Market Closed -
Japan Exchange
11:30:00 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,130
JPY
|
+0.98%
|
|
+1.44%
|
+8.97%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
19,729
|
18,448
|
12,855
|
12,701
|
11,840
|
20,727
|
Enterprise Value (EV)
1 |
49,300
|
44,354
|
39,722
|
45,142
|
40,166
|
6,402
|
P/E ratio
|
16
x
|
11
x
|
32.4
x
|
-1.36
x
|
-2.46
x
|
1.45
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.48
x
|
0.45
x
|
0.34
x
|
0.81
x
|
0.72
x
|
0.79
x
|
EV / Revenue
|
1.2
x
|
1.08
x
|
1.06
x
|
2.89
x
|
2.44
x
|
0.24
x
|
EV / EBITDA
|
12
x
|
12.4
x
|
31.3
x
|
-5.43
x
|
-5.93
x
|
-4.06
x
|
EV / FCF
|
126
x
|
24.1
x
|
-195
x
|
-8.1
x
|
-6.15
x
|
27.1
x
|
FCF Yield
|
0.79%
|
4.16%
|
-0.51%
|
-12.3%
|
-16.3%
|
3.69%
|
Price to Book
|
1.21
x
|
0.96
x
|
0.64
x
|
1.17
x
|
0.74
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
10,243
|
10,243
|
10,243
|
10,243
|
10,242
|
15,274
|
Reference price
2 |
1,926
|
1,801
|
1,255
|
1,240
|
1,156
|
1,357
|
Announcement Date
|
28/06/18
|
25/06/19
|
26/06/20
|
24/06/21
|
28/06/22
|
27/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
41,076
|
40,884
|
37,601
|
15,638
|
16,465
|
26,397
|
EBITDA
1 |
4,094
|
3,568
|
1,268
|
-8,313
|
-6,770
|
-1,578
|
EBIT
1 |
2,443
|
2,048
|
-256
|
-9,793
|
-8,217
|
-2,986
|
Operating Margin
|
5.95%
|
5.01%
|
-0.68%
|
-62.62%
|
-49.91%
|
-11.31%
|
Earnings before Tax (EBT)
1 |
2,143
|
2,911
|
-827
|
-7,102
|
-4,800
|
13,327
|
Net income
1 |
2,079
|
2,908
|
727
|
-9,334
|
-4,811
|
13,315
|
Net margin
|
5.06%
|
7.11%
|
1.93%
|
-59.69%
|
-29.22%
|
50.44%
|
EPS
2 |
120.2
|
163.0
|
38.68
|
-911.3
|
-469.7
|
934.6
|
Free Cash Flow
1 |
390.8
|
1,844
|
-203.8
|
-5,574
|
-6,534
|
236.5
|
FCF margin
|
0.95%
|
4.51%
|
-0.54%
|
-35.64%
|
-39.68%
|
0.9%
|
FCF Conversion (EBITDA)
|
9.54%
|
51.67%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
18.8%
|
63.39%
|
-
|
-
|
-
|
1.78%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/06/18
|
25/06/19
|
26/06/20
|
24/06/21
|
28/06/22
|
27/06/23
|
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 |
18,814
|
6,085
|
6,386
|
5,757
|
5,752
|
11,149
|
8,034
|
4,683
|
9,435
|
6,031
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-25
|
-5,897
|
-5,087
|
-933
|
-1,088
|
-2,492
|
107
|
4
|
-35
|
670
|
Operating Margin
|
-0.13%
|
-96.91%
|
-79.66%
|
-16.21%
|
-18.92%
|
-22.35%
|
1.33%
|
0.09%
|
-0.37%
|
11.11%
|
Earnings before Tax (EBT)
1 |
-200
|
-4,931
|
-3,161
|
73
|
-635
|
-1,804
|
223
|
-21
|
-80
|
756
|
Net income
1 |
1,919
|
-4,729
|
-3,171
|
69
|
-638
|
-1,807
|
219
|
-20
|
-80
|
742
|
Net margin
|
10.2%
|
-77.72%
|
-49.66%
|
1.2%
|
-11.09%
|
-16.21%
|
2.73%
|
-0.43%
|
-0.85%
|
12.3%
|
EPS
2 |
187.4
|
-461.8
|
-309.6
|
6.780
|
-62.36
|
-176.4
|
21.35
|
-1.340
|
-5.270
|
48.66
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
12/11/20
|
10/11/21
|
10/02/22
|
04/08/22
|
11/11/22
|
08/02/23
|
02/08/23
|
13/11/23
|
07/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
29,571
|
25,906
|
26,867
|
32,441
|
28,326
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
14,325
|
Leverage (Debt/EBITDA)
|
7.223
x
|
7.261
x
|
21.19
x
|
-3.902
x
|
-4.184
x
|
-
|
Free Cash Flow
1 |
391
|
1,844
|
-204
|
-5,574
|
-6,534
|
237
|
ROE (net income / shareholders' equity)
|
13.9%
|
16.5%
|
3.54%
|
-60.4%
|
-35.7%
|
76%
|
ROA (Net income/ Total Assets)
|
2.29%
|
1.96%
|
-0.25%
|
-9.81%
|
-8.43%
|
-4.06%
|
Assets
1 |
90,624
|
1,48,701
|
-2,89,872
|
95,128
|
57,045
|
-3,28,287
|
Book Value Per Share
2 |
1,594
|
1,881
|
1,965
|
1,064
|
1,571
|
1,240
|
Cash Flow per Share
2 |
267.0
|
448.0
|
251.0
|
464.0
|
348.0
|
940.0
|
Capex
1 |
1,973
|
1,094
|
1,355
|
1,245
|
864
|
479
|
Capex / Sales
|
4.8%
|
2.68%
|
3.6%
|
7.96%
|
5.25%
|
1.81%
|
Announcement Date
|
28/06/18
|
25/06/19
|
26/06/20
|
24/06/21
|
28/06/22
|
27/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +8.97% | 109M | | +13.07% | 11.52B | | -14.31% | 7.27B | | -8.80% | 5.92B | | +5.36% | 5.87B | | -3.31% | 3.89B | | +2.24% | 2.49B | | +2.94% | 2.45B | | -1.79% | 2.37B | | +24.19% | 2.26B |
Hotels & Motels
|