Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,816
JPY
|
+1.37%
|
|
+5.77%
|
+4.01%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,43,754
|
4,08,624
|
6,21,989
|
5,64,087
|
3,62,989
|
3,58,776
|
-
|
-
|
Enterprise Value (EV)
1 |
4,17,332
|
3,79,120
|
5,87,101
|
5,29,789
|
3,32,494
|
3,26,201
|
3,19,100
|
3,10,879
|
P/E ratio
|
26.7
x
|
22.5
x
|
52.9
x
|
39.6
x
|
22.8
x
|
20.5
x
|
18
x
|
16.2
x
|
Yield
|
1.69%
|
2.02%
|
1.32%
|
1.45%
|
2.22%
|
2.52%
|
2.69%
|
3.02%
|
Capitalization / Revenue
|
8.09
x
|
6.7
x
|
12.2
x
|
10.9
x
|
5.97
x
|
5.37
x
|
4.82
x
|
4.41
x
|
EV / Revenue
|
7.61
x
|
6.22
x
|
11.5
x
|
10.2
x
|
5.47
x
|
4.88
x
|
4.28
x
|
3.82
x
|
EV / EBITDA
|
15.6
x
|
12.5
x
|
26.9
x
|
23.4
x
|
12.1
x
|
11.3
x
|
9.87
x
|
8.77
x
|
EV / FCF
|
25.4
x
|
17.8
x
|
38.9
x
|
36
x
|
16.3
x
|
18.1
x
|
15.9
x
|
14
x
|
FCF Yield
|
3.93%
|
5.62%
|
2.57%
|
2.78%
|
6.14%
|
5.54%
|
6.31%
|
7.13%
|
Price to Book
|
10.9
x
|
9.52
x
|
13.3
x
|
11.8
x
|
7.59
x
|
6.76
x
|
6.03
x
|
5.31
x
|
Nbr of stocks (in thousands)
|
2,08,629
|
2,05,856
|
2,05,957
|
2,04,602
|
2,01,102
|
1,97,564
|
-
|
-
|
Reference price
2 |
2,127
|
1,985
|
3,020
|
2,757
|
1,805
|
1,816
|
1,816
|
1,816
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,832
|
60,978
|
51,077
|
51,723
|
60,820
|
66,810
|
74,486
|
81,331
|
EBITDA
1 |
26,836
|
30,436
|
21,863
|
22,650
|
27,510
|
28,829
|
32,326
|
35,455
|
EBIT
1 |
25,070
|
27,217
|
18,295
|
19,147
|
23,947
|
25,742
|
29,106
|
32,046
|
Operating Margin
|
45.72%
|
44.63%
|
35.82%
|
37.02%
|
39.37%
|
38.53%
|
39.08%
|
39.4%
|
Earnings before Tax (EBT)
1 |
24,839
|
26,619
|
17,904
|
20,897
|
23,253
|
25,836
|
28,996
|
32,054
|
Net income
1 |
16,697
|
18,348
|
11,763
|
14,294
|
16,132
|
17,694
|
20,071
|
22,048
|
Net margin
|
30.45%
|
30.09%
|
23.03%
|
27.64%
|
26.52%
|
26.48%
|
26.95%
|
27.11%
|
EPS
2 |
79.70
|
88.25
|
57.13
|
69.65
|
79.29
|
88.56
|
101.1
|
112.0
|
Free Cash Flow
1 |
16,421
|
21,294
|
15,086
|
14,722
|
20,400
|
18,062
|
20,125
|
22,159
|
FCF margin
|
29.95%
|
34.92%
|
29.54%
|
28.46%
|
33.54%
|
27.03%
|
27.02%
|
27.25%
|
FCF Conversion (EBITDA)
|
61.19%
|
69.96%
|
69%
|
65%
|
74.15%
|
62.65%
|
62.26%
|
62.5%
|
FCF Conversion (Net income)
|
98.35%
|
116.06%
|
128.25%
|
102.99%
|
126.46%
|
102.07%
|
100.27%
|
100.5%
|
Dividend per Share
2 |
36.00
|
40.00
|
40.00
|
40.00
|
40.00
|
45.71
|
48.83
|
54.89
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
29,529
|
21,746
|
11,861
|
23,882
|
14,053
|
13,788
|
14,015
|
14,225
|
28,240
|
16,321
|
16,259
|
15,362
|
16,073
|
31,435
|
17,244
|
18,066
|
17,121
|
17,549
|
18,515
|
19,529
