Delayed
Japan Exchange
08:00:00 08/07/2024 am IST
|
5-day change
|
1st Jan Change
|
2,950
JPY
|
-0.67%
|
|
-1.60%
|
+0.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,988
|
34,616
|
36,483
|
33,793
|
38,891
|
39,264
|
-
|
-
|
Enterprise Value (EV)
1 |
23,105
|
31,315
|
32,532
|
29,041
|
33,370
|
39,264
|
39,264
|
39,264
|
P/E ratio
|
42.5
x
|
54.9
x
|
41.2
x
|
29.7
x
|
28.1
x
|
23.8
x
|
19.1
x
|
15.7
x
|
Yield
|
0.91%
|
0.8%
|
0.83%
|
1.13%
|
1.22%
|
1.41%
|
1.75%
|
2.15%
|
Capitalization / Revenue
|
10.9
x
|
13
x
|
10.4
x
|
8.19
x
|
8.03
x
|
6.65
x
|
5.53
x
|
4.57
x
|
EV / Revenue
|
10.9
x
|
13
x
|
10.4
x
|
8.19
x
|
8.03
x
|
6.65
x
|
5.53
x
|
4.57
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
3,34,46,456
x
|
4,80,77,337
x
|
-
|
3,31,30,504
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
10.4
x
|
11.9
x
|
10.2
x
|
7.62
x
|
7.07
x
|
5.95
x
|
4.93
x
|
4.08
x
|
Nbr of stocks (in thousands)
|
13,152
|
13,187
|
13,209
|
13,211
|
13,215
|
13,220
|
-
|
-
|
Reference price
2 |
1,976
|
2,625
|
2,762
|
2,558
|
2,943
|
2,970
|
2,970
|
2,970
|
Announcement Date
|
13/02/20
|
12/02/21
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,380
|
2,663
|
3,498
|
4,125
|
4,845
|
5,900
|
7,100
|
8,600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
874
|
960
|
1,281
|
1,623
|
1,992
|
2,400
|
2,950
|
3,600
|
Operating Margin
|
36.72%
|
36.05%
|
36.62%
|
39.35%
|
41.1%
|
40.68%
|
41.55%
|
41.86%
|
Earnings before Tax (EBT)
|
884
|
900
|
1,260
|
1,622
|
1,988
|
-
|
-
|
-
|
Net income
1 |
611
|
630
|
885
|
1,139
|
1,383
|
1,650
|
2,050
|
2,500
|
Net margin
|
25.67%
|
23.66%
|
25.3%
|
27.61%
|
28.55%
|
27.97%
|
28.87%
|
29.07%
|
EPS
2 |
46.53
|
47.80
|
67.07
|
86.27
|
104.7
|
124.9
|
155.1
|
189.2
|
Free Cash Flow
|
777
|
720
|
-
|
1,020
|
-
|
-
|
-
|
-
|
FCF margin
|
32.65%
|
27.04%
|
-
|
24.73%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
127.17%
|
114.29%
|
-
|
89.55%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
18.00
|
21.00
|
23.00
|
29.00
|
36.00
|
42.00
|
52.00
|
64.00
|
Announcement Date
|
13/02/20
|
12/02/21
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,308
|
1,696
|
1,194
|
2,066
|
980
|
1,275
|
2,398
|
1,188
|
1,259
|
1,589
|
1,290
|
1,440
|
1,580
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
448
|
575
|
443
|
777
|
408
|
527
|
972
|
481.5
|
537.1
|
644
|
505
|
580
|
670
|
Operating Margin
|
34.25%
|
33.9%
|
37.1%
|
37.61%
|
41.63%
|
41.33%
|
40.53%
|
40.54%
|
42.65%
|
40.53%
|
39.15%
|
40.28%
|
42.41%
|
Earnings before Tax (EBT)
|
383
|
558
|
443
|
785
|
400
|
525
|
972
|
482
|
-
|
646
|
-
|
-
|
-
|
Net income
1 |
277
|
393
|
309
|
547
|
281
|
374
|
671
|
334.5
|
377.1
|
456
|
333
|
400
|
460
|
Net margin
|
21.18%
|
23.17%
|
25.88%
|
26.48%
|
28.67%
|
29.33%
|
27.98%
|
28.16%
|
29.95%
|
28.7%
|
25.81%
|
27.78%
|
29.11%
|
EPS
|
21.03
|
29.81
|
23.42
|
41.48
|
21.26
|
28.32
|
50.84
|
25.31
|
-
|
34.58
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/08/20
|
04/08/21
|
06/05/22
|
04/08/22
|
04/11/22
|
08/05/23
|
03/08/23
|
06/11/23
|
09/02/24
|
08/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
2,883
|
3,301
|
3,951
|
4,752
|
5,521
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
777
|
720
|
-
|
1,020
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
26.6%
|
23.2%
|
27.2%
|
28.4%
|
27.8%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
27.5%
|
25.5%
|
28.2%
|
29.3%
|
29.3%
|
-
|
-
|
-
|
Assets
1 |
2,220
|
2,471
|
3,141
|
3,893
|
4,725
|
-
|
-
|
-
|
Book Value Per Share
2 |
191.0
|
221.0
|
272.0
|
336.0
|
417.0
|
499.0
|
602.0
|
727.0
|
Cash Flow per Share
|
49.80
|
51.50
|
70.20
|
88.30
|
107.0
|
-
|
-
|
-
|
Capex
|
2
|
40
|
12
|
367
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.08%
|
1.5%
|
0.34%
|
8.9%
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/02/20
|
12/02/21
|
10/02/22
|
09/02/23
|
09/02/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +0.24% | 24Cr | | +29.09% | 45TCr | | +41.85% | 30TCr | | +15.41% | 15TCr | | +12.02% | 9.68TCr | | +21.68% | 8.7TCr | | +68.62% | 6.31TCr | | +12.21% | 4.54TCr | | +12.21% | 3.36TCr | | -16.29% | 2.99TCr |
Other Internet Services
|