Market Closed -
Japan Exchange
11:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1,621
JPY
|
+5.88%
|
|
+15.54%
|
-38.37%
|
Fiscal Period: November |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,282
|
14,190
|
11,170
|
20,628
|
12,285
|
-
|
-
|
Enterprise Value (EV)
1 |
25,266
|
12,915
|
9,765
|
18,907
|
12,285
|
12,285
|
12,285
|
P/E ratio
|
102
x
|
48.9
x
|
25.5
x
|
43.5
x
|
32.4
x
|
22.7
x
|
21.2
x
|
Yield
|
0.09%
|
0.43%
|
0.41%
|
0.24%
|
0.43%
|
0.43%
|
0.49%
|
Capitalization / Revenue
|
11.6
x
|
5.19
x
|
3.43
x
|
5.99
x
|
3.9
x
|
3.07
x
|
2.86
x
|
EV / Revenue
|
11.6
x
|
5.19
x
|
3.43
x
|
5.99
x
|
3.9
x
|
3.07
x
|
2.86
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
14,68,29,313
x
|
-
|
-
|
5,57,52,441
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
21.7
x
|
4.75
x
|
6.44
x
|
9.54
x
|
4.91
x
|
4.11
x
|
3.5
x
|
Nbr of stocks (in thousands)
|
7,171
|
7,633
|
7,547
|
7,578
|
7,578
|
-
|
-
|
Reference price
2 |
3,665
|
1,859
|
1,480
|
2,722
|
1,621
|
1,621
|
1,621
|
Announcement Date
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,297
|
2,266
|
2,732
|
3,257
|
3,442
|
3,150
|
4,000
|
4,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
304
|
412
|
617.9
|
643
|
560
|
740
|
800
|
Operating Margin
|
-
|
13.42%
|
15.08%
|
18.97%
|
18.68%
|
17.78%
|
18.5%
|
18.6%
|
Earnings before Tax (EBT)
|
-
|
304
|
419
|
625
|
648
|
-
|
-
|
-
|
Net income
1 |
-
|
236
|
294
|
440.2
|
473
|
380
|
540
|
580
|
Net margin
|
-
|
10.41%
|
10.76%
|
13.52%
|
13.74%
|
12.06%
|
13.5%
|
13.49%
|
EPS
2 |
29.10
|
35.96
|
38.02
|
58.14
|
62.61
|
50.10
|
71.30
|
76.50
|
Free Cash Flow
|
-
|
179
|
-
|
-
|
370
|
-
|
-
|
-
|
FCF margin
|
-
|
7.9%
|
-
|
-
|
10.75%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
75.85%
|
-
|
-
|
78.22%
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
3.375
|
8.000
|
6.000
|
6.550
|
7.000
|
7.000
|
8.000
|
Announcement Date
|
03/07/20
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
|
-
|
1,156
|
1,286
|
757
|
733
|
834.7
|
1,567
|
770.6
|
918.4
|
806
|
1,708
|
812
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
139
|
172
|
134
|
126
|
160.1
|
286
|
136.6
|
194.6
|
143
|
316
|
145
|
-
|
Operating Margin
|
-
|
12.02%
|
13.37%
|
17.7%
|
17.19%
|
19.18%
|
18.25%
|
17.72%
|
21.19%
|
17.74%
|
18.5%
|
17.86%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
177
|
-
|
126
|
-
|
293
|
138
|
-
|
143
|
321
|
144
|
-
|
Net income
1 |
-
|
124
|
124
|
95
|
88
|
117
|
205
|
97.02
|
137.5
|
100
|
225
|
101
|
100.7
|
Net margin
|
-
|
10.73%
|
9.64%
|
12.55%
|
12.01%
|
14.01%
|
13.08%
|
12.59%
|
14.97%
|
12.41%
|
13.17%
|
12.44%
|
-
|
EPS
2 |
-
|
-
|
17.06
|
-
|
11.65
|
-
|
27.08
|
12.86
|
-
|
13.37
|
29.78
|
13.32
|
13.22
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
14/01/21
|
14/07/21
|
13/01/22
|
14/04/22
|
14/07/22
|
14/07/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/04/24
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
1,016
|
1,275
|
1,405
|
1,721
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
179
|
-
|
-
|
370
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
28.3%
|
21.8%
|
27.3%
|
24.3%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
24%
|
29.3%
|
26.5%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
1,224
|
1,501
|
1,787
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
169.0
|
392.0
|
230.0
|
285.0
|
330.0
|
395.0
|
463.0
|
Cash Flow per Share
|
-
|
36.50
|
40.00
|
58.80
|
63.40
|
-
|
-
|
-
|
Capex
|
-
|
6
|
1.04
|
312
|
3.15
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.26%
|
0.04%
|
9.56%
|
0.09%
|
-
|
-
|
-
|
Announcement Date
|
03/07/20
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -38.37% | 7.22Cr | | -13.57% | 19TCr | | +3.71% | 17TCr | | +4.80% | 16TCr | | +1.76% | 9.74TCr | | +52.54% | 9.26TCr | | +17.49% | 8.47TCr | | +1.97% | 7.63TCr | | -0.76% | 4.68TCr | | -32.55% | 4.32TCr |
Other IT Services & Consulting
|