Delayed
Japan Exchange
09:08:11 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,235
JPY
|
+1.65%
|
|
-1.20%
|
-3.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,516
|
2,830
|
7,787
|
5,135
|
3,957
|
Enterprise Value (EV)
1 |
903.4
|
2,183
|
5,790
|
2,955
|
1,662
|
P/E ratio
|
190
x
|
31
x
|
24.8
x
|
11.5
x
|
63.3
x
|
Yield
|
-
|
-
|
-
|
1.74%
|
2.45%
|
Capitalization / Revenue
|
1.02
x
|
1.4
x
|
2.53
x
|
1.17
x
|
0.87
x
|
EV / Revenue
|
0.61
x
|
1.08
x
|
1.88
x
|
0.67
x
|
0.36
x
|
EV / EBITDA
|
28.2
x
|
10.7
x
|
10.4
x
|
3.59
x
|
4.11
x
|
EV / FCF
|
-
|
1,03,25,675
x
|
2,09,96,787
x
|
1,00,08,685
x
|
2,29,60,540
x
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
0%
|
Price to Book
|
1.75
x
|
3.03
x
|
3.1
x
|
1.72
x
|
1.25
x
|
Nbr of stocks (in thousands)
|
1,964
|
1,951
|
2,345
|
2,356
|
2,489
|
Reference price
2 |
772.0
|
1,450
|
3,320
|
2,180
|
1,590
|
Announcement Date
|
24/06/19
|
24/06/20
|
25/06/21
|
24/06/22
|
28/06/23
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,487
|
2,022
|
3,083
|
4,380
|
4,570
|
EBITDA
1 |
32
|
204
|
555
|
823
|
404
|
EBIT
1 |
16
|
175
|
518
|
778
|
343
|
Operating Margin
|
1.08%
|
8.65%
|
16.8%
|
17.76%
|
7.51%
|
Earnings before Tax (EBT)
1 |
17
|
167
|
482
|
759
|
193
|
Net income
1 |
8
|
92
|
293
|
448
|
62
|
Net margin
|
0.54%
|
4.55%
|
9.5%
|
10.23%
|
1.36%
|
EPS
2 |
4.073
|
46.77
|
133.8
|
189.3
|
25.13
|
Free Cash Flow
|
-
|
211.4
|
275.8
|
295.2
|
72.38
|
FCF margin
|
-
|
10.45%
|
8.94%
|
6.74%
|
1.58%
|
FCF Conversion (EBITDA)
|
-
|
103.62%
|
49.68%
|
35.87%
|
17.91%
|
FCF Conversion (Net income)
|
-
|
229.76%
|
94.11%
|
65.9%
|
116.73%
|
Dividend per Share
|
-
|
-
|
-
|
38.00
|
39.00
|
Announcement Date
|
24/06/19
|
24/06/20
|
25/06/21
|
24/06/22
|
28/06/23
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
932
|
1,361
|
1,961
|
1,171
|
1,112
|
2,407
|
989
|
1,010
|
2,110
|
1,265
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
50
|
184
|
300
|
185
|
151
|
276
|
117
|
88
|
231
|
80
|
Operating Margin
|
5.36%
|
13.52%
|
15.3%
|
15.8%
|
13.58%
|
11.47%
|
11.83%
|
8.71%
|
10.95%
|
6.32%
|
Earnings before Tax (EBT)
1 |
50
|
184
|
297
|
189
|
153
|
224
|
118
|
90
|
234
|
133
|
Net income
1 |
22
|
120
|
147
|
114
|
92
|
138
|
84
|
52
|
136
|
72
|
Net margin
|
2.36%
|
8.82%
|
7.5%
|
9.74%
|
8.27%
|
5.73%
|
8.49%
|
5.15%
|
6.45%
|
5.69%
|
EPS
2 |
11.47
|
60.33
|
62.95
|
48.57
|
38.44
|
56.48
|
34.14
|
20.60
|
53.57
|
27.79
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
10/11/20
|
09/11/21
|
09/02/22
|
09/08/22
|
09/11/22
|
09/02/23
|
09/08/23
|
09/11/23
|
09/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
613
|
647
|
1,997
|
2,180
|
2,295
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
211
|
276
|
295
|
72.4
|
ROE (net income / shareholders' equity)
|
-
|
10.2%
|
17.5%
|
17%
|
0.77%
|
ROA (Net income/ Total Assets)
|
-
|
8.98%
|
14.5%
|
14.1%
|
5.67%
|
Assets
1 |
-
|
1,024
|
2,017
|
3,181
|
1,094
|
Book Value Per Share
2 |
442.0
|
479.0
|
1,072
|
1,265
|
1,271
|
Cash Flow per Share
2 |
337.0
|
341.0
|
851.0
|
925.0
|
922.0
|
Capex
1 |
4
|
5
|
12
|
1
|
5
|
Capex / Sales
|
0.27%
|
0.25%
|
0.39%
|
0.02%
|
0.11%
|
Announcement Date
|
24/06/19
|
24/06/20
|
25/06/21
|
24/06/22
|
28/06/23
|
|
1st Jan change
|
Capi.
|
---|
| -3.89% | 2.15Cr | | +28.81% | 44TCr | | +26.64% | 26TCr | | +7.23% | 14TCr | | +9.54% | 9.29TCr | | +28.40% | 9.05TCr | | +54.17% | 5.86TCr | | +17.82% | 4.7TCr | | +1.36% | 3.67TCr | | +23.11% | 3.61TCr |
Other Internet Services
|