Delayed
Japan Exchange
07:58:41 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
394
JPY
|
0.00%
|
|
0.00%
|
-2.23%
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
14,850
|
12,054
|
8,357
|
10,598
|
9,637
|
11,817
|
Enterprise Value (EV)
1 |
18,731
|
16,746
|
26,148
|
26,483
|
24,851
|
25,735
|
P/E ratio
|
-30.1
x
|
-2.26
x
|
-0.65
x
|
-5.47
x
|
-2.98
x
|
-73.2
x
|
Yield
|
3.92%
|
4.83%
|
3.48%
|
5.49%
|
6.04%
|
4.95%
|
Capitalization / Revenue
|
0.23
x
|
0.2
x
|
0.17
x
|
0.18
x
|
0.15
x
|
0.18
x
|
EV / Revenue
|
0.29
x
|
0.28
x
|
0.55
x
|
0.45
x
|
0.39
x
|
0.39
x
|
EV / EBITDA
|
7.02
x
|
10.4
x
|
-6.88
x
|
-4.05
x
|
-11.6
x
|
-757
x
|
EV / FCF
|
8.23
x
|
4.89
x
|
-4.15
x
|
-12.5
x
|
15.4
x
|
-37.5
x
|
FCF Yield
|
12.2%
|
20.5%
|
-24.1%
|
-8%
|
6.49%
|
-2.67%
|
Price to Book
|
0.31
x
|
0.29
x
|
0.29
x
|
0.45
x
|
0.5
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
29,117
|
29,117
|
29,117
|
29,116
|
29,115
|
29,251
|
Reference price
2 |
510.0
|
414.0
|
287.0
|
364.0
|
331.0
|
404.0
|
Announcement Date
|
18/12/18
|
17/12/19
|
25/12/20
|
24/12/21
|
22/12/22
|
22/12/23
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
65,145
|
60,698
|
47,842
|
58,584
|
63,174
|
65,797
|
EBITDA
1 |
2,667
|
1,617
|
-3,801
|
-6,533
|
-2,141
|
-34
|
EBIT
1 |
881
|
73
|
-4,966
|
-7,828
|
-3,260
|
-915
|
Operating Margin
|
1.35%
|
0.12%
|
-10.38%
|
-13.36%
|
-5.16%
|
-1.39%
|
Earnings before Tax (EBT)
1 |
-19
|
-4,357
|
-12,961
|
-3,390
|
-3,930
|
-898
|
Net income
1 |
-493
|
-5,344
|
-12,948
|
-1,938
|
-3,231
|
-161
|
Net margin
|
-0.76%
|
-8.8%
|
-27.06%
|
-3.31%
|
-5.11%
|
-0.24%
|
EPS
2 |
-16.93
|
-183.5
|
-444.7
|
-66.56
|
-111.0
|
-5.516
|
Free Cash Flow
1 |
2,276
|
3,426
|
-6,293
|
-2,119
|
1,613
|
-686.5
|
FCF margin
|
3.49%
|
5.64%
|
-13.15%
|
-3.62%
|
2.55%
|
-1.04%
|
FCF Conversion (EBITDA)
|
85.34%
|
211.84%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
20.00
|
10.00
|
20.00
|
20.00
|
20.00
|
Announcement Date
|
18/12/18
|
17/12/19
|
25/12/20
|
24/12/21
|
22/12/22
|
22/12/23
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
30,240
|
-
|
16,068
|
34,386
|
16,058
|
17,142
|
36,592
|
16,144
|
16,574
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
86
|
-
|
-714
|
-537
|
-481
|
-15
|
759
|
-2
|
-13
|
Operating Margin
|
0.28%
|
-
|
-4.44%
|
-1.56%
|
-3%
|
-0.09%
|
2.07%
|
-0.01%
|
-0.08%
|
Earnings before Tax (EBT)
1 |
-2,943
|
-
|
-229
|
-1,153
|
-273
|
579
|
871
|
-170
|
261
|
Net income
1 |
-3,057
|
-
|
-124
|
-683
|
-225
|
557
|
1,052
|
-201
|
80
|
Net margin
|
-10.11%
|
-
|
-0.77%
|
-1.99%
|
-1.4%
|
3.25%
|
2.87%
|
-1.25%
|
0.48%
|
EPS
2 |
-105.0
|
-
|
-4.270
|
-23.46
|
-7.740
|
19.15
|
36.13
|
-6.930
|
2.760
|
Dividend per Share
|
10.00
|
10.00
|
-
|
10.00
|
-
|
-
|
10.00
|
-
|
-
|
Announcement Date
|
29/05/20
|
-
|
14/02/22
|
13/05/22
|
12/08/22
|
14/02/23
|
15/05/23
|
14/08/23
|
14/02/24
|
Fiscal Period: September |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
3,881
|
4,692
|
17,791
|
15,885
|
15,214
|
13,918
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.455
x
|
2.902
x
|
-4.681
x
|
-2.432
x
|
-7.106
x
|
-409.4
x
|
Free Cash Flow
1 |
2,276
|
3,426
|
-6,293
|
-2,119
|
1,613
|
-687
|
ROE (net income / shareholders' equity)
|
-0.97%
|
-11.7%
|
-35.3%
|
-12.8%
|
-18.7%
|
-1.94%
|
ROA (Net income/ Total Assets)
|
0.74%
|
0.06%
|
-4.53%
|
-7.63%
|
-3.6%
|
-1.09%
|
Assets
1 |
-66,541
|
-82,85,271
|
2,85,853
|
25,415
|
89,710
|
14,769
|
Book Value Per Share
2 |
1,641
|
1,441
|
983.0
|
802.0
|
657.0
|
648.0
|
Cash Flow per Share
2 |
342.0
|
293.0
|
210.0
|
218.0
|
232.0
|
202.0
|
Capex
1 |
1,358
|
542
|
859
|
653
|
913
|
1,045
|
Capex / Sales
|
2.08%
|
0.89%
|
1.8%
|
1.11%
|
1.45%
|
1.59%
|
Announcement Date
|
18/12/18
|
17/12/19
|
25/12/20
|
24/12/21
|
22/12/22
|
22/12/23
|
|
1st Jan change
|
Capi.
|
---|
| -2.23% | 73.74M | | +10.12% | 144B | | +15.89% | 80.12B | | -3.46% | 44.76B | | -16.67% | 43.89B | | -2.11% | 25.35B | | +14.09% | 14.03B | | -0.33% | 12.16B | | +12.33% | 9.21B | | +6.46% | 8.5B |
Other Apparel & Accessories Retailers
|