Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,750
JPY
|
0.00%
|
|
+0.94%
|
-7.77%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,85,914
|
1,69,646
|
2,97,601
|
2,10,370
|
2,12,343
|
2,32,157
|
-
|
-
|
Enterprise Value (EV)
1 |
1,40,240
|
1,08,105
|
2,47,624
|
1,46,659
|
1,34,295
|
1,37,390
|
1,18,252
|
96,414
|
P/E ratio
|
17.2
x
|
15
x
|
40.9
x
|
23.4
x
|
14.1
x
|
18.6
x
|
17.2
x
|
15.2
x
|
Yield
|
0.48%
|
0.52%
|
0.25%
|
0.35%
|
0.76%
|
0.72%
|
0.61%
|
0.69%
|
Capitalization / Revenue
|
1.36
x
|
1.2
x
|
2.76
x
|
1.79
x
|
1.22
x
|
1.38
x
|
1.4
x
|
1.31
x
|
EV / Revenue
|
1.02
x
|
0.76
x
|
2.3
x
|
1.25
x
|
0.77
x
|
0.82
x
|
0.71
x
|
0.54
x
|
EV / EBITDA
|
5.34
x
|
4.23
x
|
14.9
x
|
6.88
x
|
3.38
x
|
4.18
x
|
3.35
x
|
2.54
x
|
EV / FCF
|
8.62
x
|
5.47
x
|
-41
x
|
-43.4
x
|
6.88
x
|
6.67
x
|
6.36
x
|
5.16
x
|
FCF Yield
|
11.6%
|
18.3%
|
-2.44%
|
-2.31%
|
14.5%
|
15%
|
15.7%
|
19.4%
|
Price to Book
|
1.1
x
|
0.97
x
|
1.56
x
|
1.05
x
|
1
x
|
1.13
x
|
1.07
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
63,107
|
62,554
|
62,286
|
62,056
|
61,908
|
61,909
|
-
|
-
|
Reference price
2 |
2,946
|
2,712
|
4,778
|
3,390
|
3,430
|
3,750
|
3,750
|
3,750
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,37,038
|
1,41,376
|
1,07,648
|
1,17,539
|
1,74,358
|
1,67,733
|
1,65,433
|
1,77,067
|
EBITDA
1 |
26,271
|
25,549
|
16,594
|
21,304
|
39,760
|
32,900
|
35,350
|
37,900
|
EBIT
1 |
22,970
|
22,003
|
12,997
|
17,810
|
36,339
|
29,200
|
30,900
|
35,633
|
Operating Margin
|
16.76%
|
15.56%
|
12.07%
|
15.15%
|
20.84%
|
17.41%
|
18.68%
|
20.12%
|
Earnings before Tax (EBT)
1 |
25,165
|
26,430
|
17,809
|
22,277
|
38,610
|
33,800
|
32,400
|
35,200
|
Net income
1 |
10,816
|
11,357
|
7,284
|
8,977
|
15,025
|
12,833
|
12,833
|
14,900
|
Net margin
|
7.89%
|
8.03%
|
6.77%
|
7.64%
|
8.62%
|
7.65%
|
7.76%
|
8.41%
|
EPS
2 |
171.4
|
180.5
|
116.8
|
144.7
|
242.5
|
201.9
|
218.1
|
246.1
|
Free Cash Flow
1 |
16,270
|
19,763
|
-6,034
|
-3,381
|
19,508
|
20,600
|
18,600
|
18,700
|
FCF margin
|
11.87%
|
13.98%
|
-5.61%
|
-2.88%
|
11.19%
|
12.28%
|
11.24%
|
10.56%
|
FCF Conversion (EBITDA)
|
61.93%
|
77.35%
|
-
|
-
|
49.06%
|
62.61%
|
52.62%
|
49.34%
|
FCF Conversion (Net income)
|
150.43%
|
174.02%
|
-
|
-
|
129.84%
|
160.52%
|
144.94%
|
125.5%
|
Dividend per Share
2 |
14.00
|
14.00
|
12.00
|
12.00
|
26.00
|
27.00
|
22.93
|
25.80
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
76,044
|
65,332
|
45,883
|
61,765
|
32,279
|
58,084
|
28,408
|
31,047
|
59,455
|
34,103
|
51,319
|
85,422
|
42,738
|
46,198
|
88,936
|
43,063
|
43,555
|
86,618
|
41,768
|