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
6,244
|
6,238
|
6,407
|
-
|
7,916
|
6,949
|
-
|
-
|
-
|
7,922
|
7,900
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,569
|
6,877
|
4,109
|
8,121
|
5,661
|
5,365
|
5,374
|
5,532
|
10,906
|
7,021
|
6,020
|
5,171
|
6,128
|
11,299
|
7,000
|
7,341
|
6,730
|
6,690
|
7,400
|
7,470
|
Operating Margin
|
45.95%
|
31.62%
|
34.64%
|
34%
|
40.28%
|
38.91%
|
38.34%
|
38.89%
|
38.62%
|
43.02%
|
37.03%
|
33.66%
|
38.13%
|
35.94%
|
40.59%
|
40.63%
|
39.31%
|
38.12%
|
39.97%
|
38.25%
|
Earnings before Tax (EBT)
1 |
13,343
|
6,579
|
4,060
|
8,027
|
6,786
|
6,084
|
5,645
|
5,685
|
11,330
|
7,045
|
4,878
|
5,296
|
6,220
|
11,516
|
6,989
|
7,305
|
-
|
-
|
-
|
-
|
Net income
1 |
9,095
|
4,442
|
3,024
|
5,774
|
4,674
|
3,846
|
4,170
|
3,876
|
8,046
|
4,791
|
3,295
|
3,651
|
4,265
|
7,916
|
4,761
|
5,038
|
-
|
-
|
-
|
-
|
Net margin
|
30.8%
|
20.43%
|
25.5%
|
24.18%
|
33.26%
|
27.89%
|
29.75%
|
27.25%
|
28.49%
|
29.35%
|
20.27%
|
23.77%
|
26.54%
|
25.18%
|
27.61%
|
27.89%
|
-
|
-
|
-
|
-
|
EPS
2 |
43.59
|
21.57
|
-
|
28.06
|
22.80
|
-
|
20.38
|
-
|
39.33
|
23.53
|
-
|
18.15
|
21.21
|
39.36
|
23.76
|
26.37
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
20.00
|
-
|
20.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
23.00
|
23.00
|
-
|
23.00
|
-
|
25.00
|
-
|
25.00
|
Announcement Date
|
06/11/19
|
05/11/20
|
05/11/21
|
05/11/21
|
03/02/22
|
11/05/22
|
03/08/22
|
02/11/22
|
02/11/22
|
02/02/23
|
10/05/23
|
03/08/23
|
07/11/23
|
07/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
26,422
|
29,504
|
34,888
|
34,298
|
30,495
|
32,575
|
39,675
|
47,897
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,421
|
21,294
|
15,086
|
14,722
|
20,400
|
18,062
|
20,125
|
22,159
|
ROE (net income / shareholders' equity)
|
45.1%
|
44%
|
26.2%
|
30.1%
|
33.7%
|
35.6%
|
36.2%
|
35.8%
|
ROA (Net income/ Total Assets)
|
52.8%
|
46.5%
|
26.7%
|
29.5%
|
31.2%
|
21.8%
|
22.4%
|
22.7%
|
Assets
1 |
31,598
|
39,482
|
44,110
|
48,372
|
51,697
|
81,167
|
89,804
|
97,234
|
Book Value Per Share
2 |
194.0
|
208.0
|
228.0
|
234.0
|
238.0
|
268.0
|
301.0
|
342.0
|
Cash Flow per Share
|
88.10
|
104.0
|
74.50
|
86.70
|
96.80
|
-
|
-
|
-
|
Capex
1 |
1,870
|
2,703
|
2,202
|
1,775
|
2,000
|
2,131
|
2,237
|
2,569
|
Capex / Sales
|
3.41%
|
4.43%
|
4.31%
|
3.43%
|
3.29%
|
3.19%
|
3%
|
3.16%
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
1,816
JPY Average target price
2,017
JPY Spread / Average Target +11.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.01% | 2.28B | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B |
Other Internet Services
|