Delayed
Japan Exchange
07:27:36 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,550
JPY
|
-0.18%
|
|
+0.18%
|
-0.35%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,34,975
|
3,23,495
|
2,99,022
|
2,63,183
|
2,72,092
|
2,68,744
|
-
|
-
|
Enterprise Value (EV)
1 |
2,26,085
|
3,11,133
|
3,53,549
|
3,12,373
|
3,52,207
|
3,03,504
|
2,44,479
|
2,38,596
|
P/E ratio
|
28.4
x
|
31.8
x
|
17
x
|
20
x
|
19.2
x
|
15.6
x
|
13.5
x
|
11.7
x
|
Yield
|
1.17%
|
1.04%
|
1.94%
|
1.93%
|
1.72%
|
2.13%
|
2.45%
|
2.74%
|
Capitalization / Revenue
|
1.2
x
|
1.54
x
|
1.24
x
|
1.07
x
|
1.05
x
|
0.97
x
|
0.89
x
|
0.81
x
|
EV / Revenue
|
1.15
x
|
1.48
x
|
1.46
x
|
1.27
x
|
1.36
x
|
1.1
x
|
0.81
x
|
0.72
x
|
EV / EBITDA
|
7.03
x
|
8.66
x
|
6.99
x
|
5.44
x
|
6.28
x
|
4.78
x
|
3.41
x
|
2.92
x
|
EV / FCF
|
-16
x
|
14
x
|
-4.68
x
|
11
x
|
-243
x
|
8.54
x
|
6.13
x
|
5.2
x
|
FCF Yield
|
-6.24%
|
7.16%
|
-21.4%
|
9.11%
|
-0.41%
|
11.7%
|
16.3%
|
19.2%
|
Price to Book
|
4.37
x
|
6.35
x
|
4.05
x
|
3.65
x
|
3.3
x
|
2.88
x
|
2.56
x
|
2.25
x
|
Nbr of stocks (in thousands)
|
1,13,241
|
1,09,252
|
1,10,137
|
1,06,725
|
1,06,161
|
1,05,225
|
-
|
-
|
Reference price
2 |
2,075
|
2,961
|
2,715
|
2,466
|
2,563
|
2,554
|
2,554
|
2,554
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,96,171
|
2,10,559
|
2,41,446
|
2,45,696
|
2,58,643
|
2,76,977
|
3,01,826
|
3,29,935
|
EBITDA
1 |
32,167
|
35,946
|
50,613
|
57,412
|
56,051
|
63,500
|
71,620
|
81,830
|
EBIT
1 |
25,279
|
27,893
|
41,097
|
43,746
|
42,471
|
48,443
|
55,518
|
61,785
|
Operating Margin
|
12.89%
|
13.25%
|
17.02%
|
17.8%
|
16.42%
|
17.49%
|
18.39%
|
18.73%
|
Earnings before Tax (EBT)
1 |
22,621
|
29,926
|
43,715
|
57,660
|
42,983
|
49,555
|
56,760
|
63,902
|
Net income
1 |
8,337
|
10,284
|
17,527
|
13,209
|
14,191
|
17,312
|
19,844
|
22,797
|
Net margin
|
4.25%
|
4.88%
|
7.26%
|
5.38%
|
5.49%
|
6.25%
|
6.57%
|
6.91%
|
EPS
2 |
73.16
|
93.00
|
159.7
|
123.2
|
133.3
|
163.8
|
189.0
|
218.8
|
Free Cash Flow
1 |
-14,115
|
22,282
|
-75,548
|
28,469
|
-1,449
|
35,530
|
39,884
|
45,920
|
FCF margin
|
-7.2%
|
10.58%
|
-31.29%
|
11.59%
|
-0.56%
|
12.83%
|
13.21%
|
13.92%
|
FCF Conversion (EBITDA)
|
-
|
61.99%
|
-
|
49.59%
|
-
|
55.95%
|
55.69%
|
56.12%
|
FCF Conversion (Net income)
|
-
|
216.67%
|
-
|
215.53%
|
-
|
205.24%
|
200.98%
|
201.43%
|
Dividend per Share
2 |
24.20
|
30.80
|
52.70
|
47.60
|
44.10
|
54.28
|
62.50
|
70.00
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,00,133
|
1,06,500
|
1,04,059
|
1,20,480
|
56,471
|
64,495
|
56,065
|
69,491
|
1,25,556
|
57,578
|
62,562
|
65,593
|
64,450
|
1,30,043
|
62,502
|
66,098
|
68,074
|
68,124
|
67,984
|
73,660
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,322
|