37,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,570
|
8,433
|
5,350
|
7,647
|
6,519
|
10,254
|
3,790
|
3,766
|
7,556
|
4,622
|
14,608
|
19,230
|
9,709
|
7,400
|
17,109
|
5,608
|
9,232
|
14,840
|
7,349
|
6,800
|
Operating Margin
|
17.84%
|
12.91%
|
11.66%
|
12.38%
|
20.2%
|
17.65%
|
13.34%
|
12.13%
|
12.71%
|
13.55%
|
28.47%
|
22.51%
|
22.72%
|
16.02%
|
19.24%
|
13.02%
|
21.2%
|
17.13%
|
17.59%
|
18.38%
|
Earnings before Tax (EBT)
|
15,821
|
10,609
|
5,976
|
-
|
-
|
12,364
|
5,616
|
-
|
-
|
7,138
|
-
|
22,229
|
10,297
|
-
|
-
|
8,389
|
-
|
18,364
|
8,739
|
-
|
Net income
|
6,904
|
4,453
|
1,594
|
5,690
|
-
|
4,480
|
2,808
|
1,689
|
4,497
|
3,142
|
6,649
|
9,791
|
4,429
|
805
|
5,234
|
4,199
|
2,943
|
7,142
|
3,640
|
-
|
Net margin
|
9.08%
|
6.82%
|
3.47%
|
9.21%
|
-
|
7.71%
|
9.88%
|
5.44%
|
7.56%
|
9.21%
|
12.96%
|
11.46%
|
10.36%
|
1.74%
|
5.89%
|
9.75%
|
6.76%
|
8.25%
|
8.71%
|
-
|
EPS
|
109.5
|
-
|
25.51
|
-
|
-
|
72.20
|
45.25
|
-
|
-
|
50.64
|
107.3
|
157.9
|
71.54
|
13.05
|
-
|
67.84
|
-
|
115.4
|
58.79
|
-
|
Dividend per Share
|
6.000
|
-
|
6.000
|
-
|
-
|
6.000
|
-
|
-
|
-
|
-
|
-
|
6.000
|
-
|
-
|
-
|
-
|
-
|
6.000
|
-
|
-
|
Announcement Date
|
13/11/19
|
15/05/20
|
13/11/20
|
14/05/21
|
12/11/21
|
12/11/21
|
14/02/22
|
16/05/22
|
16/05/22
|
10/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
15/05/23
|
15/05/23
|
10/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
45,674
|
61,541
|
49,977
|
63,711
|
78,048
|
94,767
|
1,13,905
|
1,35,743
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,270
|
19,763
|
-6,034
|
-3,381
|
19,508
|
20,600
|
18,600
|
18,700
|
ROE (net income / shareholders' equity)
|
6.6%
|
6.6%
|
4%
|
4.6%
|
7.3%
|
5.82%
|
5.96%
|
6.05%
|
ROA (Net income/ Total Assets)
|
3.8%
|
8.5%
|
5.99%
|
2.67%
|
11%
|
-
|
-
|
-
|
Assets
1 |
2,84,796
|
1,33,604
|
1,21,538
|
3,36,381
|
1,36,226
|
-
|
-
|
-
|
Book Value Per Share
2 |
2,688
|
2,782
|
3,068
|
3,235
|
3,435
|
3,318
|
3,495
|
3,685
|
Cash Flow per Share
|
224.0
|
237.0
|
174.0
|
201.0
|
298.0
|
-
|
-
|
-
|
Capex
1 |
3,779
|
3,906
|
3,695
|
8,004
|
6,768
|
4,900
|
4,900
|
4,900
|
Capex / Sales
|
2.76%
|
2.76%
|
3.43%
|
6.81%
|
3.88%
|
2.92%
|
2.96%
|
2.77%
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
3,750
JPY Average target price
4,750
JPY Spread / Average Target +26.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.77% | 1.52B | | +8.66% | 18.09B | | -4.61% | 17.68B | | +1.16% | 10.8B | | +16.85% | 7.93B | | +2.06% | 6.79B | | -30.80% | 3.5B | | -8.24% | 3.21B | | +5.32% | 2.93B | | +18.18% | 2.77B |
Other Entertainment Production
|