Market Closed -
Japan Exchange
11:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,812
JPY
|
+6.65%
|
|
+9.09%
|
+105.68%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,588
|
707.4
|
532.4
|
725.2
|
625.8
|
1,480
|
Enterprise Value (EV)
1 |
3,014
|
2,669
|
2,590
|
2,626
|
2,511
|
3,237
|
P/E ratio
|
-11.3
x
|
-2.31
x
|
4.59
x
|
-1.25
x
|
-2.04
x
|
42
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.11
x
|
0.04
x
|
0.03
x
|
0.06
x
|
0.04
x
|
0.1
x
|
EV / Revenue
|
0.21
x
|
0.17
x
|
0.16
x
|
0.2
x
|
0.18
x
|
0.21
x
|
EV / EBITDA
|
13.5
x
|
9.89
x
|
4.86
x
|
-10.1
x
|
-126
x
|
7.41
x
|
EV / FCF
|
-27.1
x
|
-8.4
x
|
-18.4
x
|
-10.7
x
|
10,043
x
|
-28
x
|
FCF Yield
|
-3.69%
|
-11.9%
|
-5.43%
|
-9.31%
|
0.01%
|
-3.58%
|
Price to Book
|
0.68
x
|
0.37
x
|
0.28
x
|
0.55
x
|
0.51
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
1,005
|
1,005
|
1,005
|
1,004
|
1,004
|
1,319
|
Reference price
2 |
1,580
|
704.0
|
530.0
|
722.0
|
623.0
|
1,122
|
Announcement Date
|
29/06/18
|
28/06/19
|
30/06/20
|
30/06/21
|
30/06/22
|
30/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
14,649
|
16,044
|
15,859
|
12,966
|
14,237
|
15,540
|
EBITDA
1 |
223
|
270
|
533
|
-260
|
-20
|
437
|
EBIT
1 |
-88
|
-58
|
228
|
-551
|
-267
|
214
|
Operating Margin
|
-0.6%
|
-0.36%
|
1.44%
|
-4.25%
|
-1.88%
|
1.38%
|
Earnings before Tax (EBT)
1 |
-68
|
-269
|
185
|
-562
|
-312
|
64
|
Net income
1 |
-141
|
-306
|
116
|
-578
|
-306
|
30
|
Net margin
|
-0.96%
|
-1.91%
|
0.73%
|
-4.46%
|
-2.15%
|
0.19%
|
EPS
2 |
-140.3
|
-304.8
|
115.5
|
-575.7
|
-304.8
|
26.74
|
Free Cash Flow
1 |
-111.2
|
-317.9
|
-140.6
|
-244.5
|
0.25
|
-115.8
|
FCF margin
|
-0.76%
|
-1.98%
|
-0.89%
|
-1.89%
|
0%
|
-0.74%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/06/18
|
28/06/19
|
30/06/20
|
30/06/21
|
30/06/22
|
30/06/23
|
Fiscal Period: Marzo |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
7,188
|
5,895
|
6,540
|
3,878
|
3,009
|
6,921
|
5,228
|
3,604
|
7,519
|
3,922
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10
|
-279
|
-152
|
-3
|
-45
|
-46
|
216
|
-87
|
-102
|
66
|
Operating Margin
|
0.14%
|
-4.73%
|
-2.32%
|
-0.08%
|
-1.5%
|
-0.66%
|
4.13%
|
-2.41%
|
-1.36%
|
1.68%
|
Earnings before Tax (EBT)
1 |
-27
|
-281
|
-178
|
-31
|
-72
|
-136
|
100
|
-84
|
-175
|
15
|
Net income
1 |
-44
|
-288
|
-165
|
-42
|
-76
|
-148
|
87
|
-90
|
-185
|
4
|
Net margin
|
-0.61%
|
-4.89%
|
-2.52%
|
-1.08%
|
-2.53%
|
-2.14%
|
1.66%
|
-2.5%
|
-2.46%
|
0.1%
|
EPS
2 |
-44.75
|
-287.1
|
-164.6
|
-42.25
|
-76.52
|
-147.6
|
89.24
|
-68.72
|
-140.6
|
2.760
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
13/11/20
|
12/11/21
|
14/02/22
|
10/08/22
|
11/11/22
|
13/02/23
|
10/08/23
|
10/11/23
|
13/02/24
|
Fiscal Period: Marzo |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,426
|
1,962
|
2,058
|
1,901
|
1,885
|
1,757
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.395
x
|
7.267
x
|
3.861
x
|
-7.312
x
|
-94.25
x
|
4.021
x
|
Free Cash Flow
1 |
-111
|
-318
|
-141
|
-245
|
0.25
|
-116
|
ROE (net income / shareholders' equity)
|
-5.76%
|
-14.4%
|
6.06%
|
-35.5%
|
-23.9%
|
2.11%
|
ROA (Net income/ Total Assets)
|
-0.65%
|
-0.43%
|
1.61%
|
-3.82%
|
-1.99%
|
1.59%
|
Assets
1 |
21,840
|
70,965
|
7,227
|
15,147
|
15,378
|
1,890
|
Book Value Per Share
2 |
2,332
|
1,887
|
1,920
|
1,324
|
1,221
|
1,221
|
Cash Flow per Share
2 |
1,601
|
1,499
|
1,531
|
2,420
|
1,960
|
1,397
|
Capex
1 |
289
|
374
|
315
|
303
|
151
|
279
|
Capex / Sales
|
1.97%
|
2.33%
|
1.99%
|
2.34%
|
1.06%
|
1.8%
|
Announcement Date
|
29/06/18
|
28/06/19
|
30/06/20
|
30/06/21
|
30/06/22
|
30/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +105.68% | 14.41M | | +20.02% | 8.9B | | +24.52% | 6.63B | | +17.30% | 5.03B | | +8.25% | 4.83B | | +22.17% | 4.33B | | -16.07% | 3.21B | | -25.10% | 2.68B | | +1.80% | 2.59B | | +1.06% | 2.59B |
Industrial Parts & Components
|