Delayed
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1,813
JPY
|
-0.98%
|
|
+1.85%
|
-26.42%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
63,752
|
71,292
|
70,106
|
1,22,200
|
1,97,176
|
1,58,973
|
-
|
-
|
Enterprise Value (EV)
1 |
26,794
|
36,835
|
30,256
|
70,826
|
1,42,258
|
1,58,973
|
1,58,973
|
1,58,973
|
P/E ratio
|
9.07
x
|
263
x
|
17.5
x
|
12.3
x
|
15.4
x
|
11.7
x
|
10.4
x
|
9.45
x
|
Yield
|
3.45%
|
1.54%
|
3.13%
|
2.7%
|
2.2%
|
2.73%
|
3.03%
|
3.33%
|
Capitalization / Revenue
|
0.48
x
|
0.66
x
|
0.52
x
|
0.74
x
|
1.02
x
|
0.77
x
|
0.71
x
|
0.66
x
|
EV / Revenue
|
0.48
x
|
0.66
x
|
0.52
x
|
0.74
x
|
1.02
x
|
0.77
x
|
0.71
x
|
0.66
x
|
EV / EBITDA
|
5.82
x
|
-
|
7.56
x
|
6.84
x
|
9.45
x
|
6.91
x
|
6.31
x
|
5.74
x
|
EV / FCF
|
4.92
x
|
-158
x
|
10.8
x
|
8.33
x
|
18.8
x
|
10.4
x
|
9.75
x
|
8.92
x
|
FCF Yield
|
20.3%
|
-0.63%
|
9.26%
|
12%
|
5.32%
|
9.63%
|
10.3%
|
11.2%
|
Price to Book
|
1.37
x
|
1.61
x
|
1.48
x
|
2.21
x
|
3.11
x
|
2.19
x
|
1.91
x
|
1.67
x
|
Nbr of stocks (in thousands)
|
87,995
|
87,852
|
87,852
|
87,850
|
86,823
|
86,823
|
-
|
-
|
Reference price
2 |
724.5
|
811.5
|
798.0
|
1,391
|
2,271
|
1,831
|
1,831
|
1,831
|
Announcement Date
|
14/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,32,163
|
1,08,522
|
1,34,200
|
1,64,482
|
1,92,544
|
2,07,350
|
2,23,250
|
2,39,850
|
EBITDA
1 |
10,945
|
-
|
9,276
|
17,854
|
20,867
|
23,000
|
25,200
|
27,700
|
EBIT
1 |
9,067
|
1,383
|
7,520
|
15,822
|
18,605
|
21,000
|
23,600
|
25,900
|
Operating Margin
|
6.86%
|
1.27%
|
5.6%
|
9.62%
|
9.66%
|
10.13%
|
10.57%
|
10.8%
|
Earnings before Tax (EBT)
1 |
8,604
|
504
|
6,070
|
15,229
|
18,239
|
20,601
|
23,201
|
25,502
|
Net income
1 |
7,028
|
270
|
4,001
|
9,955
|
12,845
|
13,593
|
15,300
|
16,820
|
Net margin
|
5.32%
|
0.25%
|
2.98%
|
6.05%
|
6.67%
|
6.56%
|
6.85%
|
7.01%
|
EPS
2 |
79.87
|
3.080
|
45.55
|
113.3
|
147.3
|
156.6
|
176.2
|
193.8
|
Free Cash Flow
1 |
12,954
|
-452
|
6,492
|
14,668
|
10,491
|
15,310
|
16,298
|
17,830
|
FCF margin
|
9.8%
|
-0.42%
|
4.84%
|
8.92%
|
5.45%
|
7.38%
|
7.3%
|
7.43%
|
FCF Conversion (EBITDA)
|
118.36%
|
-
|
69.99%
|
82.16%
|
50.28%
|
66.57%
|
64.67%
|
64.37%
|
FCF Conversion (Net income)
|
184.32%
|
-
|
162.26%
|
147.34%
|
81.67%
|
112.64%
|
106.52%
|
106.01%
|
Dividend per Share
2 |
25.00
|
12.50
|
25.00
|
37.50
|
50.00
|
50.00
|
55.50
|
61.00
|
Announcement Date
|
14/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
09/04/24
|
-
|
-
|
-
|
Fiscal Period: February |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 S1
|
---|
Net sales
1 |
45,165
|
63,195
|
