Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
220.4
JPY
|
+1.33%
|
|
+6.11%
|
-8.96%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,18,086
|
2,50,917
|
4,97,968
|
6,37,281
|
6,05,081
|
4,93,746
|
-
|
-
|
Enterprise Value (EV)
1 |
3,89,850
|
2,13,098
|
4,77,070
|
5,91,999
|
5,60,282
|
4,30,966
|
4,11,570
|
3,86,441
|
P/E ratio
|
17.2
x
|
33.2
x
|
31.5
x
|
20.2
x
|
29.6
x
|
15.7
x
|
14.6
x
|
12.7
x
|
Yield
|
1.4%
|
2.76%
|
1.2%
|
1.52%
|
2.3%
|
3.88%
|
4.1%
|
4.61%
|
Capitalization / Revenue
|
0.45
x
|
0.26
x
|
0.52
x
|
0.6
x
|
0.49
x
|
0.37
x
|
0.35
x
|
0.33
x
|
EV / Revenue
|
0.42
x
|
0.22
x
|
0.5
x
|
0.56
x
|
0.46
x
|
0.32
x
|
0.29
x
|
0.26
x
|
EV / EBITDA
|
6.5
x
|
3.78
x
|
10.9
x
|
8.82
x
|
7.33
x
|
5.63
x
|
4.66
x
|
3.89
x
|
EV / FCF
|
11.9
x
|
14
x
|
19.1
x
|
13.6
x
|
18.5
x
|
11
x
|
8.73
x
|
7.44
x
|
FCF Yield
|
8.42%
|
7.14%
|
5.24%
|
7.37%
|
5.41%
|
9.08%
|
11.5%
|
13.4%
|
Price to Book
|
2.69
x
|
1.7
x
|
3.17
x
|
3.48
x
|
3.26
x
|
2.65
x
|
2.47
x
|
2.25
x
|
Nbr of stocks (in thousands)
|
23,33,069
|
23,10,465
|
23,01,145
|
23,05,649
|
22,79,884
|
22,40,226
|
-
|
-
|
Reference price
2 |
179.2
|
108.6
|
216.4
|
276.4
|
265.4
|
220.4
|
220.4
|
220.4
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,25,818
|
9,70,572
|
9,50,722
|
10,60,893
|
12,23,967
|
13,30,467
|
14,17,920
|
15,11,300
|
EBITDA
1 |
59,972
|
56,355
|
43,911
|
67,149
|
76,417
|
76,549
|
88,247
|
99,432
|
EBIT
1 |
44,111
|
39,085
|
26,439
|
48,143
|
53,061
|
51,543
|
58,288
|
67,519
|
Operating Margin
|
4.76%
|
4.03%
|
2.78%
|
4.54%
|
4.34%
|
3.87%
|
4.11%
|
4.47%
|
Earnings before Tax (EBT)
1 |
42,691
|
20,331
|
28,579
|
50,043
|
40,716
|
50,101
|
57,696
|
66,947
|
Net income
1 |
24,361
|
7,612
|
15,834
|
31,523
|
20,578
|
31,418
|
35,804
|
41,859
|
Net margin
|
2.63%
|
0.78%
|
1.67%
|
2.97%
|
1.68%
|
2.36%
|
2.53%
|
2.77%
|
EPS
2 |
10.44
|
3.276
|
6.864
|
13.68
|
8.961
|
14.06
|
15.13
|
17.30
|
Free Cash Flow
1 |
32,819
|
15,209
|
25,021
|
43,635
|
30,292
|
39,125
|
47,132
|
51,907
|
FCF margin
|
3.54%
|
1.57%
|
2.63%
|
4.11%
|
2.47%
|
2.94%
|
3.32%
|
3.43%
|
FCF Conversion (EBITDA)
|
54.72%
|
26.99%
|
56.98%
|
64.98%
|
39.64%
|
51.11%
|
53.41%
|
52.2%
|
FCF Conversion (Net income)
|
134.72%
|
199.8%
|
158.02%
|
138.42%
|
147.21%
|
124.53%
|
131.64%
|
124%
|
Dividend per Share
2 |
2.500
|
3.000
|
2.600
|
4.200
|
6.100
|
8.560
|
9.040
|
10.16
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,78,956
|
4,91,616
|
4,65,755
|
4,84,967
|
2,62,415
|
5,12,847
|
2,67,343
|
2,80,703
|
5,48,046
|
2,84,100
|
3,02,649
|
5,86,749
|
3,15,318
|
3,21,900
|
6,37,218
|
3,28,703
|
3,26,184
|
6,54,887
|
3,35,740
|
3,35,830
|
EBITDA
|
-
|
-
|
-
|
-
|
18,263
|
-
|
-
|
12,273
