Market Closed -
Japan Exchange
02:00:00 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
2,336
JPY
|
-2.54%
|
|
-2.87%
|
+8.65%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
150,979
|
168,927
|
168,452
|
141,027
|
184,875
|
227,819
|
-
|
-
|
Enterprise Value (EV)
1 |
125,609
|
135,368
|
130,598
|
107,438
|
159,446
|
185,146
|
183,617
|
180,063
|
P/E ratio
|
347
x
|
29.9
x
|
23.5
x
|
16
x
|
18.9
x
|
15.7
x
|
18
x
|
15.9
x
|
Yield
|
1.22%
|
1.15%
|
1.37%
|
2.14%
|
1.79%
|
1.53%
|
1.8%
|
2.03%
|
Capitalization / Revenue
|
0.39
x
|
0.42
x
|
0.4
x
|
0.33
x
|
0.41
x
|
0.48
x
|
0.45
x
|
0.43
x
|
EV / Revenue
|
0.32
x
|
0.34
x
|
0.31
x
|
0.25
x
|
0.36
x
|
0.39
x
|
0.36
x
|
0.34
x
|
EV / EBITDA
|
13.9
x
|
9.12
x
|
6.36
x
|
5.18
x
|
7.42
x
|
7.13
x
|
6.4
x
|
5.61
x
|
EV / FCF
|
748
x
|
13
x
|
18.9
x
|
14.9
x
|
-57
x
|
27.5
x
|
13.5
x
|
11.1
x
|
FCF Yield
|
0.13%
|
7.67%
|
5.3%
|
6.71%
|
-1.75%
|
3.64%
|
7.43%
|
9.04%
|
Price to Book
|
3.12
x
|
3.22
x
|
3.11
x
|
2.49
x
|
2.88
x
|
3.12
x
|
2.7
x
|
2.4
x
|
Nbr of stocks (in thousands)
|
102,048
|
102,071
|
94,477
|
97,260
|
97,456
|
97,525
|
-
|
-
|
Reference price
2 |
1,480
|
1,655
|
1,783
|
1,450
|
1,897
|
2,336
|
2,336
|
2,336
|
Announcement Date
|
7/3/19
|
7/10/20
|
7/2/21
|
7/1/22
|
7/4/23
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
387,470
|
400,376
|
422,151
|
428,517
|
446,713
|
472,497
|
504,095
|
525,994
|
EBITDA
1 |
9,053
|
14,838
|
20,523
|
20,755
|
21,481
|
25,955
|
28,690
|
32,078
|
EBIT
1 |
4,520
|
8,821
|
13,923
|
14,309
|
14,620
|
16,792
|
19,236
|
21,002
|
Operating Margin
|
1.17%
|
2.2%
|
3.3%
|
3.34%
|
3.27%
|
3.55%
|
3.82%
|
3.99%
|
Earnings before Tax (EBT)
1 |
1,173
|
8,460
|
11,277
|
13,871
|
14,467
|
16,341
|
18,393
|
20,145
|
Net income
1 |
434
|
5,652
|
7,758
|
9,206
|
9,787
|
14,111
|
12,531
|
14,008
|
Net margin
|
0.11%
|
1.41%
|
1.84%
|
2.15%
|
2.19%
|
2.99%
|
2.49%
|
2.66%
|
EPS
2 |
4.260
|
55.39
|
75.83
|
90.83
|
100.4
|
148.3
|
129.7
|
146.9
|
Free Cash Flow
1 |
168
|
10,381
|
6,919
|
7,204
|
-2,798
|
6,744
|
13,639
|
16,280
|
FCF margin
|
0.04%
|
2.59%
|
1.64%
|
1.68%
|
-0.63%
|
1.43%
|
2.71%
|
3.1%
|
FCF Conversion (EBITDA)
|
1.86%
|
69.96%
|
33.71%
|
34.71%
|
-
|
25.98%
|
47.54%
|
50.75%
|
FCF Conversion (Net income)
|
38.71%
|
183.67%
|
89.19%
|
78.25%
|
-
|
47.79%
|
108.84%
|
116.22%
|
Dividend per Share
2 |
18.00
|
19.00
|
24.50
|
31.00
|
34.00
|
35.78
|
41.94
|
47.36
|
Announcement Date
|
7/3/19
|
7/10/20
|
7/2/21
|
7/1/22
|
7/4/23
|
-
|
-
|
-
|
Fiscal Period: May |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
199,625
|
206,452
|
106,596
|
209,038
|
108,956
|
110,523
|
110,087
|
110,164
|
220,251
|
113,973
|
112,489
|
113,074
|
118,214
|
231,288
|
118,775
|
120,160