16,420
|
11,473
|
22,620
|
8,013
|
10,464
|
11,128
|
19,813
|
30,941
|
7,069
|
5,736
|
10,990
|
9,628
|
20,618
|
9,467
|
12,386
|
12,450
|
12,012
|
10,987
|
13,307
|
Operating Margin
|
14.3%
|
15.42%
|
11.03%
|
18.77%
|
14.19%
|
16.22%
|
19.85%
|
28.51%
|
24.64%
|
12.28%
|
9.17%
|
16.75%
|
14.94%
|
15.85%
|
15.15%
|
18.74%
|
18.29%
|
17.63%
|
16.16%
|
18.07%
|
Earnings before Tax (EBT)
|
-
|
15,205
|
-
|
23,851
|
9,092
|
10,772
|
14,596
|
-
|
52,709
|
2,734
|
2,217
|
11,965
|
9,398
|
21,363
|
9,821
|
11,799
|
-
|
-
|
-
|
-
|
Net income
|
4,302
|
4,181
|
6,103
|
9,703
|
3,597
|
-
|
6,431
|
9,074
|
15,505
|
-1,651
|
-
|
3,931
|
2,413
|
6,344
|
3,289
|
4,558
|
-
|
-
|
-
|
-
|
Net margin
|
4.3%
|
3.93%
|
5.86%
|
8.05%
|
6.37%
|
-
|
11.47%
|
13.06%
|
12.35%
|
-2.87%
|
-
|
5.99%
|
3.74%
|
4.88%
|
5.26%
|
6.9%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
37.35
|
-
|
88.76
|
32.55
|
38.38
|
59.32
|
-
|
144.0
|
-14.94
|
-5.820
|
36.83
|
-
|
59.47
|
30.95
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
12.80
|
-
|
29.30
|
10.80
|
-
|
19.60
|
-
|
47.60
|
-
|
-
|
12.20
|
-
|
19.70
|
10.20
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
11/08/20
|
12/02/21
|
10/08/21
|
11/11/21
|
10/02/22
|
12/05/22
|
08/08/22
|
08/08/22
|
14/11/22
|
13/02/23
|
11/05/23
|
09/08/23
|
09/08/23
|
14/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
54,527
|
49,190
|
80,115
|
34,760
|
-
|
-
|
Net Cash position
1 |
8,890
|
12,362
|
-
|
-
|
-
|
-
|
24,265
|
30,148
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.077
x
|
0.8568
x
|
1.429
x
|
0.5474
x
|
-
|
-
|
Free Cash Flow
1 |
-14,115
|
22,282
|
-75,548
|
28,469
|
-1,449
|
35,530
|
39,884
|
45,920
|
ROE (net income / shareholders' equity)
|
15.7%
|
19.6%
|
28.2%
|
18.1%
|
18.3%
|
20.3%
|
20.8%
|
21.6%
|
ROA (Net income/ Total Assets)
|
3.02%
|
2.79%
|
3.49%
|
3.11%
|
2.78%
|
1.2%
|
1.3%
|
1.4%
|
Assets
1 |
2,76,297
|
3,67,944
|
5,02,767
|
4,24,995
|
5,09,670
|
14,42,646
|
15,26,500
|
16,28,357
|
Book Value Per Share
2 |
475.0
|
466.0
|
671.0
|
676.0
|
778.0
|
887.0
|
999.0
|
1,134
|
Cash Flow per Share
|
134.0
|
166.0
|
240.0
|
229.0
|
243.0
|
-
|
-
|
-
|
Capex
1 |
11,173
|
7,486
|
8,496
|
10,399
|
22,439
|
23,800
|
14,800
|
15,200
|
Capex / Sales
|
5.7%
|
3.56%
|
3.52%
|
4.23%
|
8.68%
|
8.59%
|
4.9%
|
4.61%
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
2,554
JPY Average target price
2,942
JPY Spread / Average Target +15.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.35% | 1.74B | | +25.82% | 441B | | +24.47% | 257B | | +14.39% | 149B | | +23.11% | 89.91B | | +58.61% | 59.61B | | +16.86% | 48.08B | | +5.80% | 37.28B | | +19.16% | 35.94B | | +13.12% | 28.27B |
Other Internet Services
|