Market Closed -
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
2,002
JPY
|
+1.83%
|
|
+4.16%
|
+14.27%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
33,978
|
43,895
|
78,173
|
84,968
|
59,240
|
80,338
|
-
|
-
|
Enterprise Value (EV)
1 |
24,853
|
32,701
|
68,156
|
70,309
|
43,816
|
74,319
|
80,338
|
80,338
|
P/E ratio
|
22.5
x
|
23.5
x
|
34
x
|
35.8
x
|
20.1
x
|
21
x
|
19.4
x
|
17.4
x
|
Yield
|
1.35%
|
1.36%
|
0.97%
|
0.94%
|
1.55%
|
1.51%
|
1.52%
|
1.68%
|
Capitalization / Revenue
|
1.34
x
|
1.54
x
|
2.53
x
|
2.33
x
|
1.29
x
|
1.39
x
|
1.33
x
|
1.22
x
|
EV / Revenue
|
1.34
x
|
1.54
x
|
2.53
x
|
2.33
x
|
1.29
x
|
1.39
x
|
1.33
x
|
1.22
x
|
EV / EBITDA
|
1,02,86,288
x
|
1,09,99,337
x
|
1,64,22,796
x
|
1,49,23,682
x
|
79,14,275
x
|
-
|
-
|
-
|
EV / FCF
|
3,74,62,230
x
|
2,98,51,426
x
|
4,06,51,330
x
|
1,55,08,530
x
|
1,24,72,660
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.17
x
|
3.21
x
|
5.27
x
|
5.01
x
|
3.12
x
|
3.42
x
|
3.29
x
|
2.93
x
|
Nbr of stocks (in thousands)
|
36,713
|
39,742
|
39,742
|
39,742
|
39,919
|
40,129
|
-
|
-
|
Reference price
2 |
925.5
|
1,104
|
1,967
|
2,138
|
1,484
|
2,002
|
2,002
|
2,002
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,418
|
28,553
|
30,928
|
36,513
|
45,950
|
53,303
|
60,570
|
65,783
|
EBITDA
|
3,303
|
3,991
|
4,760
|
5,694
|
7,485
|
-
|
-
|
-
|
EBIT
1 |
2,418
|
3,028
|
3,578
|
3,734
|
5,098
|
5,850
|
6,825
|
7,483
|
Operating Margin
|
9.51%
|
10.6%
|
11.57%
|
10.23%
|
11.09%
|
10.97%
|
11.27%
|
11.38%
|
Earnings before Tax (EBT)
1 |
2,278
|
2,914
|
3,406
|
3,718
|
5,066
|
5,854
|
6,765
|
7,443
|
Net income
1 |
1,470
|
1,863
|
2,301
|
2,371
|
2,950
|
3,540
|
4,150
|
4,610
|
Net margin
|
5.78%
|
6.52%
|
7.44%
|
6.49%
|
6.42%
|
6.64%
|
6.85%
|
7.01%
|
EPS
2 |
41.08
|
47.05
|
57.92
|
59.65
|
73.91
|
88.35
|
103.4
|
114.9
|
Free Cash Flow
|
907
|
1,470
|
1,923
|
5,479
|
4,750
|
-
|
-
|
-
|
FCF margin
|
3.57%
|
5.15%
|
6.22%
|
15.01%
|
10.34%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
27.46%
|
36.85%
|
40.4%
|
96.23%
|
63.45%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
61.7%
|
78.93%
|
83.57%
|
231.08%
|
161%
|
-
|
-
|
-
|
Dividend per Share
2 |
12.50
|
15.00
|
19.00
|
20.00
|
23.00
|
28.00
|
30.50
|
33.67
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
13,800
|
14,483
|
8,534
|
16,146
|
8,952
|
11,415
|
20,367
|
9,883
|
10,860
|
20,743
|
11,542
|
13,665
|
25,207
|
11,473
|
24,602
|
13,406
|
15,295
|
13,305
|
15,065
|
15,210
|
16,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,343
