Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
261
JPY
|
-0.38%
|
|
+1.95%
|
-14.71%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,17,245
|
1,41,970
|
2,14,218
|
1,66,966
|
1,12,358
|
1,01,122
|
-
|
-
|
Enterprise Value (EV)
1 |
1,04,419
|
1,28,595
|
1,96,731
|
1,46,859
|
88,875
|
74,921
|
71,801
|
68,404
|
P/E ratio
|
25.6
x
|
26.1
x
|
43.1
x
|
27.9
x
|
15.4
x
|
14.9
x
|
13.2
x
|
12.3
x
|
Yield
|
1.33%
|
1.36%
|
0.9%
|
1.39%
|
2.76%
|
3.83%
|
4.02%
|
4.31%
|
Capitalization / Revenue
|
1.96
x
|
2.2
x
|
3.52
x
|
2.56
x
|
1.51
x
|
1.29
x
|
1.21
x
|
1.15
x
|
EV / Revenue
|
1.75
x
|
1.99
x
|
3.23
x
|
2.25
x
|
1.19
x
|
0.96
x
|
0.86
x
|
0.78
x
|
EV / EBITDA
|
14.7
x
|
15.3
x
|
23.5
x
|
15.4
x
|
8.61
x
|
7.13
x
|
6.16
x
|
5.57
x
|
EV / FCF
|
15.5
x
|
29.6
x
|
29.1
x
|
29.5
x
|
-
|
13
x
|
10.5
x
|
8.99
x
|
FCF Yield
|
6.47%
|
3.38%
|
3.43%
|
3.39%
|
-
|
7.69%
|
9.56%
|
11.1%
|
Price to Book
|
5.78
x
|
6.27
x
|
8.36
x
|
5.61
x
|
3.29
x
|
2.69
x
|
2.43
x
|
2.21
x
|
Nbr of stocks (in thousands)
|
3,90,167
|
3,87,367
|
3,87,375
|
3,87,393
|
3,87,441
|
3,87,441
|
-
|
-
|
Reference price
2 |
300.5
|
366.5
|
553.0
|
431.0
|
290.0
|
261.0
|
261.0
|
261.0
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,742
|
64,552
|
60,871
|
65,272
|
74,526
|
78,278
|
83,261
|
88,079
|
EBITDA
1 |
7,105
|
8,396
|
8,362
|
9,535
|
10,322
|
10,508
|
11,654
|
12,290
|
EBIT
1 |
6,902
|
8,163
|
8,006
|
9,106
|
9,844
|
9,827
|
11,070
|
11,952
|
Operating Margin
|
11.55%
|
12.65%
|
13.15%
|
13.95%
|
13.21%
|
12.55%
|
13.3%
|
13.57%
|
Earnings before Tax (EBT)
1 |
6,699
|
7,871
|
7,507
|
8,578
|
9,955
|
10,120
|
11,820
|
12,920
|
Net income
1 |
4,584
|
5,471
|
4,974
|
5,992
|
7,317
|
6,788
|
7,661
|
8,243
|
Net margin
|
7.67%
|
8.48%
|
8.17%
|
9.18%
|
9.82%
|
8.67%
|
9.2%
|
9.36%
|
EPS
2 |
11.75
|
14.06
|
12.84
|
15.47
|
18.89
|
17.52
|
19.78
|
21.27
|
Free Cash Flow
1 |
6,757
|
4,346
|
6,755
|
4,985
|
-
|
5,761
|
6,862
|
7,610
|
FCF margin
|
11.31%
|
6.73%
|
11.1%
|
7.64%
|
-
|
7.36%
|
8.24%
|
8.64%
|
FCF Conversion (EBITDA)
|
95.1%
|
51.76%
|
80.78%
|
52.28%
|
-
|
54.82%
|
58.87%
|
61.92%
|
FCF Conversion (Net income)
|
147.4%
|
79.44%
|
135.81%
|
83.19%
|
-
|
84.87%
|
89.56%
|
92.32%
|
Dividend per Share
2 |
4.000
|
5.000
|
5.000
|
6.000
|
8.000
|
10.00
|
10.50
|
11.25
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 Q3
|
---|
Net sales
1 |
31,411
|
29,304
|
15,545
|
30,876
|
16,163
|
18,233
|
17,627
|
18,178
|
35,805
|
18,529
|
20,192
|
18,734
|
18,787
|
37,521
|
