Market Closed -
Japan Exchange
11:29:30 13/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,389
JPY
|
+0.58%
|
|
+2.13%
|
-2.66%
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
3,216
|
3,423
|
4,641
|
3,595
|
5,746
|
7,238
|
Enterprise Value (EV)
1 |
2,340
|
2,409
|
3,457
|
2,227
|
4,149
|
5,282
|
P/E ratio
|
18.9
x
|
17.5
x
|
39
x
|
19.8
x
|
24.5
x
|
22.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.91
x
|
5.01
x
|
5.97
x
|
3.99
x
|
5.83
x
|
6.18
x
|
EV / Revenue
|
3.57
x
|
3.52
x
|
4.45
x
|
2.47
x
|
4.21
x
|
4.51
x
|
EV / EBITDA
|
15.8
x
|
16.3
x
|
19.3
x
|
8.22
x
|
11.8
x
|
10.9
x
|
EV / FCF
|
23.4
x
|
17.5
x
|
18.6
x
|
10.1
x
|
15.9
x
|
13.2
x
|
FCF Yield
|
4.27%
|
5.72%
|
5.39%
|
9.87%
|
6.31%
|
7.6%
|
Price to Book
|
2.06
x
|
1.95
x
|
4.77
x
|
3.24
x
|
4.44
x
|
4.65
x
|
Nbr of stocks (in thousands)
|
4,891
|
4,891
|
4,891
|
4,890
|
4,890
|
4,890
|
Reference price
2 |
657.5
|
700.0
|
949.0
|
735.0
|
1,175
|
1,480
|
Announcement Date
|
24/04/19
|
23/04/20
|
23/04/21
|
22/04/22
|
24/04/23
|
23/04/24
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
655
|
684
|
777
|
902
|
986
|
1,171
|
EBITDA
1 |
148
|
148
|
179
|
271
|
352
|
486
|
EBIT
1 |
147
|
147
|
178
|
270
|
350
|
484
|
Operating Margin
|
22.44%
|
21.49%
|
22.91%
|
29.93%
|
35.5%
|
41.33%
|
Earnings before Tax (EBT)
1 |
135
|
147
|
178
|
270
|
350
|
481
|
Net income
1 |
84
|
98
|
119
|
182
|
235
|
324
|
Net margin
|
12.82%
|
14.33%
|
15.32%
|
20.18%
|
23.83%
|
27.67%
|
EPS
2 |
34.72
|
40.08
|
24.33
|
37.21
|
48.05
|
66.25
|
Free Cash Flow
1 |
99.88
|
137.9
|
186.2
|
219.8
|
261.8
|
401.5
|
FCF margin
|
15.25%
|
20.16%
|
23.97%
|
24.36%
|
26.55%
|
34.29%
|
FCF Conversion (EBITDA)
|
67.48%
|
93.16%
|
104.05%
|
81.09%
|
74.36%
|
82.61%
|
FCF Conversion (Net income)
|
118.9%
|
140.69%
|
156.51%
|
120.74%
|
111.38%
|
123.92%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/04/19
|
23/04/20
|
23/04/21
|
22/04/22
|
24/04/23
|
23/04/24
|
Fiscal Period: January |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
368
|
439
|
227
|
229
|
469
|
244
|
273
|
556
|
298
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
78
|
116
|
73
|
69
|
148
|
84
|
108
|
230
|
127
|
Operating Margin
|
21.2%
|
26.42%
|
32.16%
|
30.13%
|
31.56%
|
34.43%
|
39.56%
|
41.37%
|
42.62%
|
Earnings before Tax (EBT)
1 |
78
|
117
|
73
|
69
|
148
|
84
|
108
|
229
|
128
|
Net income
1 |
51
|
80
|
50
|
46
|
100
|
57
|
73
|
155
|
87
|
Net margin
|
13.86%
|
18.22%
|
22.03%
|
20.09%
|
21.32%
|
23.36%
|
26.74%
|
27.88%
|
29.19%
|
EPS
2 |
10.58
|
16.47
|
10.22
|
9.530
|
20.45
|
11.66
|
14.96
|
31.84
|
17.66
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/09/20
|
14/09/21
|
15/12/21
|
14/06/22
|
14/09/22
|
15/12/22
|
14/06/23
|
14/09/23
|
15/12/23
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
876
|
1,014
|
1,184
|
1,368
|
1,597
|
1,956
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
99.9
|
138
|
186
|
220
|
262
|
402
|
ROE (net income / shareholders' equity)
|
17.5%
|
11.8%
|
12.8%
|
17.5%
|
19.6%
|
22.7%
|
ROA (Net income/ Total Assets)
|
11.7%
|
7.95%
|
8.5%
|
11.2%
|
12.4%
|
14.4%
|
Assets
1 |
715.4
|
1,232
|
1,400
|
1,629
|
1,890
|
2,254
|
Book Value Per Share
2 |
320.0
|
360.0
|
199.0
|
227.0
|
265.0
|
318.0
|
Cash Flow per Share
2 |
370.0
|
415.0
|
242.0
|
280.0
|
327.0
|
400.0
|
Capex
1 |
1
|
-
|
7
|
-
|
-
|
3
|
Capex / Sales
|
0.15%
|
-
|
0.9%
|
-
|
-
|
0.26%
|
Announcement Date
|
24/04/19
|
23/04/20
|
23/04/21
|
22/04/22
|
24/04/23
|
23/04/24
|
|
1st Jan change
|
Capi.
|
---|
| -2.66% | 43.33M | | -6.86% | 189B | | +49.33% | 94.05B | | +7.79% | 85.88B | | -24.34% | 75.95B | | +11.71% | 52.63B | | +16.92% | 25.83B | | +28.11% | 11.11B | | -10.47% | 8.62B | | -25.44% | 4.93B |
E-commerce & Auction Services
|