Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5,731
JPY
|
+1.43%
|
|
+3.99%
|
+13.19%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,62,524
|
5,75,565
|
7,34,121
|
6,49,410
|
7,61,398
|
6,87,439
|
-
|
-
|
Enterprise Value (EV)
1 |
3,41,741
|
4,52,115
|
5,87,892
|
4,86,322
|
5,67,897
|
4,65,438
|
4,32,586
|
4,07,369
|
P/E ratio
|
25
x
|
27
x
|
27.2
x
|
12.7
x
|
15.5
x
|
19.5
x
|
17
x
|
17.5
x
|
Yield
|
1.21%
|
1.12%
|
1.27%
|
2.38%
|
1.95%
|
1.57%
|
1.78%
|
1.76%
|
Capitalization / Revenue
|
1.71
x
|
2.21
x
|
2.21
x
|
1.78
x
|
2.22
x
|
1.95
x
|
1.95
x
|
1.93
x
|
EV / Revenue
|
1.26
x
|
1.74
x
|
1.77
x
|
1.33
x
|
1.65
x
|
1.32
x
|
1.23
x
|
1.15
x
|
EV / EBITDA
|
10.9
x
|
11.3
x
|
10.7
x
|
7.27
x
|
11.1
x
|
8.62
x
|
6.59
x
|
6.3
x
|
EV / FCF
|
-462
x
|
54.2
x
|
20.7
x
|
25
x
|
14.3
x
|
12.4
x
|
11.5
x
|
11.8
x
|
FCF Yield
|
-0.22%
|
1.85%
|
4.82%
|
4%
|
7.01%
|
8.08%
|
8.73%
|
8.5%
|
Price to Book
|
2.28
x
|
2.6
x
|
3.03
x
|
2.29
x
|
2.41
x
|
2.02
x
|
1.84
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
1,19,207
|
1,19,288
|
1,19,369
|
1,19,597
|
1,19,717
|
1,19,951
|
-
|
-
|
Reference price
2 |
3,880
|
4,825
|
6,150
|
5,430
|
6,360
|
5,731
|
5,731
|
5,731
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,71,048
|
2,60,527
|
3,32,532
|
3,65,275
|
3,43,267
|
3,53,413
|
3,52,234
|
3,55,625
|
EBITDA
1 |
31,332
|
40,176
|
54,741
|
66,855
|
51,252
|
54,017
|
65,638
|
64,630
|
EBIT
1 |
24,531
|
32,759
|
47,226
|
59,261
|
44,331
|
45,546
|
56,420
|
54,921
|
Operating Margin
|
9.05%
|
12.57%
|
14.2%
|
16.22%
|
12.91%
|
12.89%
|
16.02%
|
15.44%
|
Earnings before Tax (EBT)
1 |
23,028
|
30,793
|
45,694
|
70,223
|
58,431
|
51,568
|
58,611
|
57,571
|
Net income
1 |
18,463
|
21,346
|
26,942
|
51,013
|
49,264
|
35,236
|
40,496
|
39,361
|
Net margin
|
6.81%
|
8.19%
|
8.1%
|
13.97%
|
14.35%
|
9.97%
|
11.5%
|
11.07%
|
EPS
2 |
154.9
|
179.0
|
225.8
|
426.8
|
411.6
|
293.2
|
336.7
|
327.1
|
Free Cash Flow
1 |
-740
|
8,348
|
28,349
|
19,446
|
39,828
|
37,610
|
37,754
|
34,633
|
FCF margin
|
-0.27%
|
3.2%
|
8.53%
|
5.32%
|
11.6%
|
10.64%
|
10.72%
|
9.74%
|
FCF Conversion (EBITDA)
|
-
|
20.78%
|
51.79%
|
29.09%
|
77.71%
|
69.62%
|
57.52%
|
53.59%
|
FCF Conversion (Net income)
|
-
|
39.11%
|
105.22%
|
38.12%
|
80.85%
|
106.73%
|
93.23%
|
87.99%
|
Dividend per Share
2 |
47.00
|
54.00
|
78.00
|
129.0
|
124.0
|
90.22
|
102.1
|
101.0
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,20,762
|
1,39,765
|
1,72,731
|
1,59,801
|
80,313
|
1,68,917
|
1,04,710
|
91,648
|
1,96,358
|
74,876
|
88,516
|
1,63,392
|
92,224
|
87,651
|
1,79,875
|
85,669
|
86,377
|
1,72,046
|
85,566
|
96,296
|
78,859
|
91,042
|
92,665
|
95,001
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,816
|
-
|
4,717
|
-
|
-
|
-
|
15,300
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,918
|
16,841
|
31,655
|
15,571
|
11,830
|
29,146
|