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,014
|
16,025
|
35,039
|
18,404
|
-
|
EBIT
1 |
20,116
|
18,969
|
13,875
|
12,564
|
13,598
|
26,735
|
14,076
|
7,332
|
21,408
|
16,495
|
14,221
|
30,716
|
14,718
|
7,627
|
22,345
|
14,675
|
11,704
|
26,379
|
14,542
|
10,575
|
Operating Margin
|
4.2%
|
3.86%
|
2.98%
|
2.59%
|
5.18%
|
5.21%
|
5.27%
|
2.61%
|
3.91%
|
5.81%
|
4.7%
|
5.23%
|
4.67%
|
2.37%
|
3.51%
|
4.46%
|
3.59%
|
4.03%
|
4.33%
|
3.15%
|
Earnings before Tax (EBT)
1 |
3,180
|
17,151
|
14,693
|
13,886
|
12,862
|
27,024
|
14,756
|
8,263
|
23,019
|
17,238
|
14,227
|
31,465
|
14,456
|
-5,205
|
9,251
|
14,617
|
11,365
|
25,982
|
14,340
|
12,330
|
Net income
1 |
-5,177
|
12,789
|
7,644
|
8,190
|
7,060
|
15,547
|
8,385
|
7,591
|
15,976
|
10,301
|
8,488
|
18,789
|
8,373
|
-6,584
|
1,789
|
9,369
|
7,399
|
16,768
|
8,441
|
7,280
|
Net margin
|
-1.08%
|
2.6%
|
1.64%
|
1.69%
|
2.69%
|
3.03%
|
3.14%
|
2.7%
|
2.92%
|
3.63%
|
2.8%
|
3.2%
|
2.66%
|
-2.05%
|
0.28%
|
2.85%
|
2.27%
|
2.56%
|
2.51%
|
2.17%
|
EPS
|
-2.220
|
-
|
3.308
|
-
|
-
|
6.754
|
3.638
|
-
|
-
|
4.468
|
-
|
8.152
|
3.650
|
-
|
-
|
4.138
|
-
|
7.410
|
3.710
|
-
|
Dividend per Share
|
1.500
|
-
|
1.300
|
-
|
-
|
2.000
|
-
|
-
|
-
|
-
|
-
|
2.100
|
-
|
-
|
-
|
-
|
-
|
4.300
|
-
|
-
|
Announcement Date
|
12/11/19
|
15/05/20
|
10/11/20
|
14/05/21
|
11/11/21
|
11/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
15/05/23
|
15/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
14/02/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
28,236
|
37,819
|
20,898
|
45,282
|
44,799
|
62,780
|
82,176
|
1,07,305
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
32,819
|
15,209
|
25,021
|
43,635
|
30,292
|
39,125
|
47,132
|
51,907
|
ROE (net income / shareholders' equity)
|
16.2%
|
5%
|
10.4%
|
18.6%
|
11.2%
|
16.6%
|
18.5%
|
19.8%
|
ROA (Net income/ Total Assets)
|
11.4%
|
10.6%
|
7.73%
|
12.3%
|
12.3%
|
6.8%
|
7.42%
|
8.28%
|
Assets
1 |
2,14,438
|
71,731
|
2,04,767
|
2,56,468
|
1,67,796
|
4,61,761
|
4,82,734
|
5,05,615
|
Book Value Per Share
2 |
66.70
|
64.00
|
68.30
|
79.40
|
81.50
|
83.30
|
89.20
|
98.10
|
Cash Flow per Share
2 |
13.50
|
7.350
|
11.50
|
19.00
|
16.00
|
41.60
|
26.10
|
30.90
|
Capex
1 |
9,534
|
13,383
|
12,553
|
11,703
|
14,293
|
22,516
|
19,847
|
20,358
|
Capex / Sales
|
1.03%
|
1.38%
|
1.32%
|
1.1%
|
1.17%
|
1.69%
|
1.4%
|
1.35%
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
220.4
JPY Average target price
269
JPY Spread / Average Target +22.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.96% | 3.14B | | -18.14% | 8.79B | | -22.90% | 5.83B | | -4.56% | 3.67B | | +2.08% | 1.54B | | +9.91% | 1.5B | | +0.59% | 1.47B | | -5.08% | 1.2B | | +3.69% | 922M | | -4.58% | 889M |
Other Employment Services
|