Delayed
Japan Exchange
11:30:00 20/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,868
JPY
|
-1.68%
|
|
-4.55%
|
+1.14%
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
2,615
|
1,709
|
1,225
|
1,645
|
1,413
|
1,689
|
Enterprise Value (EV)
1 |
3,487
|
2,549
|
1,661
|
1,976
|
1,849
|
1,898
|
P/E ratio
|
11.4
x
|
10.6
x
|
94.3
x
|
-8.18
x
|
8.77
x
|
7.64
x
|
Yield
|
1.27%
|
1.94%
|
2.7%
|
2.01%
|
2.34%
|
-
|
Capitalization / Revenue
|
0.43
x
|
0.27
x
|
0.23
x
|
0.32
x
|
0.27
x
|
0.31
x
|
EV / Revenue
|
0.57
x
|
0.41
x
|
0.31
x
|
0.39
x
|
0.35
x
|
0.35
x
|
EV / EBITDA
|
3.84
x
|
3.04
x
|
2.68
x
|
4.34
x
|
2.75
x
|
3.14
x
|
EV / FCF
|
-21.8
x
|
27.6
x
|
2.93
x
|
14.4
x
|
-22.2
x
|
4.92
x
|
FCF Yield
|
-4.6%
|
3.62%
|
34.1%
|
6.94%
|
-4.5%
|
20.3%
|
Price to Book
|
0.48
x
|
0.31
x
|
0.22
x
|
0.31
x
|
0.26
x
|
0.3
x
|
Nbr of stocks (in thousands)
|
1,656
|
1,656
|
1,656
|
1,656
|
1,656
|
1,656
|
Reference price
2 |
1,579
|
1,032
|
740.0
|
993.0
|
853.0
|
1,020
|
Announcement Date
|
27/09/18
|
27/09/19
|
30/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
6,126
|
6,252
|
5,317
|
5,066
|
5,302
|
5,365
|
EBITDA
1 |
907
|
839
|
619
|
455
|
671
|
605
|
EBIT
1 |
328
|
252
|
20
|
-111
|
113
|
71
|
Operating Margin
|
5.35%
|
4.03%
|
0.38%
|
-2.19%
|
2.13%
|
1.32%
|
Earnings before Tax (EBT)
1 |
385
|
256
|
26
|
-225
|
241
|
185
|
Net income
1 |
229
|
161
|
13
|
-201
|
161
|
221
|
Net margin
|
3.74%
|
2.58%
|
0.24%
|
-3.97%
|
3.04%
|
4.12%
|
EPS
2 |
138.3
|
97.22
|
7.850
|
-121.4
|
97.22
|
133.5
|
Free Cash Flow
1 |
-160.2
|
92.25
|
566.2
|
137.1
|
-83.25
|
385.9
|
FCF margin
|
-2.62%
|
1.48%
|
10.65%
|
2.71%
|
-1.57%
|
7.19%
|
FCF Conversion (EBITDA)
|
-
|
11%
|
91.48%
|
30.14%
|
-
|
63.78%
|
FCF Conversion (Net income)
|
-
|
57.3%
|
4,355.77%
|
-
|
-
|
174.6%
|
Dividend per Share
2 |
20.00
|
20.00
|
20.00
|
20.00
|
20.00
|
-
|
Announcement Date
|
27/09/18
|
27/09/19
|
30/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
2,378
|
2,667
|
1,319
|
1,373
|
2,768
|
1,310
|
1,256
|
2,476
|
1,216
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-37
|
10
|
-11
|
35
|
65
|
16
|
-3
|
-19
|
-3
|
Operating Margin
|
-
|
-1.56%
|
0.37%
|
-0.83%
|
2.55%
|
2.35%
|
1.22%
|
-0.24%
|
-0.77%
|
-0.25%
|
Earnings before Tax (EBT)
1 |
-
|
-167
|
-41
|
142
|
32
|
73
|
19
|
374
|
344
|
2
|
Net income
1 |
-
|
-161
|
-29
|
97
|
16
|
44
|
10
|
251
|
225
|
1
|
Net margin
|
-
|
-6.77%
|
-1.09%
|
7.35%
|
1.17%
|
1.59%
|
0.76%
|
19.98%
|
9.09%
|
0.08%
|
EPS
2 |
-
|
-97.24
|
-18.06
|
59.57
|
10.16
|
27.08
|
5.640
|
152.2
|
136.0
|
0.6300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
12/02/21
|
14/02/22
|
13/05/22
|
11/11/22
|
14/02/23
|
12/05/23
|
14/11/23
|
14/02/24
|
14/05/24
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
872
|
840
|
436
|
331
|
436
|
209
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9614
x
|
1.001
x
|
0.7044
x
|
0.7275
x
|
0.6498
x
|
0.3455
x
|
Free Cash Flow
1 |
-160
|
92.3
|
566
|
137
|
-83.3
|
386
|
ROE (net income / shareholders' equity)
|
4.25%
|
2.91%
|
0.23%
|
-3.71%
|
2.99%
|
3.99%
|
ROA (Net income/ Total Assets)
|
2.02%
|
1.53%
|
0.12%
|
-0.69%
|
0.71%
|
0.45%
|
Assets
1 |
11,363
|
10,536
|
10,552
|
29,253
|
22,763
|
49,111
|
Book Value Per Share
2 |
3,312
|
3,360
|
3,328
|
3,222
|
3,282
|
3,414
|
Cash Flow per Share
2 |
1,151
|
1,191
|
1,472
|
1,601
|
1,479
|
1,532
|
Capex
1 |
805
|
454
|
379
|
411
|
482
|
354
|
Capex / Sales
|
13.14%
|
7.26%
|
7.13%
|
8.11%
|
9.09%
|
6.6%
|
Announcement Date
|
27/09/18
|
27/09/19
|
30/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
|
1st Jan change
|
Capi.
|
---|
| +1.14% | 2.02Cr | | +8.45% | 1.71TCr | | +39.08% | 227.61Cr | | -16.16% | 97Cr | | -32.09% | 79Cr | | -10.92% | 60Cr | | -3.95% | 51Cr | | -32.23% | 48Cr | | -25.99% | 41Cr | | +23.85% | 10Cr |
Metal Service Centers
|