Market Closed -
Japan Exchange
11:27:57 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,266
JPY
|
+0.32%
|
|
+2.18%
|
-14.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
113.6
|
116.6
|
272.9
|
131.3
|
192.3
|
148.3
|
-
|
Enterprise Value (EV)
1 |
113.6
|
116.6
|
231.1
|
87.35
|
127.4
|
85.05
|
71.27
|
P/E ratio
|
54.2
x
|
34.7
x
|
16.4
x
|
7.6
x
|
10.8
x
|
6.33
x
|
6.19
x
|
Yield
|
-
|
-
|
-
|
6.93%
|
4.78%
|
6.22%
|
6.22%
|
Capitalization / Revenue
|
3.55
x
|
3.4
x
|
4.22
x
|
2.02
x
|
2.93
x
|
2
x
|
1.85
x
|
EV / Revenue
|
3.55
x
|
3.4
x
|
3.57
x
|
1.34
x
|
1.94
x
|
1.15
x
|
0.89
x
|
EV / EBITDA
|
-
|
28.7
x
|
11.4
x
|
4.42
x
|
6.91
x
|
3.68
x
|
2.8
x
|
EV / FCF
|
-
|
-
|
16.6
x
|
82.2
x
|
36
x
|
4.1
x
|
3.11
x
|
FCF Yield
|
-
|
-
|
6.04%
|
1.22%
|
2.78%
|
24.4%
|
32.2%
|
Price to Book
|
-
|
3.11
x
|
5.27
x
|
2.12
x
|
2.66
x
|
1.77
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
17,475
|
17,664
|
17,908
|
18,194
|
18,389
|
18,448
|
-
|
Reference price
2 |
6.500
|
6.602
|
15.24
|
7.218
|
10.46
|
8.041
|
8.041
|
Announcement Date
|
14/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
32.03
|
34.34
|
64.71
|
65.08
|
65.64
|
74
|
80
|
EBITDA
1 |
-
|
4.056
|
20.28
|
19.77
|
18.44
|
23.12
|
25.44
|
EBIT
1 |
-
|
3.698
|
19.88
|
19.35
|
19.58
|
22.7
|
25
|
Operating Margin
|
-
|
10.77%
|
30.73%
|
29.73%
|
29.82%
|
30.68%
|
31.25%
|
Earnings before Tax (EBT)
1 |
-
|
3.916
|
19.91
|
19.59
|
20.14
|
24.3
|
26.6
|
Net income
1 |
-
|
3.342
|
17.29
|
17.66
|
17.81
|
21.7
|
23.75
|
Net margin
|
-
|
9.73%
|
26.72%
|
27.14%
|
27.13%
|
29.32%
|
29.69%
|
EPS
2 |
0.1200
|
0.1900
|
0.9300
|
0.9500
|
0.9700
|
1.270
|
1.300
|
Free Cash Flow
1 |
-
|
-
|
13.96
|
1.062
|
3.537
|
20.74
|
22.95
|
FCF margin
|
-
|
-
|
21.58%
|
1.63%
|
5.39%
|
28.03%
|
28.69%
|
FCF Conversion (EBITDA)
|
-
|
-
|
68.83%
|
5.37%
|
19.18%
|
89.71%
|
90.23%
|
FCF Conversion (Net income)
|
-
|
-
|
80.77%
|
6.01%
|
19.86%
|
95.57%
|
96.62%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.5000
|
0.5000
|
0.5000
|
0.5000
|
Announcement Date
|
14/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
19.73
|
17.06
|
17.47
|
16.03
|
17.05
|
15.5
|
16.5
|
14.14
|
15.3
|
17.51
|
18.69
|
18
|
18.3
|
18.6
|
19.1
|
EBITDA
1 |
-
|
4.926
|
5.377
|
4.93
|
4.804
|
4.677
|
5.355
|
3.404
|
4.233
|
5.426
|
5.381
|
5.405
|
5.705
|
5.905
|
6.105
|
EBIT
1 |
3.23
|
5.341
|
5.278
|
4.829
|
4.698
|
4.571
|
5.25
|
3.303
|
4.133
|
5.31
|
5.279
|
5.3
|
5.6
|
5.8
|
6
|
Operating Margin
|
16.37%
|
31.31%
|
30.2%
|
30.13%
|
27.55%
|
29.48%
|
31.82%
|
23.36%
|
27.02%
|
30.32%
|
28.24%
|
29.44%
|
30.6%
|
31.18%
|
31.41%
|
Earnings before Tax (EBT)
1 |
-
|
4.829
|
5.274
|
4.799
|
4.646
|
4.624
|
5.525
|
3.782
|
4.608
|
5.86
|
5.887
|
5.7
|
6
|
6.2
|
6.4
|
Net income
1 |
-
|
4.256
|
4.552
|
4.377
|
4.102
|
4.155
|
5.029
|
3.376
|
4.05
|
5.195
|
5.188
|
5.088
|
5.273
|
5.496
|
5.715
|
Net margin
|
-
|
24.95%
|
26.05%
|
27.31%
|
24.06%
|
26.8%
|
30.48%
|
23.87%
|
26.47%
|
29.67%
|
27.75%
|
28.27%
|
28.81%
|
29.55%
|
29.92%
|
EPS
2 |
-
|
0.2300
|
0.2400
|
0.2400
|
0.2200
|
0.2200
|
0.2700
|
0.1800
|
0.2200
|
0.2800
|
0.2800
|
0.2800
|
0.2900
|
0.3000
|
0.3100
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
0.2500
|
-
|
-
|
0.2500
|
0.2500
|
-
|
-
|
Announcement Date
|
12/02/21
|
10/11/21
|
10/02/22
|
12/05/22
|
09/08/22
|
10/11/22
|
10/02/23
|
12/05/23
|
10/08/23
|
09/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
41.8
|
44
|
65
|
63.3
|
77.1
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
14
|
1.06
|
3.54
|
20.7
|
23
|
ROE (net income / shareholders' equity)
|
-
|
-
|
38.8%
|
31%
|
26.5%
|
28.2%
|
25%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
2.120
|
2.890
|
3.410
|
3.930
|
4.540
|
5.840
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.51
|
0.28
|
0.51
|
0.31
|
0.45
|
0.49
|
Capex / Sales
|
-
|
1.48%
|
0.44%
|
0.79%
|
0.47%
|
0.61%
|
0.61%
|
Announcement Date
|
14/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
Last Close Price
8.015
USD Average target price
14.03
USD Spread / Average Target +75.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.29% | 148M | | +66.06% | 2,127B | | +33.22% | 628B | | +13.22% | 603B | | -2.81% | 256B | | +2.66% | 161B | | -39.77% | 130B | | +28.43% | 125B | | +29.07% | 104B | | -1.85% | 99.48B |
Other Semiconductors
|