35,317
|
39,183
|
39,010
|
78,193
|
42,479
|
43,810
|
46,991
|
47,154
|
94,145
|
48,400
|
49,999
|
50,800
|
51,100
|
1,01,900
|
53,500
|
54,900
|
55,000
|
1,10,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,761
|
2,838
|
2,795
|
4,423
|
3,159
|
7,582
|
4,805
|
3,435
|
5,707
|
4,592
|
10,299
|
5,249
|
3,057
|
5,800
|
4,500
|
10,300
|
6,400
|
4,800
|
6,600
|
11,800
|
Operating Margin
|
-3.9%
|
4.49%
|
7.91%
|
11.29%
|
8.1%
|
9.7%
|
11.31%
|
7.84%
|
12.14%
|
9.74%
|
10.94%
|
10.85%
|
6.11%
|
11.42%
|
8.81%
|
10.11%
|
11.96%
|
8.74%
|
12%
|
10.7%
|
Earnings before Tax (EBT)
|
-2,242
|
2,330
|
3,107
|
4,543
|
-
|
7,251
|
4,836
|
-
|
5,761
|
-
|
10,150
|
5,253
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-1,518
|
1,444
|
2,236
|
3,069
|
-
|
4,808
|
3,185
|
-
|
4,049
|
-
|
7,001
|
3,352
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-3.36%
|
2.28%
|
6.33%
|
7.83%
|
-
|
6.15%
|
7.5%
|
-
|
8.62%
|
-
|
7.44%
|
6.93%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-17.28
|
16.44
|
25.46
|
34.94
|
-
|
54.74
|
36.26
|
-
|
46.10
|
-
|
79.93
|
38.62
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/10/20
|
12/10/21
|
12/01/22
|
12/07/22
|
12/10/22
|
12/10/22
|
11/01/23
|
11/04/23
|
11/07/23
|
11/10/23
|
11/10/23
|
10/01/24
|
09/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
36,958
|
34,457
|
39,850
|
51,374
|
54,918
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12,954
|
-452
|
6,492
|
14,668
|
10,491
|
15,311
|
16,298
|
17,831
|
ROE (net income / shareholders' equity)
|
15.9%
|
0.6%
|
8.7%
|
19.4%
|
21.7%
|
20%
|
19.6%
|
18.9%
|
ROA (Net income/ Total Assets)
|
10%
|
-
|
7.59%
|
15.6%
|
15.7%
|
13%
|
13.3%
|
13.3%
|
Assets
1 |
70,023
|
-
|
52,732
|
63,916
|
81,626
|
1,04,562
|
1,15,472
|
1,26,462
|
Book Value Per Share
2 |
530.0
|
505.0
|
539.0
|
628.0
|
731.0
|
837.0
|
961.0
|
1,096
|
Cash Flow per Share
2 |
101.0
|
24.70
|
65.50
|
136.0
|
173.0
|
189.0
|
214.0
|
233.0
|
Capex
1 |
1,148
|
1,902
|
1,478
|
2,480
|
2,969
|
3,400
|
3,400
|
3,400
|
Capex / Sales
|
0.87%
|
1.75%
|
1.1%
|
1.51%
|
1.54%
|
1.64%
|
1.52%
|
1.42%
|
Announcement Date
|
14/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
09/04/24
|
-
|
-
|
-
|
Last Close Price
1,831
JPY Average target price
2,465
JPY Spread / Average Target +34.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.42% | 99Cr | | +17.88% | 15TCr | | +15.92% | 7.73TCr | | +5.56% | 4.87TCr | | -4.09% | 2.57TCr | | +22.54% | 1.5TCr | | +12.49% | 1.38TCr | | +13.04% | 956.09Cr | | +14.92% | 901.29Cr | | +95.57% | 881.72Cr |
Other Apparel & Accessories Retailers
|