Delayed
Japan Exchange
11:30:00 06/06/2024 am IST
|
5-day change
|
1st Jan Change
|
505
JPY
|
-1.94%
|
|
-0.59%
|
+19.95%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,687
|
4,360
|
5,354
|
-
|
-
|
Enterprise Value (EV)
1 |
9,512
|
3,571
|
5,354
|
5,354
|
5,354
|
P/E ratio
|
131
x
|
-21.3
x
|
-88.8
x
|
132
x
|
38.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.37
x
|
3.5
x
|
3.35
x
|
2.68
x
|
2.23
x
|
EV / Revenue
|
7.37
x
|
3.5
x
|
3.35
x
|
2.68
x
|
2.23
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-1,78,68,928
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
8.48
x
|
3.81
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
9,923
|
10,356
|
10,396
|
-
|
-
|
Reference price
2 |
1,077
|
421.0
|
515.0
|
515.0
|
515.0
|
Announcement Date
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,451
|
1,244
|
1,600
|
2,000
|
2,400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
70
|
-174
|
-60
|
40
|
140
|
Operating Margin
|
4.82%
|
-13.99%
|
-3.75%
|
2%
|
5.83%
|
Earnings before Tax (EBT)
|
52
|
-169
|
-
|
-
|
-
|
Net income
1 |
71
|
-203
|
-60
|
40
|
140
|
Net margin
|
4.89%
|
-16.32%
|
-3.75%
|
2%
|
5.83%
|
EPS
2 |
8.220
|
-19.80
|
-5.800
|
3.900
|
13.50
|
Free Cash Flow
|
-
|
-244
|
-
|
-
|
-
|
FCF margin
|
-
|
-19.61%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
252
|
260
|
512
|
387
|
345
|
400
|
349
|
431
|
479
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-41
|
-48
|
-89
|
-8
|
-77
|
-31
|
-45
|
8
|
19
|
Operating Margin
|
-16.27%
|
-18.46%
|
-17.38%
|
-2.07%
|
-22.32%
|
-7.75%
|
-12.89%
|
1.86%
|
3.97%
|
Earnings before Tax (EBT)
|
-41
|
-
|
-88
|
-3
|
-
|
-31
|
-
|
-
|
-
|
Net income
1 |
-29
|
-33
|
-62
|
-62
|
-79
|
-33
|
-45
|
8
|
19
|
Net margin
|
-11.51%
|
-12.69%
|
-12.11%
|
-16.02%
|
-22.9%
|
-8.25%
|
-12.89%
|
1.86%
|
3.97%
|
EPS
|
-2.900
|
-
|
-6.120
|
-6.040
|
-
|
-3.220
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
14/02/24
|
09/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,175
|
789
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-244
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.1%
|
-16.9%
|
-5.5%
|
3.6%
|
11.1%
|
ROA (Net income/ Total Assets)
|
-
|
-10.4%
|
-
|
-
|
-
|
Assets
1 |
-
|
1,955
|
-
|
-
|
-
|
Book Value Per Share
|
127.0
|
111.0
|
-
|
-
|
-
|
Cash Flow per Share
2 |
9.990
|
-16.40
|
-0.7000
|
9.900
|
20.60
|
Capex
|
47
|
60
|
-
|
-
|
-
|
Capex / Sales
|
3.24%
|
4.82%
|
-
|
-
|
-
|
Announcement Date
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +19.95% | 3.43Cr | | +12.76% | 3,15100Cr | | +14.22% | 9.01TCr | | +8.83% | 8.13TCr | | -14.41% | 5.37TCr | | +33.72% | 5.11TCr | | +35.37% | 4.76TCr | | -33.62% | 4.11TCr | | +75.63% | 4.09TCr | | +4.03% | 2.87TCr |
Other Software
|