Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5,250
JPY
|
0.00%
|
|
-2.81%
|
+10.09%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,17,135
|
5,90,128
|
7,10,627
|
8,47,311
|
8,27,486
|
8,99,805
|
-
|
-
|
Enterprise Value (EV)
1 |
6,56,992
|
5,21,098
|
6,34,178
|
7,69,058
|
7,38,679
|
7,72,253
|
7,50,447
|
7,34,603
|
P/E ratio
|
23.7
x
|
16.3
x
|
48.5
x
|
28.6
x
|
24.9
x
|
18.7
x
|
23
x
|
21.6
x
|
Yield
|
1.13%
|
1.65%
|
0.88%
|
0.94%
|
1.27%
|
1.75%
|
1.33%
|
1.43%
|
Capitalization / Revenue
|
2.91
x
|
2.25
x
|
3.7
x
|
3.71
x
|
3.39
x
|
3
x
|
3.19
x
|
3.07
x
|
EV / Revenue
|
2.67
x
|
1.98
x
|
3.3
x
|
3.37
x
|
3.02
x
|
2.73
x
|
2.66
x
|
2.51
x
|
EV / EBITDA
|
12.1
x
|
8.28
x
|
20.3
x
|
15.7
x
|
13.6
x
|
11.1
x
|
11.1
x
|
10.3
x
|
EV / FCF
|
25.8
x
|
11.6
x
|
-43.1
x
|
44.1
x
|
20.4
x
|
37.2
x
|
24.9
x
|
19.1
x
|
FCF Yield
|
3.88%
|
8.64%
|
-2.32%
|
2.27%
|
4.9%
|
2.69%
|
4.02%
|
5.25%
|
Price to Book
|
2.02
x
|
1.59
x
|
1.89
x
|
2.13
x
|
2.02
x
|
1.84
x
|
1.94
x
|
1.86
x
|
Nbr of stocks (in thousands)
|
1,80,185
|
1,77,482
|
1,77,657
|
1,77,077
|
1,74,575
|
1,71,391
|
-
|
-
|
Reference price
2 |
3,980
|
3,325
|
4,000
|
4,785
|
4,740
|
5,250
|
5,250
|
5,250
|
Announcement Date
|
12/04/19
|
14/04/20
|
13/04/21
|
12/04/22
|
13/04/23
|
15/04/24
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,46,274
|
2,62,766
|
1,91,948
|
2,28,367
|
2,44,295
|
2,83,347
|
2,82,300
|
2,92,726
|
EBITDA
1 |
54,508
|
62,926
|
31,244
|
48,899
|
54,394
|
69,507
|
67,733
|
71,500
|
EBIT
1 |
44,982
|
52,857
|
22,447
|
39,948
|
44,880
|
59,251
|
56,571
|
60,150
|
Operating Margin
|
18.27%
|
20.12%
|
11.69%
|
17.49%
|
18.37%
|
20.91%
|
20.04%
|
20.55%
|
Earnings before Tax (EBT)
1 |
45,609
|
55,694
|
23,738
|
44,481
|
50,490
|
67,002
|
59,550
|
63,025
|
Net income
1 |
30,197
|
36,609
|
14,688
|
29,568
|
33,430
|
45,283
|
39,633
|
42,017
|
Net margin
|
12.26%
|
13.93%
|
7.65%
|
12.95%
|
13.68%
|
15.98%
|
14.04%
|
14.35%
|
EPS
2 |
167.9
|
203.8
|
82.54
|
167.2
|
190.4
|
259.5
|
228.2
|
243.3
|
Free Cash Flow
1 |
25,483
|
45,036
|
-14,714
|
17,430
|
36,229
|
20,740
|
30,180
|
38,553
|
FCF margin
|
10.35%
|
17.14%
|
-7.67%
|
7.63%
|
14.83%
|
7.32%
|
10.69%
|
13.17%
|
FCF Conversion (EBITDA)
|
46.75%
|
71.57%
|
-
|
35.64%
|
66.6%
|
29.84%
|
44.56%
|
53.92%
|
FCF Conversion (Net income)
|
84.39%
|
123.02%
|
-
|
58.95%
|
108.37%
|
45.8%
|
76.15%
|
91.76%
|
Dividend per Share
2 |
45.00
|
55.00
|
35.00
|
45.00
|
60.00
|
85.00
|
70.00
|
74.83
|
Announcement Date
|
12/04/19
|
14/04/20
|
13/04/21
|
12/04/22
|
13/04/23
|
15/04/24
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2020 S2
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,44,058
|
1,18,708
|
73,991
|
60,242
|
1,18,050
|
50,570
|
59,747
|
1,10,317
|
61,865
|
58,488
|
1,20,353
|
59,385
|
64,557
|
1,23,942
|
74,153
|
65,489
|
1,39,642
|
63,458
|
80,247
|
80,567
|
69,700
|
62,267
|
71,450
