Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,405
JPY
|
-1.73%
|
|
-0.73%
|
-17.35%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,447
|
13,969
|
20,522
|
23,250
|
35,999
|
40,773
|
-
|
-
|
Enterprise Value (EV)
1 |
12,490
|
11,917
|
16,914
|
18,405
|
29,133
|
44,964
|
40,773
|
40,773
|
P/E ratio
|
16.3
x
|
16.3
x
|
14.9
x
|
14.1
x
|
15.5
x
|
17.1
x
|
15.1
x
|
13.8
x
|
Yield
|
1.85%
|
1.9%
|
2.02%
|
2.17%
|
2.13%
|
2.08%
|
2.32%
|
2.56%
|
Capitalization / Revenue
|
0.88
x
|
0.79
x
|
1.15
x
|
1.31
x
|
1.95
x
|
2.31
x
|
2.01
x
|
1.9
x
|
EV / Revenue
|
0.88
x
|
0.79
x
|
1.15
x
|
1.31
x
|
1.95
x
|
2.31
x
|
2.01
x
|
1.9
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
88,81,513
x
|
1,03,24,440
x
|
-
|
1,47,05,715
x
|
1,39,64,080
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.11
x
|
2.78
x
|
3.22
x
|
3.11
x
|
3.88
x
|
4.11
x
|
3.2
x
|
2.79
x
|
Nbr of stocks (in thousands)
|
11,592
|
11,778
|
11,828
|
12,000
|
12,000
|
11,974
|
-
|
-
|
Reference price
2 |
1,160
|
1,186
|
1,735
|
1,938
|
3,000
|
3,405
|
3,405
|
3,405
|
Announcement Date
|
15/05/19
|
14/05/20
|
28/06/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,253
|
17,728
|
17,855
|
17,760
|
18,506
|
19,493
|
20,300
|
21,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,208
|
1,573
|
2,032
|
2,412
|
3,246
|
3,885
|
4,050
|
4,400
|
Operating Margin
|
7.92%
|
8.87%
|
11.38%
|
13.58%
|
17.54%
|
19.93%
|
19.95%
|
20.47%
|
Earnings before Tax (EBT)
|
1,201
|
1,396
|
2,025
|
2,442
|
3,250
|
3,877
|
-
|
-
|
Net income
1 |
804
|
853
|
1,378
|
1,643
|
2,328
|
2,625
|
2,700
|
2,950
|
Net margin
|
5.27%
|
4.81%
|
7.72%
|
9.25%
|
12.58%
|
13.47%
|
13.3%
|
13.72%
|
EPS
2 |
71.08
|
72.58
|
116.6
|
137.5
|
194.0
|
219.1
|
225.5
|
246.6
|
Free Cash Flow
|
1,514
|
1,353
|
-
|
1,581
|
2,578
|
-
|
-
|
-
|
FCF margin
|
9.93%
|
7.63%
|
-
|
8.9%
|
13.93%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
188.31%
|
158.62%
|
-
|
96.23%
|
110.74%
|
-
|
-
|
-
|
Dividend per Share
2 |
21.50
|
22.50
|
35.00
|
42.00
|
64.00
|
78.00
|
79.00
|
87.00
|
Announcement Date
|
15/05/19
|
14/05/20
|
28/06/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
8,684
|
8,983
|
8,850
|
4,388
|
4,384
|
8,859
|
4,874
|
4,703
|
5,105
|
9,808
|
4,781
|
4,904
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
945
|
1,249
|
1,154
|
759
|
844
|
1,614
|
915
|
1,000
|
1,114
|
2,114
|
1,008
|
763
|
Operating Margin
|
10.88%
|
13.9%
|
13.04%
|
17.3%
|
19.25%
|
18.22%
|
18.77%
|
21.26%
|
21.82%
|
21.55%
|
21.08%
|
15.56%
|
Earnings before Tax (EBT)
|
951
|
1,255
|
1,160
|
757
|
852
|
1,620
|
915
|
1,011
|
-
|
2,126
|
1,006
|
-
|
Net income
1 |
594
|
831
|
790
|
514
|
575
|
1,090
|
625
|
684
|
759
|
1,443
|
689
|
493
|
Net margin
|
6.84%
|
9.25%
|
8.93%
|
11.71%
|
13.12%
|
12.3%
|
12.82%
|
14.54%
|
14.87%
|
14.71%
|
14.41%
|
10.05%
|
EPS
|
50.62
|
70.42
|
66.30
|
42.94
|
47.99
|
90.91
|
52.09
|
57.08
|
-
|
120.4
|
57.55
|
-
|
Dividend per Share
|
9.500
|
11.00
|
17.50
|
-
|
-
|
21.00
|
-
|
-
|
-
|
32.00
|
-
|
-
|
Announcement Date
|
07/11/19
|
05/11/20
|
12/11/21
|
10/02/22
|
04/08/22
|
11/11/22
|
09/02/23
|
04/08/23
|
10/11/23
|
10/11/23
|
09/02/24
|
10/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
957
|
2,052
|
3,608
|
4,845
|
6,866
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,514
|
1,353
|
-
|
1,581
|
2,578
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
21.7%
|
18.1%
|
24.1%
|
23.8%
|
27.8%
|
25.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
15.8%
|
18.9%
|
21.2%
|
22.2%
|
26.1%
|
26.6%
|
-
|
-
|
Assets
1 |
5,077
|
4,515
|
6,488
|
7,387
|
8,918
|
9,860
|
-
|
-
|
Book Value Per Share
2 |
373.0
|
427.0
|
538.0
|
623.0
|
774.0
|
914.0
|
1,063
|
1,223
|
Cash Flow per Share
|
144.0
|
144.0
|
177.0
|
195.0
|
252.0
|
278.0
|
-
|
-
|
Capex
|
643
|
735
|
795
|
706
|
700
|
-
|
-
|
-
|
Capex / Sales
|
4.22%
|
4.15%
|
4.45%
|
3.98%
|
3.78%
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
14/05/20
|
28/06/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -17.35% | 262M | | -12.70% | 193B | | +2.65% | 169B | | +2.20% | 154B | | +5.96% | 101B | | +11.22% | 80.89B | | +25.63% | 77.58B | | -7.65% | 70.63B | | -21.03% | 52.48B | | -10.22% | 42.67B |
Other IT Services & Consulting
|