20,992
|
9,123
|
30,115
|
14,430
|
11,614
|
26,044
|
15,271
|
3,016
|
18,287
|
3,097
|
14,240
|
17,337
|
17,581
|
11,376
|
14,022
|
16,813
|
17,601
|
9,032
|
Operating Margin
|
13.18%
|
12.05%
|
18.33%
|
9.74%
|
14.73%
|
17.25%
|
20.05%
|
9.95%
|
15.34%
|
19.27%
|
13.12%
|
15.94%
|
16.56%
|
3.44%
|
10.17%
|
3.62%
|
16.49%
|
10.08%
|
20.55%
|
11.81%
|
17.78%
|
18.47%
|
18.99%
|
9.51%
|
Earnings before Tax (EBT)
1 |
15,502
|
-
|
28,205
|
-
|
13,982
|
31,685
|
22,993
|
-
|
-
|
26,242
|
26,075
|
52,317
|
7,227
|
-1,113
|
-
|
9,135
|
15,605
|
24,740
|
14,718
|
12,900
|
-
|
-
|
-
|
-
|
Net income
1 |
10,969
|
10,377
|
16,047
|
10,895
|
10,336
|
22,991
|
16,853
|
11,169
|
28,022
|
18,355
|
21,118
|
39,473
|
6,924
|
2,867
|
9,791
|
6,300
|
10,323
|
16,623
|
10,145
|
9,502
|
9,200
|
14,500
|
12,400
|
8,300
|
Net margin
|
9.08%
|
7.42%
|
9.29%
|
6.82%
|
12.87%
|
13.61%
|
16.09%
|
12.19%
|
14.27%
|
24.51%
|
23.86%
|
24.16%
|
7.51%
|
3.27%
|
5.44%
|
7.35%
|
11.95%
|
9.66%
|
11.86%
|
9.87%
|
11.67%
|
15.93%
|
13.38%
|
8.74%
|
EPS
2 |
92.02
|
-
|
134.5
|
-
|
86.50
|
192.5
|
141.0
|
93.38
|
-
|
153.4
|
176.5
|
329.9
|
57.80
|
23.91
|
-
|
52.61
|
86.09
|
138.7
|
84.58
|
72.51
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
10.00
|
-
|
10.00
|
10.00
|
-
|
119.0
|
-
|
-
|
10.00
|
10.00
|
-
|
-
|
-
|
-
|
10.00
|
10.00
|
-
|
82.13
|
-
|
10.00
|
-
|
88.47
|
Announcement Date
|
07/11/19
|
13/05/20
|
06/11/20
|
13/05/21
|
05/11/21
|
05/11/21
|
04/02/22
|
13/05/22
|
13/05/22
|
04/08/22
|
07/11/22
|
07/11/22
|
03/02/23
|
12/05/23
|
12/05/23
|
04/08/23
|
07/11/23
|
07/11/23
|
05/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,20,783
|
1,23,450
|
1,46,229
|
1,63,088
|
1,93,501
|
2,22,001
|
2,54,854
|
2,80,070
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-740
|
8,348
|
28,349
|
19,446
|
39,828
|
37,610
|
37,754
|
34,633
|
ROE (net income / shareholders' equity)
|
9.3%
|
10%
|
11.6%
|
19.4%
|
16.4%
|
10.7%
|
11.5%
|
10.4%
|
ROA (Net income/ Total Assets)
|
10.5%
|
11.1%
|
15.6%
|
19.7%
|
14%
|
9.42%
|
9.84%
|
9.15%
|
Assets
1 |
1,75,281
|
1,93,038
|
1,72,158
|
2,58,675
|
3,51,426
|
3,73,874
|
4,11,576
|
4,30,048
|
Book Value Per Share
2 |
1,699
|
1,854
|
2,030
|
2,370
|
2,642
|
2,835
|
3,110
|
3,362
|
Cash Flow per Share
2 |
212.0
|
241.0
|
289.0
|
490.0
|
469.0
|
422.0
|
467.0
|
460.0
|
Capex
1 |
9,581
|
9,657
|
7,377
|
9,123
|
9,695
|
9,262
|
9,156
|
9,376
|
Capex / Sales
|
3.53%
|
3.71%
|
2.22%
|
2.5%
|
2.82%
|
2.62%
|
2.6%
|
2.64%
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
5,731
JPY Average target price
7,004
JPY Spread / Average Target +22.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.19% | 4.37B | | +3.04% | 61.86B | | -3.35% | 13.24B | | +18.54% | 7.71B | | +6.47% | 6.68B | | -11.96% | 5.04B | | -20.74% | 4.15B | | -8.26% | 3.17B | | +1.53% | 2.97B | | -14.36% | 2.76B |
Internet Gaming
|