Delayed
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
794
JPY
|
0.00%
|
|
-0.75%
|
+2.32%
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
11,199
|
10,356
|
8,633
|
5,926
|
4,228
|
4,956
|
Enterprise Value (EV)
1 |
9,985
|
9,186
|
7,348
|
5,664
|
3,693
|
6,012
|
P/E ratio
|
361
x
|
-164
x
|
100
x
|
-11.1
x
|
33.3
x
|
114
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.96
x
|
6.25
x
|
4.4
x
|
2.98
x
|
1.58
x
|
1.06
x
|
EV / Revenue
|
6.21
x
|
5.55
x
|
3.74
x
|
2.85
x
|
1.38
x
|
1.28
x
|
EV / EBITDA
|
96.9
x
|
71.8
x
|
33.6
x
|
-22.2
x
|
21.7
x
|
12
x
|
EV / FCF
|
-
|
6,06,83,081
x
|
3,24,76,877
x
|
-1,67,69,624
x
|
25,46,61,302
x
|
1,59,66,855
x
|
FCF Yield
|
-
|
0%
|
0%
|
-0%
|
0%
|
0%
|
Price to Book
|
6.83
x
|
6.44
x
|
5.07
x
|
4.66
x
|
3.02
x
|
2.12
x
|
Nbr of stocks (in thousands)
|
5,088
|
5,142
|
5,151
|
5,226
|
5,226
|
6,051
|
Reference price
2 |
2,201
|
2,014
|
1,676
|
1,134
|
809.0
|
819.0
|
Announcement Date
|
25/05/18
|
24/05/19
|
27/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,608
|
1,656
|
1,963
|
1,989
|
2,682
|
4,685
|
EBITDA
1 |
103
|
128
|
219
|
-255
|
170
|
501
|
EBIT
1 |
72
|
39
|
186
|
-334
|
80
|
203
|
Operating Margin
|
4.48%
|
2.36%
|
9.48%
|
-16.79%
|
2.98%
|
4.33%
|
Earnings before Tax (EBT)
1 |
71
|
-28
|
147
|
-507
|
150
|
132
|
Net income
1 |
31
|
-63
|
86
|
-529
|
127
|
42
|
Net margin
|
1.93%
|
-3.8%
|
4.38%
|
-26.6%
|
4.74%
|
0.9%
|
EPS
2 |
6.093
|
-12.28
|
16.68
|
-101.9
|
24.30
|
7.170
|
Free Cash Flow
|
-
|
151.4
|
226.2
|
-337.8
|
14.5
|
376.5
|
FCF margin
|
-
|
9.14%
|
11.53%
|
-16.98%
|
0.54%
|
8.04%
|
FCF Conversion (EBITDA)
|
-
|
118.26%
|
103.31%
|
-
|
8.53%
|
75.15%
|
FCF Conversion (Net income)
|
-
|
-
|
263.08%
|
-
|
11.42%
|
896.43%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/05/18
|
24/05/19
|
27/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
942
|
902
|
1,259
|
640
|
933
|
1,850
|
1,380
|
1,381
|
2,960
|
1,791
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
140
|
-148
|
-62
|
25
|
-5
|
22
|
72
|
-27
|
-16
|
118
|
Operating Margin
|
14.86%
|
-16.41%
|
-4.92%
|
3.91%
|
-0.54%
|
1.19%
|
5.22%
|
-1.96%
|
-0.54%
|
6.59%
|
Earnings before Tax (EBT)
1 |
131
|
-177
|
-46
|
145
|
-39
|
-30
|
41
|
-31
|
-49
|
85
|
Net income
1 |
86
|
-189
|
-27
|
79
|
-21
|
-19
|
18
|
-18
|
-
|
9
|
Net margin
|
9.13%
|
-20.95%
|
-2.14%
|
12.34%
|
-2.25%
|
-1.03%
|
1.3%
|
-1.3%
|
-
|
0.5%
|
EPS
2 |
16.87
|
-36.72
|
-5.250
|
15.35
|
-4.030
|
-3.430
|
3.230
|
-3.040
|
-0.0300
|
1.660
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/19
|
08/10/20
|
14/10/21
|
13/01/22
|
14/07/22
|
14/10/22
|
10/02/23
|
14/07/23
|
13/10/23
|
12/01/24
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
1,056
|
Net Cash position
1 |
1,214
|
1,170
|
1,285
|
262
|
535
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
2.108
x
|
Free Cash Flow
|
-
|
151
|
226
|
-338
|
14.5
|
377
|
ROE (net income / shareholders' equity)
|
-
|
-3.88%
|
5.2%
|
-35.6%
|
9.51%
|
2.25%
|
ROA (Net income/ Total Assets)
|
-
|
1.34%
|
5.97%
|
-9.29%
|
2.04%
|
3%
|
Assets
1 |
-
|
-4,694
|
1,440
|
5,697
|
6,227
|
1,402
|
Book Value Per Share
2 |
322.0
|
313.0
|
330.0
|
243.0
|
268.0
|
387.0
|
Cash Flow per Share
2 |
241.0
|
233.0
|
257.0
|
204.0
|
242.0
|
275.0
|
Capex
1 |
79
|
-
|
6
|
11
|
20
|
17
|
Capex / Sales
|
4.91%
|
-
|
0.31%
|
0.55%
|
0.75%
|
0.36%
|
Announcement Date
|
25/05/18
|
24/05/19
|
27/05/20
|
27/05/21
|
26/05/22
|
25/05/23
|
|
1st Jan change
|
Capi.
|
---|
| +2.32% | 30.4M | | +2.91% | 3.95B | | +24.05% | 1.89B | | +10.33% | 1.73B | | -4.23% | 1.69B | | -16.17% | 1.59B | | -24.70% | 1.34B | | -4.99% | 1.2B | | -4.66% | 1.05B | | +119.33% | 694M |
Data Processing Services
|