Delayed
Japan Exchange
07:58:24 22/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,556
JPY
|
-0.74%
|
|
+0.43%
|
-7.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,747
|
34,458
|
29,464
|
23,542
|
29,376
|
27,357
|
-
|
-
|
Enterprise Value (EV)
1 |
22,176
|
22,521
|
16,880
|
12,497
|
14,990
|
27,357
|
27,357
|
27,357
|
P/E ratio
|
19.1
x
|
16.8
x
|
14.9
x
|
10
x
|
14.7
x
|
9.27
x
|
8.68
x
|
7.93
x
|
Yield
|
0.89%
|
0.88%
|
0.73%
|
1.6%
|
1.34%
|
1.55%
|
1.71%
|
1.86%
|
Capitalization / Revenue
|
0.74
x
|
0.75
x
|
0.59
x
|
0.44
x
|
0.49
x
|
0.43
x
|
0.4
x
|
0.37
x
|
EV / Revenue
|
0.74
x
|
0.75
x
|
0.59
x
|
0.44
x
|
0.49
x
|
0.43
x
|
0.4
x
|
0.37
x
|
EV / EBITDA
|
-
|
9.82
x
|
7.58
x
|
-
|
-
|
5.82
x
|
5.47
x
|
5.07
x
|
EV / FCF
|
14.4
x
|
34.4
x
|
22.6
x
|
17.7
x
|
6.31
x
|
14.1
x
|
11.3
x
|
8.55
x
|
FCF Yield
|
6.93%
|
2.9%
|
4.42%
|
5.65%
|
15.8%
|
7.09%
|
8.85%
|
11.7%
|
Price to Book
|
2.77
x
|
2.2
x
|
1.69
x
|
1.21
x
|
1.43
x
|
1.18
x
|
1.06
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
9,785
|
10,785
|
10,785
|
10,789
|
10,613
|
10,624
|
-
|
-
|
Reference price
2 |
3,040
|
3,195
|
2,732
|
2,182
|
2,768
|
2,575
|
2,575
|
2,575
|
Announcement Date
|
31/01/20
|
01/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
40,202
|
45,752
|
50,356
|
53,479
|
59,591
|
64,000
|
68,500
|
73,000
|
EBITDA
1 |
-
|
3,510
|
3,888
|
-
|
-
|
4,700
|
5,000
|
5,400
|
EBIT
1 |
2,268
|
2,836
|
3,139
|
3,414
|
3,964
|
4,100
|
4,400
|
4,800
|
Operating Margin
|
5.64%
|
6.2%
|
6.23%
|
6.38%
|
6.65%
|
6.41%
|
6.42%
|
6.58%
|
Earnings before Tax (EBT)
1 |
2,338
|
2,920
|
3,081
|
3,258
|
3,167
|
4,200
|
4,200
|
4,900
|
Net income
1 |
1,559
|
1,915
|
1,978
|
2,348
|
2,004
|
2,950
|
3,150
|
3,450
|
Net margin
|
3.88%
|
4.19%
|
3.93%
|
4.39%
|
3.36%
|
4.61%
|
4.6%
|
4.73%
|
EPS
2 |
159.4
|
190.2
|
183.4
|
217.7
|
187.7
|
277.7
|
296.6
|
324.8
|
Free Cash Flow
1 |
2,060
|
1,001
|
1,302
|
1,331
|
4,655
|
1,940
|
2,420
|
3,200
|
FCF margin
|
5.12%
|
2.19%
|
2.59%
|
2.49%
|
7.81%
|
3.03%
|
3.53%
|
4.38%
|
FCF Conversion (EBITDA)
|
-
|
28.52%
|
33.49%
|
-
|
-
|
41.28%
|
48.4%
|
59.26%
|
FCF Conversion (Net income)
|
132.14%
|
52.27%
|
65.82%
|
56.69%
|
232.29%
|
65.76%
|
76.83%
|
92.75%
|
Dividend per Share
2 |
27.00
|
28.00
|
20.00
|
35.00
|
37.00
|
40.00
|
44.00
|
48.00
|
Announcement Date
|
31/01/20
|
01/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
21,871
|
24,389
|
14,209
|
11,822
|
13,339
|
25,161
|
12,834
|
14,596
|
29,878
|
14,281
|
14,653
|
16,200
|
15,700
|
16,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,683
|
1,461
|
1,105
|
613
|
555
|
1,168
|
680
|
1,186
|
2,010
|
1,046
|
1,119
|
950
|
1,100
|
1,050
|
Operating Margin
|
7.7%
|
5.99%
|
7.78%
|
5.19%
|
4.16%
|
4.64%
|
5.3%
|
8.13%
|
6.73%
|
7.32%
|
7.64%
|
5.86%
|
7.01%
|
6.21%
|
Earnings before Tax (EBT)
|
1,650
|
1,448
|
-
|
820
|
-
|
1,372
|
695
|
1,186
|
2,073
|
1,046
|
1,145
|
-
|
-
|
-
|
Net income
|
1,064
|
928
|
-
|
562
|
-
|
907
|
478
|
773
|
1,395
|
680
|
786
|
-
|
-
|
-
|
Net margin
|
4.86%
|
3.8%
|
-
|
4.75%
|
-
|
3.6%
|
3.72%
|
5.3%
|
4.67%
|
4.76%
|
5.36%
|
-
|
-
|
-
|
EPS
|
108.8
|
86.06
|
-
|
52.13
|
-
|
84.11
|
44.33
|
71.73
|
129.9
|
64.11
|
74.01
|
-
|
-
|
-
|
Dividend per Share
|
14.00
|
14.00
|
-
|
-
|
-
|
17.00
|
-
|
-
|
18.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/07/20
|
02/08/21
|
10/02/22
|
11/05/22
|
10/08/22
|
10/08/22
|
10/11/22
|
11/05/23
|
10/08/23
|
10/11/23
|
13/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
7,571
|
11,937
|
12,584
|
11,045
|
14,386
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,060
|
1,001
|
1,302
|
1,331
|
4,655
|
1,940
|
2,420
|
3,200
|
ROE (net income / shareholders' equity)
|
15.5%
|
14.5%
|
12%
|
12.7%
|
10%
|
13.5%
|
12.9%
|
12.7%
|
ROA (Net income/ Total Assets)
|
6.17%
|
6.86%
|
3.99%
|
5.81%
|
6.22%
|
5%
|
5.1%
|
5.2%
|
Assets
1 |
25,261
|
27,913
|
49,634
|
40,405
|
32,225
|
59,000
|
61,765
|
66,346
|
Book Value Per Share
2 |
1,098
|
1,451
|
1,614
|
1,803
|
1,937
|
2,175
|
2,428
|
2,704
|
Cash Flow per Share
|
221.0
|
249.0
|
239.0
|
275.0
|
249.0
|
-
|
-
|
-
|
Capex
1 |
425
|
1,729
|
581
|
576
|
851
|
600
|
600
|
600
|
Capex / Sales
|
1.06%
|
3.78%
|
1.15%
|
1.08%
|
1.43%
|
0.94%
|
0.88%
|
0.82%
|
Announcement Date
|
31/01/20
|
01/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
2,575
JPY Average target price
3,600
JPY Spread / Average Target +39.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.66% | 175M | | -13.47% | 192B | | +0.71% | 167B | | +6.07% | 156B | | +8.23% | 103B | | +36.82% | 84.35B | | +11.41% | 82.24B | | -7.05% | 71.76B | | -18.24% | 55.03B | | -8.47% | 43.53B |
Other IT Services & Consulting
|