19,619
|
21,020
|
19,970
|
20,160
|
21,450
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,794
|
3,155
|
-
|
-
|
-
|
EBIT
1 |
4,109
|
3,683
|
1,830
|
3,858
|
2,513
|
2,735
|
1,821
|
2,614
|
4,435
|
2,578
|
2,831
|
1,909
|
2,459
|
4,368
|
2,657
|
2,942
|
2,290
|
2,650
|
-
|
Operating Margin
|
13.08%
|
12.57%
|
11.77%
|
12.5%
|
15.55%
|
15%
|
10.33%
|
14.38%
|
12.39%
|
13.91%
|
14.02%
|
10.19%
|
13.09%
|
11.64%
|
13.54%
|
13.99%
|
11.47%
|
13.14%
|
-
|
Earnings before Tax (EBT)
1 |
3,961
|
3,723
|
2,036
|
3,738
|
2,441
|
2,399
|
1,879
|
2,618
|
4,497
|
2,688
|
2,770
|
1,781
|
2,553
|
4,334
|
2,761
|
3,040
|
-
|
-
|
-
|
Net income
1 |
2,680
|
2,511
|
1,374
|
2,518
|
1,646
|
1,828
|
1,285
|
1,799
|
3,084
|
1,824
|
2,409
|
1,220
|
1,756
|
2,976
|
1,868
|
2,026
|
1,570
|
1,860
|
2,010
|
Net margin
|
8.53%
|
8.57%
|
8.84%
|
8.16%
|
10.18%
|
10.03%
|
7.29%
|
9.9%
|
8.61%
|
9.84%
|
11.93%
|
6.51%
|
9.35%
|
7.93%
|
9.52%
|
9.64%
|
7.86%
|
9.23%
|
9.37%
|
EPS
2 |
6.870
|
6.482
|
-
|
6.502
|
4.248
|
4.720
|
3.320
|
4.640
|
7.960
|
4.710
|
6.220
|
3.150
|
4.530
|
7.680
|
4.820
|
5.170
|
-
|
-
|
-
|
Dividend per Share
2 |
2.500
|
2.500
|
-
|
2.500
|
-
|
-
|
-
|
-
|
4.000
|
-
|
-
|
-
|
-
|
5.000
|
-
|
5.000
|
-
|
-
|
-
|
Announcement Date
|
24/10/19
|
29/10/20
|
28/10/21
|
28/10/21
|
03/02/22
|
11/05/22
|
28/07/22
|
27/10/22
|
27/10/22
|
02/02/23
|
11/05/23
|
27/07/23
|
26/10/23
|
26/10/23
|
06/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
12,826
|
13,375
|
17,487
|
20,107
|
23,483
|
26,202
|
29,321
|
32,718
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6,757
|
4,346
|
6,755
|
4,985
|
-
|
5,761
|
6,862
|
7,610
|
ROE (net income / shareholders' equity)
|
24.6%
|
25.5%
|
20.6%
|
21.6%
|
22.9%
|
19%
|
19.2%
|
18.4%
|
ROA (Net income/ Total Assets)
|
21.5%
|
22.5%
|
20.1%
|
20.8%
|
21.6%
|
13.2%
|
14.1%
|
14.2%
|
Assets
1 |
21,303
|
24,279
|
24,794
|
28,767
|
33,941
|
51,424
|
54,333
|
58,049
|
Book Value Per Share
2 |
52.00
|
58.50
|
66.20
|
76.80
|
88.20
|
97.00
|
107.0
|
118.0
|
Cash Flow per Share
2 |
12.30
|
14.70
|
13.80
|
16.60
|
20.10
|
18.00
|
20.40
|
22.70
|
Capex
1 |
271
|
485
|
450
|
578
|
1,067
|
831
|
876
|
913
|
Capex / Sales
|
0.45%
|
0.75%
|
0.74%
|
0.89%
|
1.43%
|
1.06%
|
1.05%
|
1.04%
|
Announcement Date
|
09/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Average target price
327.5
JPY Spread / Average Target +25.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.71% | 642M | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|