Market Closed -
Japan Exchange
11:30:00 01/07/2024 am IST
|
5-day change
|
1st Jan Change
|
406
JPY
|
-0.49%
|
|
+0.50%
|
+4.10%
|
Fiscal Period: August |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,928
|
3,075
|
2,360
|
-
|
-
|
Enterprise Value (EV)
1 |
2,396
|
1,810
|
2,360
|
2,360
|
2,360
|
P/E ratio
|
30.6
x
|
-17
x
|
-8.19
x
|
-16.9
x
|
-119
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.5
x
|
1.93
x
|
1.42
x
|
1.18
x
|
1.05
x
|
EV / Revenue
|
2.5
x
|
1.93
x
|
1.42
x
|
1.18
x
|
1.05
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
1,70,79,115
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.79
x
|
1.59
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
5,925
|
5,801
|
5,812
|
-
|
-
|
Reference price
2 |
663.0
|
530.0
|
406.0
|
406.0
|
406.0
|
Announcement Date
|
14/10/22
|
13/10/23
|
-
|
-
|
-
|
Fiscal Period: August |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,235
|
1,569
|
1,594
|
1,660
|
2,000
|
2,240
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
134
|
181
|
-156
|
-280
|
-140
|
-20
|
Operating Margin
|
-
|
10.85%
|
11.54%
|
-9.79%
|
-16.87%
|
-7%
|
-0.89%
|
Earnings before Tax (EBT)
|
-
|
146
|
173
|
-163
|
-
|
-
|
-
|
Net income
1 |
74.5
|
133
|
126
|
-182
|
-290
|
-140
|
-20
|
Net margin
|
-
|
10.77%
|
8.03%
|
-11.42%
|
-17.47%
|
-7%
|
-0.89%
|
EPS
2 |
15.53
|
25.63
|
21.64
|
-31.17
|
-49.60
|
-24.00
|
-3.400
|
Free Cash Flow
|
-
|
-
|
230
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
14.66%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
182.54%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/07/21
|
15/10/21
|
14/10/22
|
13/10/23
|
-
|
-
|
-
|
Fiscal Period: August |
2021 S1
|
2022 Q1
|
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
|
---|
Net sales
1 |
-
|
317
|
389
|
706
|
426
|
437
|
383
|
422
|
805
|
426
|
363
|
381
|
380
|
761
|
392
|
507
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
28
|
54
|
82
|
67
|
32
|
-27
|
-21
|
-48
|
-50
|
-58
|
-100
|
-98
|
-198
|
-64
|
-18
|
Operating Margin
|
-
|
8.83%
|
13.88%
|
11.61%
|
15.73%
|
7.32%
|
-7.05%
|
-4.98%
|
-5.96%
|
-11.74%
|
-15.98%
|
-26.25%
|
-25.79%
|
-26.02%
|
-16.33%
|
-3.55%
|
Earnings before Tax (EBT)
|
-
|
27
|
-
|
79
|
64
|
-
|
-37
|
-
|
-112
|
-53
|
-
|
-103
|
-
|
-202
|
-
|
-
|
Net income
1 |
-
|
19
|
35
|
54
|
44
|
28
|
-50
|
-67
|
-117
|
-62
|
-3
|
-102
|
-99
|
-201
|
-68
|
-21
|
Net margin
|
-
|
5.99%
|
9%
|
7.65%
|
10.33%
|
6.41%
|
-13.05%
|
-15.88%
|
-14.53%
|
-14.55%
|
-0.83%
|
-26.77%
|
-26.05%
|
-26.41%
|
-17.35%
|
-4.14%
|
EPS
|
-
|
3.510
|
-
|
9.380
|
7.480
|
-
|
-8.510
|
-
|
-19.91
|
-10.65
|
-
|
-17.56
|
-
|
-34.49
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
14/01/22
|
14/04/22
|
14/04/22
|
15/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
12/04/24
|
12/04/24
|
-
|
-
|
Fiscal Period: August |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
936
|
1,532
|
1,265
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
230
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
10.1%
|
7.1%
|
-8.8%
|
-17.6%
|
-9.3%
|
-1.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
7.82%
|
-6.27%
|
-15.2%
|
-7.9%
|
-1.1%
|
Assets
1 |
-
|
-
|
1,612
|
2,904
|
1,908
|
1,772
|
1,818
|
Book Value Per Share
|
-
|
266.0
|
369.0
|
334.0
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
47.60
|
49.50
|
5.470
|
-8.600
|
17.10
|
37.60
|
Capex
1 |
-
|
8
|
9
|
272
|
190
|
230
|
250
|
Capex / Sales
|
-
|
0.65%
|
0.57%
|
17.03%
|
11.45%
|
11.5%
|
11.16%
|
Announcement Date
|
29/07/21
|
15/10/21
|
14/10/22
|
13/10/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +4.10% | 14.74M | | -14.02% | 190B | | +4.87% | 169B | | +6.98% | 159B | | +1.79% | 97.69B | | +50.11% | 93.25B | | +15.11% | 85.67B | | +3.10% | 77.83B | | +0.19% | 47.42B | | -29.72% | 45.23B |
Other IT Services & Consulting
|