Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
677
JPY
|
-1.46%
|
|
+0.59%
|
-9.49%
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
11,667
|
7,482
|
8,338
|
12,163
|
7,704
|
8,197
|
Enterprise Value (EV)
1 |
9,528
|
5,453
|
6,537
|
9,515
|
4,969
|
5,562
|
P/E ratio
|
12
x
|
37.3
x
|
22.3
x
|
19.2
x
|
19.5
x
|
10.8
x
|
Yield
|
0.93%
|
1.45%
|
1.3%
|
1.19%
|
2.35%
|
2.21%
|
Capitalization / Revenue
|
0.93
x
|
0.6
x
|
0.6
x
|
0.84
x
|
0.56
x
|
0.51
x
|
EV / Revenue
|
0.76
x
|
0.44
x
|
0.47
x
|
0.66
x
|
0.36
x
|
0.34
x
|
EV / EBITDA
|
14.9
x
|
8
x
|
7.91
x
|
7.88
x
|
4.39
x
|
4.71
x
|
EV / FCF
|
-
|
-4,21,11,891
x
|
2,21,88,712
x
|
-4,63,30,435
x
|
45,75,949
x
|
68,94,603
x
|
FCF Yield
|
-
|
-0%
|
0%
|
-0%
|
0%
|
0%
|
Price to Book
|
4.39
x
|
2.53
x
|
2.52
x
|
2.93
x
|
1.68
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
18,004
|
18,030
|
18,127
|
18,127
|
18,127
|
18,135
|
Reference price
2 |
648.0
|
415.0
|
460.0
|
671.0
|
425.0
|
452.0
|
Announcement Date
|
28/05/18
|
27/05/19
|
25/05/20
|
24/05/21
|
23/05/22
|
22/05/23
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
12,484
|
12,451
|
13,794
|
14,481
|
13,725
|
16,151
|
EBITDA
1 |
639
|
682
|
826
|
1,208
|
1,131
|
1,181
|
EBIT
1 |
443
|
460
|
585
|
922
|
843
|
910
|
Operating Margin
|
3.55%
|
3.69%
|
4.24%
|
6.37%
|
6.14%
|
5.63%
|
Earnings before Tax (EBT)
1 |
427
|
391
|
575
|
1,035
|
722
|
1,226
|
Net income
1 |
972
|
203
|
378
|
641
|
403
|
783
|
Net margin
|
7.79%
|
1.63%
|
2.74%
|
4.43%
|
2.94%
|
4.85%
|
EPS
2 |
53.79
|
11.14
|
20.67
|
34.88
|
21.79
|
41.91
|
Free Cash Flow
|
-
|
-129.5
|
294.6
|
-205.4
|
1,086
|
806.8
|
FCF margin
|
-
|
-1.04%
|
2.14%
|
-1.42%
|
7.91%
|
5%
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.67%
|
-
|
96.01%
|
68.31%
|
FCF Conversion (Net income)
|
-
|
-
|
77.94%
|
-
|
269.45%
|
103.03%
|
Dividend per Share
2 |
6.000
|
6.000
|
6.000
|
8.000
|
10.00
|
10.00
|
Announcement Date
|
28/05/18
|
27/05/19
|
25/05/20
|
24/05/21
|
23/05/22
|
22/05/23
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
6,999
|
6,632
|
6,714
|
3,007
|
3,190
|
7,083
|
3,870
|
4,416
|
9,749
|
5,102
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
290
|
230
|
411
|
46
|
-35
|
139
|
305
|
179
|
715
|
490
|
Operating Margin
|
4.14%
|
3.47%
|
6.12%
|
1.53%
|
-1.1%
|
1.96%
|
7.88%
|
4.05%
|
7.33%
|
9.6%
|
Earnings before Tax (EBT)
1 |
292
|
232
|
325
|
19
|
336
|
490
|
288
|
211
|
767
|
476
|
Net income
1 |
196
|
123
|
156
|
-3
|
213
|
304
|
183
|
96
|
473
|
316
|
Net margin
|
2.8%
|
1.85%
|
2.32%
|
-0.1%
|
6.68%
|
4.29%
|
4.73%
|
2.17%
|
4.85%
|
6.19%
|
EPS
2 |
10.86
|
6.820
|
8.660
|
-0.2100
|
11.78
|
16.79
|
10.11
|
5.330
|
26.11
|
17.44
|
Dividend per Share
|
3.000
|
3.000
|
5.000
|
-
|
-
|
5.000
|
-
|
-
|
5.000
|
-
|
Announcement Date
|
27/09/19
|
29/09/20
|
29/09/21
|
24/12/21
|
24/06/22
|
29/09/22
|
23/12/22
|
27/06/23
|
29/09/23
|
22/12/23
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,139
|
2,029
|
1,801
|
2,648
|
2,735
|
2,635
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-130
|
295
|
-205
|
1,086
|
807
|
ROE (net income / shareholders' equity)
|
-
|
7.31%
|
12.2%
|
17.3%
|
9.34%
|
16.4%
|
ROA (Net income/ Total Assets)
|
-
|
3.33%
|
3.99%
|
5.47%
|
4.87%
|
5.23%
|
Assets
1 |
-
|
6,095
|
9,470
|
11,724
|
8,277
|
14,957
|
Book Value Per Share
2 |
147.0
|
164.0
|
182.0
|
229.0
|
253.0
|
277.0
|
Cash Flow per Share
2 |
119.0
|
113.0
|
99.40
|
146.0
|
151.0
|
145.0
|
Capex
1 |
140
|
109
|
130
|
457
|
34
|
360
|
Capex / Sales
|
1.12%
|
0.88%
|
0.94%
|
3.16%
|
0.25%
|
2.23%
|
Announcement Date
|
28/05/18
|
27/05/19
|
25/05/20
|
24/05/21
|
23/05/22
|
22/05/23
|
|
1st Jan change
|
Capi.
|
---|
| -9.49% | 78.76M | | -12.70% | 193B | | +2.65% | 169B | | +2.20% | 154B | | +5.96% | 101B | | +11.22% | 80.9B | | +25.63% | 77.58B | | -7.65% | 70.81B | | -21.03% | 52.48B | | -10.22% | 42.67B |
Other IT Services & Consulting
|