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
33,539
|
19,318
|
7,098
|
10,945
|
21,463
|
6,713
|
11,772
|
18,485
|
14,273
|
11,711
|
25,984
|
9,883
|
9,013
|
18,896
|
18,324
|
12,428
|
30,752
|
10,858
|
17,641
|
18,833
|
14,000
|
11,200
|
12,600
|
Operating Margin
|
23.28%
|
16.27%
|
9.59%
|
18.17%
|
18.18%
|
13.27%
|
19.7%
|
16.76%
|
23.07%
|
20.02%
|
21.59%
|
16.64%
|
13.96%
|
15.25%
|
24.71%
|
18.98%
|
22.02%
|
17.11%
|
21.98%
|
23.38%
|
20.09%
|
17.99%
|
17.63%
|
Earnings before Tax (EBT)
1 |
35,129
|
-
|
6,921
|
12,494
|
22,980
|
7,823
|
13,678
|
-
|
17,296
|
15,319
|
32,615
|
9,304
|
8,571
|
-
|
18,695
|
14,078
|
32,773
|
11,510
|
22,719
|
18,200
|
15,200
|
11,800
|
13,600
|
Net income
1 |
22,885
|
13,724
|
3,795
|
8,397
|
15,081
|
5,083
|
9,404
|
14,487
|
11,516
|
10,042
|
21,558
|
5,580
|
6,292
|
11,872
|
12,291
|
9,460
|
21,751
|
6,651
|
16,881
|
12,400
|
10,400
|
7,900
|
9,300
|
Net margin
|
15.89%
|
11.56%
|
5.13%
|
13.94%
|
12.78%
|
10.05%
|
15.74%
|
13.13%
|
18.61%
|
17.17%
|
17.91%
|
9.4%
|
9.75%
|
9.58%
|
16.58%
|
14.45%
|
15.58%
|
10.48%
|
21.04%
|
15.39%
|
14.92%
|
12.69%
|
13.02%
|
EPS
|
127.4
|
-
|
21.30
|
-
|
85.17
|
28.84
|
53.23
|
-
|
65.22
|
57.02
|
122.2
|
32.02
|
36.11
|
-
|
70.41
|
-
|
124.6
|
38.09
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
17.50
|
-
|
17.50
|
-
|
17.50
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/19
|
14/04/20
|
13/10/20
|
12/10/21
|
12/10/21
|
12/01/22
|
12/04/22
|
12/04/22
|
12/07/22
|
12/10/22
|
12/10/22
|
12/01/23
|
13/04/23
|
13/04/23
|
13/07/23
|
11/10/23
|
11/10/23
|
15/01/24
|
15/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
60,143
|
69,030
|
76,449
|
78,253
|
88,807
|
76,620
|
1,49,358
|
1,65,201
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
25,483
|
45,036
|
-14,714
|
17,430
|
36,229
|
20,740
|
30,180
|
38,553
|
ROE (net income / shareholders' equity)
|
8.7%
|
10%
|
3.9%
|
7.7%
|
8.3%
|
10.4%
|
8.68%
|
8.81%
|
ROA (Net income/ Total Assets)
|
10.3%
|
11.6%
|
3.05%
|
8.77%
|
9.23%
|
11%
|
7.63%
|
7.8%
|
Assets
1 |
2,93,879
|
3,16,079
|
4,82,043
|
3,37,325
|
3,62,381
|
4,13,112
|
5,19,214
|
5,38,675
|
Book Value Per Share
2 |
1,975
|
2,092
|
2,115
|
2,241
|
2,345
|
2,637
|
2,704
|
2,821
|
Cash Flow per Share
|
221.0
|
260.0
|
132.0
|
218.0
|
245.0
|
318.0
|
-
|
-
|
Capex
1 |
12,120
|
10,856
|
10,097
|
28,252
|
19,564
|
22,610
|
17,020
|
16,780
|
Capex / Sales
|
4.92%
|
4.13%
|
5.26%
|
12.37%
|
8.01%
|
7.98%
|
6.03%
|
5.73%
|
Announcement Date
|
12/04/19
|
14/04/20
|
13/04/21
|
12/04/22
|
13/04/23
|
15/04/24
|
-
|
-
|
Last Close Price
5,250
JPY Average target price
6,124
JPY Spread / Average Target +16.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.09% | 5.72B | | +11.67% | 8B | | -8.57% | 5.95B | | +2.72% | 4.47B | | +8.88% | 4.16B | | +13.50% | 3.72B | | -1.63% | 3.1B | | +9.83% | 2.75B | | +36.29% | 2.07B | | -2.95% | 1.81B |
Movie, TV Production & Distribution
|