Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
527
JPY
|
+0.57%
|
|
+1.35%
|
+26.99%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,378
|
17,514
|
37,156
|
16,363
|
41,549
|
41,512
|
-
|
-
|
Enterprise Value (EV)
1 |
52,350
|
25,587
|
41,008
|
20,335
|
43,256
|
41,512
|
41,512
|
41,512
|
P/E ratio
|
-92.8
x
|
-3.48
x
|
94.5
x
|
-28.6
x
|
150
x
|
36.9
x
|
27
x
|
21.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.5
x
|
0.57
x
|
1.2
x
|
0.48
x
|
0.97
x
|
0.83
x
|
0.77
x
|
0.72
x
|
EV / Revenue
|
1.5
x
|
0.57
x
|
1.2
x
|
0.48
x
|
0.97
x
|
0.83
x
|
0.77
x
|
0.72
x
|
EV / EBITDA
|
3,37,60,280
x
|
19,90,21,359
x
|
3,08,34,593
x
|
1,05,15,935
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-2,62,64,105
x
|
-53,59,204
x
|
1,91,32,691
x
|
-6,46,75,076
x
|
2,45,56,180
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
4.68
x
|
3.37
x
|
4.7
x
|
1.94
x
|
4.2
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
64,764
|
65,350
|
71,453
|
71,453
|
75,270
|
78,770
|
-
|
-
|
Reference price
2 |
747.0
|
268.0
|
520.0
|
229.0
|
552.0
|
527.0
|
527.0
|
527.0
|
Announcement Date
|
07/08/19
|
13/08/20
|
16/08/21
|
15/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,193
|
30,564
|
30,950
|
34,401
|
42,890
|
50,000
|
54,000
|
57,400
|
EBITDA
|
1,433
|
88
|
1,205
|
1,556
|
-
|
-
|
-
|
-
|
EBIT
1 |
476
|
-2,325
|
-604
|
-453
|
817
|
1,750
|
2,200
|
2,700
|
Operating Margin
|
1.48%
|
-7.61%
|
-1.95%
|
-1.32%
|
1.9%
|
3.5%
|
4.07%
|
4.7%
|
Earnings before Tax (EBT)
|
166
|
-5,000
|
558
|
-690
|
392
|
-
|
-
|
-
|
Net income
1 |
-519
|
-5,020
|
379
|
-571
|
275
|
1,100
|
1,500
|
1,900
|
Net margin
|
-1.61%
|
-16.42%
|
1.22%
|
-1.66%
|
0.64%
|
2.2%
|
2.78%
|
3.31%
|
EPS
2 |
-8.050
|
-76.94
|
5.500
|
-8.000
|
3.690
|
14.30
|
19.50
|
24.70
|
Free Cash Flow
|
-1,842
|
-3,268
|
1,942
|
-253
|
1,692
|
-
|
-
|
-
|
FCF margin
|
-5.72%
|
-10.69%
|
6.27%
|
-0.74%
|
3.94%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
161.16%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
512.4%
|
-
|
615.27%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/08/19
|
13/08/20
|
16/08/21
|
15/08/22
|
14/08/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
15,942
|
15,615
|
7,784
|
9,325
|
17,109
|
9,852
|
8,934
|
9,200
|
11,158
|
20,358
|
10,576
|
11,956
|
12,449
|
14,668
|
27,117
|
13,568
|
14,415
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,157
|
-544
|
-229
|
-404
|
-633
|
49
|
131
|
237
|
17
|
254
|
290
|
273
|
368
|
483
|
851
|
404
|
495
|
Operating Margin
|
-7.26%
|
-3.48%
|
-2.94%
|
-4.33%
|
-3.7%
|
0.5%
|
1.47%
|
2.58%
|
0.15%
|
1.25%
|
2.74%
|
2.28%
|
2.96%
|
3.29%
|
3.14%
|
2.98%
|
3.43%
|
Earnings before Tax (EBT)
|
-4,141
|
-698
|
-110
|
-
|
-747
|
66
|
-
|
158
|
-
|
11
|
176
|
-
|
355
|
-
|
799
|
-
|
-
|
Net income
1 |
-3,979
|
-777
|
-52
|
-551
|
-603
|
-17
|
49
|
101
|
-137
|
-36
|
56
|
255
|
171
|
311
|
482
|
280
|
338
|
Net margin
|
-24.96%
|
-4.98%
|
-0.67%
|
-5.91%
|
-3.52%
|
-0.17%
|
0.55%
|
1.1%
|
-1.23%
|
-0.18%
|
0.53%
|
2.13%
|
1.37%
|
2.12%
|
1.78%
|
2.06%
|
2.34%
|
EPS
|
-61.10
|
-11.67
|
-0.7300
|
-
|
-8.440
|
-0.2400
|
-
|
1.400
|
-
|
-0.4800
|
0.7500
|
-
|
2.230
|
-
|
6.270
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/02/20
|
12/02/21
|
05/11/21
|
14/02/22
|
14/02/22
|
13/05/22
|
15/08/22
|
04/11/22
|
13/02/23
|
13/02/23
|
12/05/23
|
14/08/23
|
09/11/23
|
14/02/24
|
14/02/24
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,972
|
8,073
|
3,852
|
3,972
|
1,707
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.772
x
|
91.74
x
|
3.197
x
|
2.553
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1,842
|
-3,268
|
1,942
|
-253
|
1,692
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-4.7%
|
-64.6%
|
5.8%
|
-7%
|
3%
|
6.7%
|
8.2%
|
9%
|
ROA (Net income/ Total Assets)
|
1.73%
|
-10.6%
|
-3.43%
|
-2.67%
|
1.76%
|
-
|
-
|
-
|
Assets
1 |
-29,989
|
47,523
|
-11,058
|
21,378
|
15,584
|
-
|
-
|
-
|
Book Value Per Share
|
160.0
|
79.40
|
111.0
|
118.0
|
131.0
|
-
|
-
|
-
|
Cash Flow per Share
2 |
6.780
|
-43.50
|
30.70
|
18.00
|
29.40
|
36.70
|
38.60
|
39.90
|
Capex
1 |
1,996
|
3,066
|
1,296
|
1,223
|
1,250
|
1,500
|
1,500
|
1,500
|
Capex / Sales
|
6.2%
|
10.03%
|
4.19%
|
3.56%
|
2.91%
|
3%
|
2.78%
|
2.61%
|
Announcement Date
|
07/08/19
|
13/08/20
|
16/08/21
|
15/08/22
|
14/08/23
|
-
|
-
|
-
|
|