
|
Operating Margin
|
16.97%
|
14.18%
|
18.89%
|
14.82%
|
11.1%
|
12.88%
|
20.41%
|
18.11%
|
19.28%
|
13.65%
|
12.84%
|
13.24%
|
20%
|
18.27%
|
13.74%
|
Earnings before Tax (EBT)
1 |
1,794
|
-
|
3,786
|
1,281
|
-
|
-
|
2,176
|
-
|
4,028
|
1,356
|
-
|
-
|
2,172
|
4,097
|
1,417
|
Net income
1 |
1,059
|
-
|
2,383
|
666
|
-
|
-
|
1,306
|
-
|
2,467
|
1,001
|
-
|
-
|
1,390
|
2,619
|
893
|
Net margin
|
10.17%
|
-
|
12.8%
|
7.7%
|
-
|
-
|
12.44%
|
-
|
11.97%
|
10.13%
|
-
|
-
|
12.96%
|
11.94%
|
8.66%
|
EPS
2 |
38.33
|
-
|
85.95
|
23.94
|
-
|
-
|
47.05
|
-
|
89.23
|
36.32
|
-
|
-
|
53.25
|
100.4
|
38.61
|
Dividend per Share
|
10.00
|
-
|
19.00
|
-
|
-
|
-
|
-
|
-
|
23.00
|
-
|
-
|
-
|
-
|
24.00
|
-
|
Announcement Date
|
11/08/20
|
12/02/21
|
10/08/21
|
09/11/21
|
14/02/22
|
14/02/22
|
10/05/22
|
09/08/22
|
09/08/22
|
08/11/22
|
14/02/23
|
14/02/23
|
09/05/23
|
08/08/23
|
14/11/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
16,489
|
14,701
|
16,776
|
20,615
|
20,021
|
19,572
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,763
|
-88.8
|
3,456
|
3,948
|
3,602
|
3,938
|
ROE (net income / shareholders' equity)
|
10.2%
|
8.06%
|
10.2%
|
17.4%
|
19.4%
|
19.7%
|
ROA (Net income/ Total Assets)
|
7.28%
|
5.61%
|
7.34%
|
10.5%
|
11.1%
|
11.1%
|
Assets
1 |
23,437
|
25,020
|
25,832
|
34,592
|
39,066
|
39,340
|
Book Value Per Share
2 |
625.0
|
654.0
|
697.0
|
802.0
|
862.0
|
937.0
|
Cash Flow per Share
2 |
599.0
|
532.0
|
605.0
|
741.0
|
767.0
|
827.0
|
Capex
1 |
202
|
119
|
210
|
333
|
376
|
315
|
Capex / Sales
|
1.04%
|
0.6%
|
0.87%
|
0.91%
|
0.93%
|
0.73%
|
Announcement Date
|
28/03/19
|
30/03/20
|
31/03/21
|
30/03/22
|
29/03/23
|
27/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +44.25% | 393M | | -2.58% | 184B | | -14.91% | 173B | | -9.63% | 90.7B | | +45.42% | 86.77B | | -7.32% | 73.84B | | +11.10% | 52.34B | | +17.06% | 25.86B | | +19.78% | 10.27B | | -15.65% | 8.12B |
E-commerce & Auction Services
|