Market Closed -
Japan Exchange
11:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
584
JPY
|
+0.17%
|
|
+0.34%
|
-2.50%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
8,356
|
7,510
|
5,899
|
6,038
|
5,252
|
4,964
|
Enterprise Value (EV)
1 |
-1,144
|
-2,171
|
-3,545
|
-574.2
|
-826
|
-967.4
|
P/E ratio
|
13.7
x
|
7.47
x
|
19.7
x
|
-64.2
x
|
-27.4
x
|
11.9
x
|
Yield
|
2.38%
|
3.31%
|
3.37%
|
1.65%
|
1.89%
|
4.01%
|
Capitalization / Revenue
|
0.68
x
|
0.59
x
|
0.5
x
|
0.61
x
|
0.49
x
|
0.42
x
|
EV / Revenue
|
-0.09
x
|
-0.17
x
|
-0.3
x
|
-0.06
x
|
-0.08
x
|
-0.08
x
|
EV / EBITDA
|
-0.68
x
|
-1.1
x
|
-2.74
x
|
-1.09
x
|
-1.17
x
|
-0.71
x
|
EV / FCF
|
-18
x
|
13.5
x
|
-11.6
x
|
0.21
x
|
0.76
x
|
1.02
x
|
FCF Yield
|
-5.57%
|
7.41%
|
-8.6%
|
471%
|
132%
|
98.5%
|
Price to Book
|
0.42
x
|
0.37
x
|
0.29
x
|
0.3
x
|
0.26
x
|
0.24
x
|
Nbr of stocks (in thousands)
|
9,947
|
9,947
|
9,947
|
9,947
|
9,947
|
9,947
|
Reference price
2 |
840.0
|
755.0
|
593.0
|
607.0
|
528.0
|
499.0
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
12,280
|
12,713
|
11,825
|
9,889
|
10,699
|
11,865
|
EBITDA
1 |
1,680
|
1,974
|
1,292
|
525
|
708
|
1,360
|
EBIT
1 |
641
|
880
|
170
|
-621
|
-591
|
93
|
Operating Margin
|
5.22%
|
6.92%
|
1.44%
|
-6.28%
|
-5.52%
|
0.78%
|
Earnings before Tax (EBT)
1 |
1,017
|
1,578
|
496
|
-3
|
-109
|
578
|
Net income
1 |
609
|
1,006
|
300
|
-94
|
-192
|
416
|
Net margin
|
4.96%
|
7.91%
|
2.54%
|
-0.95%
|
-1.79%
|
3.51%
|
EPS
2 |
61.22
|
101.1
|
30.16
|
-9.450
|
-19.30
|
41.82
|
Free Cash Flow
1 |
63.75
|
-160.9
|
305
|
-2,707
|
-1,092
|
-952.9
|
FCF margin
|
0.52%
|
-1.27%
|
2.58%
|
-27.37%
|
-10.2%
|
-8.03%
|
FCF Conversion (EBITDA)
|
3.79%
|
-
|
23.61%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
10.47%
|
-
|
101.67%
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
25.00
|
20.00
|
10.00
|
10.00
|
20.00
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
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 |
6,037
|
4,664
|
5,229
|
2,839
|
2,820
|
5,776
|
3,127
|
2,962
|
6,356
|
3,164
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
188
|
-372
|
-313
|
-32
|
-75
|
-58
|
105
|
-11
|
267
|
116
|
Operating Margin
|
3.11%
|
-7.98%
|
-5.99%
|
-1.13%
|
-2.66%
|
-1%
|
3.36%
|
-0.37%
|
4.2%
|
3.67%
|
Earnings before Tax (EBT)
1 |
263
|
-60
|
-14
|
36
|
14
|
82
|
148
|
-16
|
315
|
574
|
Net income
1 |
180
|
-143
|
-73
|
15
|
6
|
35
|
94
|
-21
|
193
|
367
|
Net margin
|
2.98%
|
-3.07%
|
-1.4%
|
0.53%
|
0.21%
|
0.61%
|
3.01%
|
-0.71%
|
3.04%
|
11.6%
|
EPS
2 |
18.10
|
-14.40
|
-7.370
|
1.530
|
0.7000
|
3.600
|
9.380
|
-2.190
|
19.49
|
36.84
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/11/19
|
12/11/20
|
12/11/21
|
14/02/22
|
10/08/22
|
11/11/22
|
13/02/23
|
09/08/23
|
10/11/23
|
09/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
9,500
|
9,681
|
9,444
|
6,612
|
6,078
|
5,931
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
63.8
|
-161
|
305
|
-2,707
|
-1,092
|
-953
|
ROE (net income / shareholders' equity)
|
3.32%
|
5.33%
|
0.99%
|
-0.38%
|
-0.98%
|
2.14%
|
ROA (Net income/ Total Assets)
|
1.5%
|
2.01%
|
0.39%
|
-1.45%
|
-1.32%
|
0.2%
|
Assets
1 |
40,630
|
50,130
|
76,943
|
6,502
|
14,528
|
2,06,043
|
Book Value Per Share
2 |
1,991
|
2,059
|
2,043
|
2,049
|
2,029
|
2,084
|
Cash Flow per Share
2 |
1,157
|
1,162
|
1,124
|
873.0
|
978.0
|
901.0
|
Capex
1 |
1,260
|
1,590
|
1,302
|
2,840
|
2,484
|
2,525
|
Capex / Sales
|
10.26%
|
12.51%
|
11.01%
|
28.72%
|
23.22%
|
21.28%
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
|
1st Jan change
|
Capi.
|
---|
| -2.50% | 3.61Cr | | +41.73% | 1.21TCr | | +18.61% | 627.56Cr | | -0.40% | 231.69Cr | | -12.86% | 201.85Cr | | +3.41% | 169.27Cr | | +36.18% | 120.82Cr | | -14.03% | 118.93Cr | | -.--% | 102.73Cr | | +19.15% | 102.4Cr |
Port Operators
|