|
1,682
|
954
|
1,601
|
815
|
1,318
|
2,133
|
897
|
1,018
|
1,915
|
913
|
2,270
|
3,183
|
898
|
2,281
|
1,543
|
2,026
|
1,170
|
1,625
|
1,765
|
2,260
|
Operating Margin
|
9.73%
|
11.61%
|
11.18%
|
9.92%
|
9.1%
|
11.55%
|
10.47%
|
9.08%
|
9.37%
|
9.23%
|
7.91%
|
16.61%
|
12.63%
|
7.83%
|
9.27%
|
11.51%
|
13.25%
|
8.79%
|
10.79%
|
11.6%
|
13.37%
|
Earnings before Tax (EBT)
1 |
1,339
|
1,680
|
951
|
1,599
|
805
|
1,314
|
2,119
|
909
|
1,005
|
1,914
|
893
|
2,259
|
3,152
|
910
|
2,274
|
1,538
|
2,042
|
1,000
|
1,550
|
1,610
|
2,240
|
Net income
1 |
871
|
1,108
|
618
|
1,045
|
524
|
802
|
1,326
|
502
|
561
|
1,063
|
514
|
1,373
|
1,887
|
560
|
1,411
|
933
|
1,196
|
705
|
1,005
|
1,090
|
1,330
|
Net margin
|
6.31%
|
7.65%
|
7.24%
|
6.47%
|
5.85%
|
7.03%
|
6.51%
|
5.08%
|
5.17%
|
5.12%
|
4.45%
|
10.05%
|
7.49%
|
4.88%
|
5.74%
|
6.96%
|
7.82%
|
5.3%
|
6.67%
|
7.17%
|
7.87%
|
EPS
|
22.09
|
27.89
|
-
|
26.32
|
13.18
|
-
|
-
|
12.59
|
-
|
26.65
|
12.87
|
-
|
-
|
14.05
|
35.28
|
23.26
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
6.000
|
7.000
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
9.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/10/19
|
30/10/20
|
29/10/21
|
29/10/21
|
31/01/22
|
09/05/22
|
09/05/22
|
29/07/22
|
28/10/22
|
28/10/22
|
31/01/23
|
09/05/23
|
09/05/23
|
28/07/23
|
31/10/23
|
31/01/24
|
09/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
9,125
|
11,194
|
10,017
|
14,659
|
15,424
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
907
|
1,470
|
1,923
|
5,479
|
4,750
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.3%
|
15%
|
16.4%
|
14.9%
|
16.4%
|
17.4%
|
18.8%
|
19.6%
|
ROA (Net income/ Total Assets)
|
10.6%
|
10.9%
|
11%
|
5.13%
|
4.99%
|
7.73%
|
-
|
-
|
Assets
1 |
13,862
|
17,086
|
20,848
|
46,218
|
59,090
|
45,791
|
-
|
-
|
Book Value Per Share
2 |
292.0
|
344.0
|
374.0
|
426.0
|
475.0
|
542.0
|
609.0
|
683.0
|
Cash Flow per Share
|
65.20
|
71.30
|
102.0
|
109.0
|
134.0
|
146.0
|
-
|
-
|
Capex
|
1,073
|
1,135
|
1,593
|
553
|
1,599
|
-
|
-
|
-
|
Capex / Sales
|
4.22%
|
3.98%
|
5.15%
|
1.51%
|
3.48%
|
-
|
-
|
-
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Last Close Price
2,002
JPY Average target price
2,300
JPY Spread / Average Target +14.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.27% | 50Cr | | -13.54% | 19TCr | | +2.92% | 17TCr | | +5.75% | 16TCr | | +2.46% | 9.77TCr | | +50.08% | 9.33TCr | | +17.01% | 8.57TCr | | +1.55% | 7.78TCr | | -0.44% | 4.74TCr | | -32.12% | 4.52TCr |
Other IT Services & Consulting
|