Delayed
Japan Exchange
06:22:49 17/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,714
JPY
|
+0.35%
|
|
-3.82%
|
+9.38%
|
Fiscal Period: Oktober |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
15,810
|
14,061
|
7,700
|
6,763
|
4,611
|
6,114
|
Enterprise Value (EV)
1 |
11,494
|
9,285
|
3,263
|
3,372
|
1,552
|
3,402
|
P/E ratio
|
34.1
x
|
41.5
x
|
-11.8
x
|
-8.58
x
|
-6.92
x
|
-20.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.54
x
|
5.39
x
|
3.71
x
|
3.91
x
|
2.31
x
|
2.57
x
|
EV / Revenue
|
4.76
x
|
3.56
x
|
1.57
x
|
1.95
x
|
0.78
x
|
1.43
x
|
EV / EBITDA
|
15.6
x
|
12.7
x
|
-466
x
|
-4.48
x
|
-3.37
x
|
-15.9
x
|
EV / FCF
|
27.9
x
|
15.2
x
|
-75.2
x
|
-5.65
x
|
-26.2
x
|
-13.7
x
|
FCF Yield
|
3.59%
|
6.57%
|
-1.33%
|
-17.7%
|
-3.81%
|
-7.28%
|
Price to Book
|
2.9
x
|
2.44
x
|
1.51
x
|
1.6
x
|
1.36
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
5,381
|
5,385
|
5,388
|
5,367
|
5,129
|
5,129
|
Reference price
2 |
2,938
|
2,611
|
1,429
|
1,260
|
899.0
|
1,192
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
31/01/22
|
31/01/23
|
31/01/24
|
Fiscal Period: Oktober |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
2,417
|
2,608
|
2,073
|
1,730
|
1,997
|
2,383
|
EBITDA
1 |
735
|
732
|
-7
|
-752
|
-460
|
-214
|
EBIT
1 |
668
|
587
|
-143
|
-882
|
-588
|
-244
|
Operating Margin
|
27.64%
|
22.51%
|
-6.9%
|
-50.98%
|
-29.44%
|
-10.24%
|
Earnings before Tax (EBT)
1 |
661
|
540
|
-353
|
-865
|
-603
|
-259
|
Net income
1 |
465
|
339
|
-652
|
-793
|
-668
|
-300
|
Net margin
|
19.24%
|
13%
|
-31.45%
|
-45.84%
|
-33.45%
|
-12.59%
|
EPS
2 |
86.20
|
62.89
|
-121.0
|
-146.9
|
-130.0
|
-58.49
|
Free Cash Flow
1 |
412.5
|
609.9
|
-43.38
|
-597.2
|
-59.12
|
-247.5
|
FCF margin
|
17.07%
|
23.38%
|
-2.09%
|
-34.52%
|
-2.96%
|
-10.39%
|
FCF Conversion (EBITDA)
|
56.12%
|
83.32%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
88.71%
|
179.9%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
31/01/22
|
31/01/23
|
31/01/24
|
Fiscal Period: Oktober |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
1,109
|
815
|
382
|
908
|
498
|
448
|
995
|
522
|
655
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60
|
-405
|
-217
|
-323
|
-163
|
-203
|
-277
|
-82
|
-73
|
Operating Margin
|
5.41%
|
-49.69%
|
-56.81%
|
-35.57%
|
-32.73%
|
-45.31%
|
-27.84%
|
-15.71%
|
-11.15%
|
Earnings before Tax (EBT)
1 |
58
|
-389
|
-211
|
-288
|
-151
|
-231
|
-335
|
-73
|
-78
|
Net income
1 |
9
|
-363
|
-220
|
-302
|
-177
|
-243
|
-357
|
-80
|
-86
|
Net margin
|
0.81%
|
-44.54%
|
-57.59%
|
-33.26%
|
-35.54%
|
-54.24%
|
-35.88%
|
-15.33%
|
-13.13%
|
EPS
2 |
1.760
|
-67.31
|
-42.60
|
-58.80
|
-34.42
|
-47.55
|
-69.71
|
-15.67
|
-16.83
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/06/20
|
11/06/21
|
11/03/22
|
10/06/22
|
09/09/22
|
10/03/23
|
09/06/23
|
08/09/23
|
15/03/24
|
Fiscal Period: Oktober |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
4,316
|
4,776
|
4,437
|
3,391
|
3,059
|
2,712
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
413
|
610
|
-43.4
|
-597
|
-59.1
|
-248
|
ROE (net income / shareholders' equity)
|
9.36%
|
6.12%
|
-12%
|
-17.2%
|
-17.7%
|
-9.17%
|
ROA (Net income/ Total Assets)
|
7.83%
|
6.13%
|
-1.55%
|
-11.1%
|
-8.74%
|
-4.03%
|
Assets
1 |
5,937
|
5,529
|
41,999
|
7,152
|
7,643
|
7,443
|
Book Value Per Share
2 |
1,014
|
1,068
|
947.0
|
789.0
|
663.0
|
614.0
|
Cash Flow per Share
2 |
804.0
|
887.0
|
823.0
|
645.0
|
596.0
|
529.0
|
Capex
1 |
45
|
61
|
73
|
24
|
48
|
59
|
Capex / Sales
|
1.86%
|
2.34%
|
3.52%
|
1.39%
|
2.4%
|
2.48%
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
31/01/22
|
31/01/23
|
31/01/24
|
|
1st Jan change
|
Capi.
|
---|
| +9.38% | 5.88Cr | | +11.94% | 3,14400Cr | | +10.56% | 8.85TCr | | +6.08% | 7.98TCr | | -14.73% | 5.46TCr | | +26.21% | 4.83TCr | | -23.40% | 4.79TCr | | +29.50% | 4.41TCr | | +76.40% | 3.94TCr | | -9.24% | 2.53TCr |
Other Software
|