Delayed
Japan Exchange
07:15:56 04/07/2024 am IST
|
5-day change
|
1st Jan Change
|
37
JPY
|
+2.78%
|
|
-2.63%
|
-9.76%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
5,649
|
4,013
|
2,496
|
4,074
|
6,336
|
11,597
|
Enterprise Value (EV)
1 |
5,566
|
3,758
|
2,376
|
3,209
|
5,425
|
10,484
|
P/E ratio
|
-105
x
|
-3.48
x
|
-1.42
x
|
13.8
x
|
-35.2
x
|
74.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.01
x
|
5.99
x
|
7.05
x
|
15.5
x
|
8.4
x
|
0.68
x
|
EV / Revenue
|
2.96
x
|
5.61
x
|
6.71
x
|
12.2
x
|
7.2
x
|
0.62
x
|
EV / EBITDA
|
428
x
|
-11.8
x
|
-21.8
x
|
-
|
-59.6
x
|
45.4
x
|
EV / FCF
|
-11.1
x
|
-4.64
x
|
0.76
x
|
-3.64
x
|
-24.6
x
|
-10.7
x
|
FCF Yield
|
-9.01%
|
-21.6%
|
131%
|
-27.5%
|
-4.06%
|
-9.33%
|
Price to Book
|
2.25
x
|
2.19
x
|
23.1
x
|
2.69
x
|
3.8
x
|
3.71
x
|
Nbr of stocks (in thousands)
|
1,28,385
|
1,38,385
|
1,38,685
|
2,14,422
|
2,34,684
|
2,82,853
|
Reference price
2 |
44.00
|
29.00
|
18.00
|
19.00
|
27.00
|
41.00
|
Announcement Date
|
29/03/19
|
17/06/20
|
26/03/21
|
25/03/22
|
28/03/23
|
29/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,879
|
670
|
354
|
263
|
754
|
16,999
|
EBITDA
1 |
13
|
-319
|
-109
|
-
|
-91
|
231
|
EBIT
1 |
8
|
-449
|
-239
|
-103
|
-109
|
206
|
Operating Margin
|
0.43%
|
-67.01%
|
-67.51%
|
-39.16%
|
-14.46%
|
1.21%
|
Earnings before Tax (EBT)
1 |
-50
|
-1,136
|
-3,236
|
260
|
-170
|
169
|
Net income
1 |
-52
|
-1,138
|
-1,761
|
260
|
-171
|
153
|
Net margin
|
-2.77%
|
-169.85%
|
-497.46%
|
98.86%
|
-22.68%
|
0.9%
|
EPS
2 |
-0.4172
|
-8.342
|
-12.71
|
1.380
|
-0.7674
|
0.5500
|
Free Cash Flow
1 |
-501.6
|
-810.6
|
3,113
|
-881.4
|
-220.1
|
-978.2
|
FCF margin
|
-26.7%
|
-120.99%
|
879.27%
|
-335.12%
|
-29.19%
|
-5.75%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/03/19
|
17/06/20
|
26/03/21
|
25/03/22
|
28/03/23
|
29/03/24
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
229
|
94
|
97
|
328
|
310
|
1,506
|
6,335
|
4,855
|
4,712
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-96
|
-105
|
-26
|
-53
|
4
|
-52
|
145
|
99
|
-59
|
Operating Margin
|
-41.92%
|
-111.7%
|
-26.8%
|
-16.16%
|
1.29%
|
-3.45%
|
2.29%
|
2.04%
|
-1.25%
|
Earnings before Tax (EBT)
1 |
-94
|
264
|
-27
|
-59
|
1
|
-56
|
141
|
93
|
-58
|
Net income
1 |
-86
|
263
|
-27
|
-60
|
-
|
-56
|
119
|
103
|
-58
|
Net margin
|
-37.55%
|
279.79%
|
-27.84%
|
-18.29%
|
-
|
-3.72%
|
1.88%
|
2.12%
|
-1.23%
|
EPS
2 |
-0.6200
|
1.600
|
-0.1300
|
-0.2800
|
0.0100
|
-0.2200
|
0.4500
|
0.3600
|
-0.2000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/08/20
|
13/08/21
|
13/05/22
|
09/08/22
|
11/11/22
|
12/05/23
|
14/08/23
|
14/11/23
|
15/05/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
83
|
255
|
120
|
865
|
911
|
1,113
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-502
|
-811
|
3,113
|
-881
|
-220
|
-978
|
ROE (net income / shareholders' equity)
|
-2.1%
|
-40.1%
|
-190%
|
32%
|
-10.7%
|
6.38%
|
ROA (Net income/ Total Assets)
|
0.19%
|
-8.78%
|
-6.78%
|
-5.73%
|
-3.93%
|
4.95%
|
Assets
1 |
-27,572
|
12,957
|
25,972
|
-4,540
|
4,350
|
3,092
|
Book Value Per Share
2 |
19.60
|
13.20
|
0.7800
|
7.070
|
7.110
|
11.00
|
Cash Flow per Share
2 |
0.6500
|
1.840
|
0.8700
|
4.180
|
3.980
|
4.000
|
Capex
1 |
11
|
-
|
-
|
-
|
1
|
6
|
Capex / Sales
|
0.59%
|
-
|
-
|
-
|
0.13%
|
0.04%
|
Announcement Date
|
29/03/19
|
17/06/20
|
26/03/21
|
25/03/22
|
28/03/23
|
29/03/24
|
|
1st Jan change
|
Capi.
|
---|
| -9.76% | 6.3Cr | | +16.59% | 7.15TCr | | +6.69% | 1.73TCr | | +15.53% | 1.4TCr | | +12.46% | 1.23TCr | | +11.78% | 969.43Cr | | -8.30% | 572.33Cr | | +1.66% | 519.81Cr | | +1.78% | 510.71Cr | | +7.27% | 476Cr |
Other Business Support Services
|