Market Closed -
Japan Exchange
11:25:51 31/05/2024 am IST
|
5-day change
|
1st Jan Change
|
527
JPY
|
+1.54%
|
|
-4.36%
|
-2.41%
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
3,520
|
2,045
|
1,911
|
1,887
|
2,743
|
2,815
|
Enterprise Value (EV)
1 |
3,438
|
1,165
|
1,147
|
1,523
|
2,031
|
2,846
|
P/E ratio
|
-10.7
x
|
-81.8
x
|
-3.65
x
|
57.2
x
|
-15.5
x
|
-9.74
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.81
x
|
0.83
x
|
3.26
x
|
6.23
x
|
4.4
x
|
4.23
x
|
EV / Revenue
|
0.8
x
|
0.47
x
|
1.96
x
|
5.03
x
|
3.26
x
|
4.28
x
|
EV / EBITDA
|
-23.1
x
|
-3.92
x
|
-3.72
x
|
-23.8
x
|
22.8
x
|
-27.1
x
|
EV / FCF
|
-12.8
x
|
-34.9
x
|
-8.7
x
|
-12.9
x
|
20
x
|
-43.6
x
|
FCF Yield
|
-7.83%
|
-2.87%
|
-11.5%
|
-7.77%
|
5%
|
-2.29%
|
Price to Book
|
2.6
x
|
1.54
x
|
2.37
x
|
2.25
x
|
3.43
x
|
5.72
x
|
Nbr of stocks (in thousands)
|
3,431
|
3,431
|
3,431
|
3,431
|
3,591
|
3,591
|
Reference price
2 |
1,026
|
596.0
|
557.0
|
550.0
|
764.0
|
784.0
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
22/12/21
|
21/12/22
|
04/01/24
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
4,321
|
2,473
|
586
|
303
|
623
|
665
|
EBITDA
1 |
-149
|
-297
|
-308
|
-64
|
89
|
-105
|
EBIT
1 |
-272
|
-374
|
-320
|
-134
|
3
|
-191
|
Operating Margin
|
-6.29%
|
-15.12%
|
-54.61%
|
-44.22%
|
0.48%
|
-28.72%
|
Earnings before Tax (EBT)
1 |
-327
|
197
|
-493
|
-25
|
-146
|
-256
|
Net income
1 |
-300
|
-25
|
-523
|
33
|
-179
|
-289
|
Net margin
|
-6.94%
|
-1.01%
|
-89.25%
|
10.89%
|
-28.73%
|
-43.46%
|
EPS
2 |
-95.45
|
-7.287
|
-152.5
|
9.620
|
-49.36
|
-80.53
|
Free Cash Flow
1 |
-269.1
|
-33.38
|
-131.9
|
-118.4
|
101.6
|
-65.25
|
FCF margin
|
-6.23%
|
-1.35%
|
-22.5%
|
-39.07%
|
16.31%
|
-9.81%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
114.19%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
22/12/21
|
21/12/22
|
04/01/24
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Net sales
1 |
365
|
94
|
143
|
305
|
157
|
95
|
290
|
188
|
203
|
408
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-125
|
-133
|
5
|
18
|
-13
|
-61
|
-99
|
-39
|
13
|
39
|
Operating Margin
|
-34.25%
|
-141.49%
|
3.5%
|
5.9%
|
-8.28%
|
-64.21%
|
-34.14%
|
-20.74%
|
6.4%
|
9.56%
|
Earnings before Tax (EBT)
1 |
-118
|
10
|
3
|
16
|
-13
|
-61
|
-78
|
-38
|
60
|
81
|
Net income
1 |
-129
|
69
|
2
|
-1
|
-30
|
-61
|
-100
|
-46
|
11
|
11
|
Net margin
|
-35.34%
|
73.4%
|
1.4%
|
-0.33%
|
-19.11%
|
-64.21%
|
-34.48%
|
-24.47%
|
5.42%
|
2.7%
|
EPS
2 |
-37.72
|
20.15
|
0.8200
|
-0.3900
|
-8.330
|
-17.10
|
-28.02
|
-12.75
|
3.180
|
3.250
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
14/05/21
|
14/02/22
|
13/05/22
|
12/08/22
|
14/02/23
|
15/05/23
|
14/08/23
|
14/02/24
|
15/05/24
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
31
|
Net Cash position
1 |
82
|
880
|
764
|
364
|
712
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-0.2952
x
|
Free Cash Flow
1 |
-269
|
-33.4
|
-132
|
-118
|
102
|
-65.3
|
ROE (net income / shareholders' equity)
|
-23.4%
|
-1.74%
|
-49%
|
4.01%
|
-21.8%
|
-38.3%
|
ROA (Net income/ Total Assets)
|
-4.7%
|
-7.49%
|
-10.4%
|
-6.16%
|
0.13%
|
-7.44%
|
Assets
1 |
6,387
|
333.6
|
5,035
|
-535.5
|
-1,34,992
|
3,884
|
Book Value Per Share
2 |
394.0
|
387.0
|
235.0
|
245.0
|
223.0
|
137.0
|
Cash Flow per Share
2 |
381.0
|
434.0
|
317.0
|
175.0
|
256.0
|
124.0
|
Capex
1 |
2
|
29
|
-
|
-
|
2
|
1
|
Capex / Sales
|
0.05%
|
1.17%
|
-
|
-
|
0.32%
|
0.15%
|
Announcement Date
|
25/12/18
|
23/12/19
|
21/12/20
|
22/12/21
|
21/12/22
|
04/01/24
|
|
1st Jan change
|
Capi.
|
---|
| -2.41% | 1.25Cr | | -19.53% | 18TCr | | -3.23% | 16TCr | | +2.05% | 15TCr | | +5.13% | 9.86TCr | | +9.84% | 8.09TCr | | +22.85% | 7.64TCr | | -8.81% | 7.1TCr | | -31.57% | 4.72TCr | | -9.69% | 4.33TCr |
Other IT Services & Consulting
|