Delayed
Japan Exchange
10:20:04 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,227
JPY
|
-1.31%
|
|
+1.03%
|
-24.30%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,20,784
|
2,91,421
|
3,81,919
|
2,86,135
|
2,13,631
|
-
|
-
|
Enterprise Value (EV)
1 |
1,22,361
|
2,90,976
|
3,86,522
|
2,83,751
|
2,16,473
|
2,13,691
|
2,05,429
|
P/E ratio
|
73.9
x
|
112
x
|
117
x
|
63.9
x
|
30.4
x
|
29.8
x
|
23.5
x
|
Yield
|
-
|
-
|
0.15%
|
0.26%
|
0.51%
|
0.53%
|
0.63%
|
Capitalization / Revenue
|
9.93
x
|
17.4
x
|
17.5
x
|
10.3
x
|
6.15
x
|
5.02
x
|
4.23
x
|
EV / Revenue
|
10.1
x
|
17.3
x
|
17.7
x
|
10.2
x
|
6.24
x
|
5.02
x
|
4.07
x
|
EV / EBITDA
|
37.7
x
|
59.8
x
|
60.3
x
|
36.8
x
|
19.4
x
|
17.2
x
|
13.6
x
|
EV / FCF
|
-153
x
|
162
x
|
-90
x
|
235
x
|
35
x
|
101
x
|
29.6
x
|
FCF Yield
|
-0.65%
|
0.62%
|
-1.11%
|
0.43%
|
2.86%
|
0.99%
|
3.38%
|
Price to Book
|
9.22
x
|
10.3
x
|
12.3
x
|
4.44
x
|
3
x
|
2.77
x
|
2.52
x
|
Nbr of stocks (in thousands)
|
51,950
|
55,828
|
56,497
|
62,887
|
65,331
|
-
|
-
|
Reference price
2 |
2,325
|
5,220
|
6,760
|
4,550
|
3,270
|
3,270
|
3,270
|
Announcement Date
|
14/05/20
|
13/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,158
|
16,771
|
21,814
|
27,809
|
34,717
|
42,531
|
50,445
|
EBITDA
1 |
3,245
|
4,867
|
6,411
|
7,716
|
11,150
|
12,401
|
15,115
|
EBIT
1 |
2,215
|
3,695
|
4,800
|
5,926
|
9,479
|
9,944
|
12,497
|
Operating Margin
|
18.22%
|
22.03%
|
22%
|
21.31%
|
27.3%
|
23.38%
|
24.77%
|
Earnings before Tax (EBT)
1 |
2,178
|
3,636
|
4,785
|
5,876
|
9,280
|
10,124
|
12,847
|
Net income
1 |
1,528
|
2,476
|
3,258
|
4,267
|
6,920
|
7,092
|
8,976
|
Net margin
|
12.57%
|
14.76%
|
14.94%
|
15.34%
|
19.93%
|
16.68%
|
17.79%
|
EPS
2 |
31.46
|
46.54
|
57.94
|
71.17
|
107.6
|
109.6
|
139.2
|
Free Cash Flow
1 |
-801
|
1,792
|
-4,293
|
1,207
|
6,182
|
2,122
|
6,936
|
FCF margin
|
-6.59%
|
10.69%
|
-19.68%
|
4.34%
|
17.81%
|
4.99%
|
13.75%
|
FCF Conversion (EBITDA)
|
-
|
36.82%
|
-
|
15.64%
|
55.44%
|
17.11%
|
45.89%
|
FCF Conversion (Net income)
|
-
|
72.37%
|
-
|
28.29%
|
89.33%
|
29.91%
|
77.28%
|
Dividend per Share
2 |
-
|
-
|
10.00
|
12.00
|
16.55
|
17.45
|
20.65
|
Announcement Date
|
14/05/20
|
13/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
-
|
6,532
|
6,975
|
9,796
|
5,020
|
9,550
|
6,129
|
6,135
|
12,264
|
5,776
|
6,284
|
12,060
|
7,482
|
8,267
|
15,749
|
6,698
|
7,048
|
13,746
|
8,535
|
12,845
|
8,180
|
9,146
|
10,938
|
15,146
|
EBITDA
1 |
-
|
1,929
|
1,664
|
3,203
|
1,308
|
2,472
|
2,108
|
1,831
|
3,939
|
1,521
|
1,435
|
2,956
|
2,376
|
2,384
|
4,760
|
1,679
|
1,624
|
-
|
2,885
|
4,099
|
2,031
|
2,119
|
3,454
|
5,296
|
EBIT
1 |
-
|
1,321
|
1,107
|
2,588
|
914
|
1,740
|
1,677
|
1,383
|
3,060
|
1,081
|
1,126