|
-
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-78,110
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,468
|
5,926
|
3,424
|
6,696
|
3,941
|
3,672
|
2,956
|
3,789
|
6,745
|
3,616
|
4,259
|
2,827
|
4,415
|
7,242
|
5,251
|
4,637
|
-
|
-
|
-
|
-
|
Operating Margin
|
1.74%
|
2.87%
|
3.21%
|
3.2%
|
3.62%
|
3.32%
|
2.69%
|
3.44%
|
3.06%
|
3.17%
|
3.79%
|
2.5%
|
3.73%
|
3.13%
|
4.42%
|
3.86%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
3,342
|
4,823
|
3,667
|
6,860
|
3,812
|
3,199
|
2,952
|
3,899
|
6,851
|
3,553
|
4,063
|
2,709
|
4,370
|
7,079
|
16,872
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,192
|
3,453
|
2,393
|
4,546
|
2,585
|
2,075
|
1,891
|
2,590
|
4,481
|
2,612
|
2,694
|
1,729
|
2,908
|
4,637
|
11,509
|
-18,641
|
-
|
-
|
-
|
-
|
Net margin
|
1.1%
|
1.67%
|
2.24%
|
2.17%
|
2.37%
|
1.88%
|
1.72%
|
2.35%
|
2.03%
|
2.29%
|
2.39%
|
1.53%
|
2.46%
|
2%
|
9.69%
|
-15.51%
|
-
|
-
|
-
|
-
|
EPS
2 |
21.48
|
33.80
|
23.36
|
44.37
|
25.35
|
21.11
|
19.41
|
26.58
|
45.99
|
26.80
|
27.64
|
17.74
|
29.84
|
47.58
|
118.0
|
-418.4
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
9.500
|
9.500
|
-
|
15.00
|
-
|
-
|
-
|
-
|
16.00
|
-
|
-
|
-
|
18.00
|
18.00
|
-
|
18.00
|
-
|
20.00
|
-
|
18.00
|
Announcement Date
|
12/17/19
|
12/15/20
|
12/16/21
|
12/16/21
|
3/15/22
|
7/1/22
|
9/15/22
|
12/15/22
|
12/15/22
|
3/15/23
|
7/4/23
|
9/15/23
|
12/15/23
|
12/15/23
|
3/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
25,370
|
33,559
|
37,854
|
33,589
|
25,429
|
42,673
|
44,202
|
47,756
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
168
|
10,381
|
6,919
|
7,204
|
-2,798
|
6,744
|
13,639
|
16,280
|
ROE (net income / shareholders' equity)
|
0.9%
|
11.2%
|
14%
|
15.9%
|
16.2%
|
21.2%
|
16.5%
|
16.5%
|
ROA (Net income/ Total Assets)
|
2.58%
|
5.04%
|
7.61%
|
7.55%
|
6.97%
|
7.2%
|
6.78%
|
7.01%
|
Assets
1 |
16,839
|
112,056
|
102,008
|
121,972
|
140,471
|
195,992
|
184,837
|
199,744
|
Book Value Per Share
2 |
474.0
|
514.0
|
574.0
|
582.0
|
658.0
|
749.0
|
866.0
|
973.0
|
Cash Flow per Share
2 |
62.30
|
111.0
|
137.0
|
154.0
|
172.0
|
283.0
|
248.0
|
276.0
|
Capex
1 |
6,047
|
6,228
|
11,075
|
10,084
|
15,261
|
11,127
|
9,378
|
6,500
|
Capex / Sales
|
1.56%
|
1.56%
|
2.62%
|
2.35%
|
3.42%
|
2.35%
|
1.86%
|
1.24%
|
Announcement Date
|
7/3/19
|
7/10/20
|
7/2/21
|
7/1/22
|
7/4/23
|
-
|
-
|
-
|
Last Close Price
2,336
JPY Average target price
2,440
JPY Spread / Average Target +4.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.65% | 1.46B | | -6.86% | 189B | | +44.81% | 94.05B | | +7.79% | 85.88B | | -24.34% | 75.95B | | +11.71% | 52.63B | | +16.92% | 25.83B | | +28.61% | 11.11B | | -10.47% | 8.62B | | -25.44% | 4.91B |
E-commerce & Auction Services
|