Delayed
Japan Exchange
11:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,790
JPY
|
+0.40%
|
|
+3.13%
|
+4.12%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
12,535
|
8,425
|
8,532
|
10,019
|
13,207
|
22,147
|
Enterprise Value (EV)
1 |
6,366
|
2,122
|
2,333
|
4,019
|
6,499
|
17,638
|
P/E ratio
|
96.4
x
|
17.7
x
|
44.9
x
|
18.3
x
|
15.1
x
|
18.4
x
|
Yield
|
1.79%
|
2.54%
|
2.51%
|
2.22%
|
2.7%
|
5.38%
|
Capitalization / Revenue
|
0.64
x
|
0.42
x
|
0.41
x
|
0.49
x
|
0.64
x
|
0.95
x
|
EV / Revenue
|
0.33
x
|
0.11
x
|
0.11
x
|
0.2
x
|
0.31
x
|
0.76
x
|
EV / EBITDA
|
6.64
x
|
1.72
x
|
2.39
x
|
3.94
x
|
5.39
x
|
11.3
x
|
EV / FCF
|
999
x
|
2.47
x
|
18.4
x
|
207
x
|
8.38
x
|
-8.45
x
|
FCF Yield
|
0.1%
|
40.4%
|
5.44%
|
0.48%
|
11.9%
|
-11.8%
|
Price to Book
|
0.9
x
|
0.61
x
|
0.63
x
|
0.71
x
|
0.88
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
9,341
|
8,906
|
8,906
|
8,906
|
8,906
|
8,956
|
Reference price
2 |
1,342
|
946.0
|
958.0
|
1,125
|
1,483
|
2,473
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
28/06/21
|
29/06/22
|
29/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
19,570
|
19,894
|
20,616
|
20,591
|
20,784
|
23,360
|
EBITDA
1 |
959
|
1,231
|
977
|
1,020
|
1,206
|
1,561
|
EBIT
1 |
664
|
990
|
788
|
887
|
1,024
|
1,376
|
Operating Margin
|
3.39%
|
4.98%
|
3.82%
|
4.31%
|
4.93%
|
5.89%
|
Earnings before Tax (EBT)
1 |
452
|
894
|
586
|
928
|
1,242
|
1,485
|
Net income
1 |
130
|
491
|
190
|
548
|
878
|
1,205
|
Net margin
|
0.66%
|
2.47%
|
0.92%
|
2.66%
|
4.22%
|
5.16%
|
EPS
2 |
13.92
|
53.50
|
21.33
|
61.53
|
98.45
|
134.2
|
Free Cash Flow
1 |
6.375
|
858.1
|
126.9
|
19.38
|
776
|
-2,087
|
FCF margin
|
0.03%
|
4.31%
|
0.62%
|
0.09%
|
3.73%
|
-8.93%
|
FCF Conversion (EBITDA)
|
0.66%
|
69.71%
|
12.99%
|
1.9%
|
64.34%
|
-
|
FCF Conversion (Net income)
|
4.9%
|
174.77%
|
66.78%
|
3.54%
|
88.38%
|
-
|
Dividend per Share
2 |
24.00
|
24.00
|
24.00
|
25.00
|
40.00
|
133.0
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
28/06/21
|
29/06/22
|
29/06/23
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
10,173
|
9,273
|
9,583
|
5,200
|
4,974
|
11,118
|
5,816
|
6,080
|
12,729
|
6,231
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
381
|
218
|
431
|
191
|
206
|
584
|
346
|
314
|
713
|
267
|
Operating Margin
|
3.75%
|
2.35%
|
4.5%
|
3.67%
|
4.14%
|
5.25%
|
5.95%
|
5.16%
|
5.6%
|
4.29%
|
Earnings before Tax (EBT)
1 |
497
|
181
|
490
|
256
|
419
|
883
|
279
|
574
|
1,064
|
484
|
Net income
1 |
298
|
60
|
334
|
193
|
317
|
657
|
166
|
393
|
717
|
304
|
Net margin
|
2.93%
|
0.65%
|
3.49%
|
3.71%
|
6.37%
|
5.91%
|
2.85%
|
6.46%
|
5.63%
|
4.88%
|
EPS
2 |
33.54
|
6.850
|
37.50
|
21.76
|
35.51
|
73.54
|
18.51
|
43.40
|
79.17
|
33.49
|
Dividend per Share
|
12.00
|
12.00
|
12.00
|
-
|
-
|
24.00
|
-
|
-
|
53.00
|
-
|
Announcement Date
|
05/11/19
|
06/11/20
|
09/11/21
|
08/02/22
|
05/08/22
|
08/11/22
|
07/02/23
|
04/08/23
|
07/11/23
|
06/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
6,169
|
6,303
|
6,199
|
6,000
|
6,708
|
4,509
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.38
|
858
|
127
|
19.4
|
776
|
-2,087
|
ROE (net income / shareholders' equity)
|
0.94%
|
3.54%
|
1.39%
|
3.95%
|
6.01%
|
7.66%
|
ROA (Net income/ Total Assets)
|
2.24%
|
3.3%
|
2.63%
|
2.92%
|
3.19%
|
4.03%
|
Assets
1 |
5,815
|
14,859
|
7,222
|
18,796
|
27,483
|
29,933
|
Book Value Per Share
2 |
1,494
|
1,546
|
1,525
|
1,592
|
1,682
|
1,812
|
Cash Flow per Share
2 |
660.0
|
708.0
|
696.0
|
674.0
|
751.0
|
497.0
|
Capex
1 |
63
|
69
|
108
|
363
|
56
|
133
|
Capex / Sales
|
0.32%
|
0.35%
|
0.52%
|
1.76%
|
0.27%
|
0.57%
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
28/06/21
|
29/06/22
|
29/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +4.12% | 22Cr | | -12.53% | 19TCr | | +2.84% | 17TCr | | +2.33% | 15TCr | | +5.38% | 10TCr | | +10.74% | 8TCr | | +29.07% | 7.72TCr | | -7.66% | 7.06TCr | | -19.12% | 5.34TCr | | -9.89% | 4.26TCr |
Other IT Services & Consulting
|