|
2,207
|
1,821
|
1,898
|
3,719
|
2,546
|
1,056
|
3,602
|
2,065
|
3,857
|
1,611
|
1,173
|
2,476
|
4,860
|
Operating Margin
|
-
|
20.22%
|
15.87%
|
26.42%
|
18.21%
|
18.22%
|
27.36%
|
22.54%
|
24.95%
|
18.72%
|
17.92%
|
18.3%
|
24.34%
|
22.96%
|
23.61%
|
38.01%
|
14.98%
|
26.2%
|
24.19%
|
30.03%
|
19.7%
|
12.82%
|
22.64%
|
32.09%
|
Earnings before Tax (EBT)
1 |
-
|
1,323
|
1,101
|
2,535
|
913
|
1,722
|
1,686
|
1,377
|
3,063
|
1,120
|
1,114
|
2,234
|
1,773
|
1,869
|
3,642
|
2,552
|
1,063
|
3,615
|
1,957
|
3,531
|
2,190
|
1,418
|
2,686
|
4,266
|
Net income
1 |
-
|
938
|
729
|
1,747
|
601
|
1,141
|
1,139
|
978
|
2,117
|
765
|
679
|
1,444
|
1,210
|
1,613
|
2,823
|
2,040
|
622
|
2,662
|
1,315
|
3,082
|
1,200
|
774.3
|
1,763
|
3,490
|
Net margin
|
-
|
14.36%
|
10.45%
|
17.83%
|
11.97%
|
11.95%
|
18.58%
|
15.94%
|
17.26%
|
13.24%
|
10.81%
|
11.97%
|
16.17%
|
19.51%
|
17.92%
|
30.46%
|
8.83%
|
19.37%
|
15.41%
|
23.99%
|
14.67%
|
8.47%
|
16.12%
|
23.04%
|
EPS
2 |
-
|
-
|
14.05
|
-
|
10.70
|
20.36
|
20.25
|
-
|
-
|
13.55
|
-
|
25.29
|
19.69
|
26.19
|
-
|
32.42
|
9.780
|
42.20
|
20.11
|
53.88
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.00
|
-
|
-
|
-
|
18.00
|
Announcement Date
|
13/11/19
|
14/05/20
|
05/11/20
|
13/05/21
|
05/11/21
|
05/11/21
|
07/02/22
|
10/05/22
|
10/05/22
|
09/08/22
|
04/11/22
|
04/11/22
|
06/02/23
|
09/05/23
|
09/05/23
|
09/08/23
|
02/11/23
|
02/11/23
|
02/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,577
|
-
|
4,603
|
-
|
2,842
|
60
|
-
|
Net Cash position
1 |
-
|
445
|
-
|
2,384
|
-
|
-
|
8,202
|
Leverage (Debt/EBITDA)
|
0.486
x
|
-
|
0.718
x
|
-
|
0.2549
x
|
0.004838
x
|
-
|
Free Cash Flow
1 |
-801
|
1,792
|
-4,293
|
1,207
|
6,182
|
2,122
|
6,937
|
ROE (net income / shareholders' equity)
|
15.9%
|
12%
|
11%
|
8.9%
|
10.3%
|
9.6%
|
11%
|
ROA (Net income/ Total Assets)
|
6.66%
|
8.58%
|
7.98%
|
7.32%
|
7.95%
|
7.6%
|
9%
|
Assets
1 |
22,955
|
28,872
|
40,825
|
58,323
|
87,048
|
93,321
|
99,737
|
Book Value Per Share
2 |
252.0
|
505.0
|
551.0
|
1,026
|
1,090
|
1,181
|
1,297
|
Cash Flow per Share
2 |
49.80
|
68.50
|
87.60
|
105.0
|
160.0
|
140.0
|
162.0
|
Capex
1 |
343
|
1,384
|
1,322
|
2,855
|
2,842
|
2,057
|
2,231
|
Capex / Sales
|
2.82%
|
8.25%
|
6.06%
|
10.27%
|
8.19%
|
4.84%
|
4.42%
|
Announcement Date
|
14/05/20
|
13/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Last Close Price
3,270
JPY Average target price
5,400
JPY Spread / Average Target +65.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.30% | 1.36B | | +5.73% | 4.05B | | +23.52% | 1.94B | | -36.44% | 1.97B | | -1.59% | 1.74B | | -15.36% | 1.61B | | -5.20% | 1.2B | | -6.85% | 1.02B | | +119.33% | 694M | | -22.75% | 643M |
Data Processing Services
|