Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
6,550
JPY
|
+0.46%
|
|
-2.67%
|
+11.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
33,864
|
17,073
|
29,617
|
35,909
|
70,713
|
78,504
|
-
|
-
|
Enterprise Value (EV)
1 |
74,907
|
78,146
|
49,203
|
61,501
|
97,028
|
78,504
|
78,504
|
78,504
|
P/E ratio
|
-119
x
|
-0.76
x
|
2.34
x
|
-6.2
x
|
8.71
x
|
13.1
x
|
16.4
x
|
15.1
x
|
Yield
|
1.06%
|
-
|
-
|
-
|
-
|
0.46%
|
0.46%
|
0.46%
|
Capitalization / Revenue
|
0.49
x
|
0.64
x
|
1.04
x
|
0.82
x
|
1.1
x
|
1.12
x
|
1.1
x
|
1.08
x
|
EV / Revenue
|
0.49
x
|
0.64
x
|
1.04
x
|
0.82
x
|
1.1
x
|
1.12
x
|
1.1
x
|
1.08
x
|
EV / EBITDA
|
6.45
x
|
-1.08
x
|
-2.55
x
|
-82.5
x
|
-
|
7.38
x
|
6.98
x
|
6.52
x
|
EV / FCF
|
35.3
x
|
-0.81
x
|
1.11
x
|
-6.56
x
|
-
|
12.7
x
|
19
x
|
18.6
x
|
FCF Yield
|
2.83%
|
-123%
|
89.8%
|
-15.3%
|
-
|
7.86%
|
5.25%
|
5.39%
|
Price to Book
|
1.29
x
|
14.4
x
|
2.19
x
|
5.11
x
|
4.54
x
|
3.66
x
|
3.08
x
|
2.62
x
|
Nbr of stocks (in thousands)
|
11,987
|
11,981
|
11,986
|
11,986
|
11,985
|
11,985
|
-
|
-
|
Reference price
2 |
2,825
|
1,425
|
2,471
|
2,996
|
5,900
|
6,550
|
6,550
|
6,550
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
68,960
|
26,648
|
28,433
|
43,749
|
64,547
|
69,800
|
71,400
|
73,000
|
EBITDA
1 |
5,254
|
-15,818
|
-11,621
|
-435
|
-
|
10,640
|
11,240
|
12,040
|
EBIT
1 |
280
|
-20,611
|
-15,822
|
-4,048
|
6,636
|
6,700
|
7,200
|
7,800
|
Operating Margin
|
0.41%
|
-77.35%
|
-55.65%
|
-9.25%
|
10.28%
|
9.6%
|
10.08%
|
10.68%
|
Earnings before Tax (EBT)
1 |
-521
|
-23,173
|
17,158
|
-6,362
|
6,685
|
6,500
|
7,000
|
7,600
|
Net income
1 |
-285
|
-22,427
|
12,675
|
-5,789
|
8,114
|
6,000
|
4,800
|
5,200
|
Net margin
|
-0.41%
|
-84.16%
|
44.58%
|
-13.23%
|
12.57%
|
8.6%
|
6.72%
|
7.12%
|
EPS
2 |
-23.82
|
-1,872
|
1,058
|
-483.0
|
677.0
|
500.6
|
400.5
|
433.9
|
Free Cash Flow
1 |
958
|
-21,053
|
26,588
|
-5,477
|
-
|
6,173
|
4,121
|
4,232
|
FCF margin
|
1.39%
|
-79%
|
93.51%
|
-12.52%
|
-
|
8.84%
|
5.77%
|
5.8%
|
FCF Conversion (EBITDA)
|
18.23%
|
-
|
-
|
-
|
-
|
58.02%
|
36.66%
|
35.15%
|
FCF Conversion (Net income)
|
-
|
-
|
209.77%
|
-
|
-
|
102.88%
|
85.85%
|
81.38%
|
Dividend per Share
2 |
30.00
|
-
|
-
|
-
|
-
|
30.00
|
30.00
|
30.00
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
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 Q3
|
2024 Q4
|
---|
Net sales
1 |
12,615
|
11,928
|
7,293
|
16,505
|
7,959
|
10,349
|
18,308
|
11,029
|
14,412
|
-
|
13,163
|
15,999
|
29,162
|
16,394
|
-
|
-
|
15,750
|
17,450
|
17,450
|
19,150
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-10,156
|
-10,056
|
-3,114
|
-5,766
|
-2,214
|
-1,590
|
-3,804
|
-572
|
328
|
-244
|
53
|
1,859
|
1,912
|
1,803
|
2,921
|
4,724
|
900
|
1,500
|
1,800
|
2,500
|
Operating Margin
|
-80.51%
|
-84.31%
|
-42.7%
|
-34.93%
|
-27.82%
|
-15.36%
|
-20.78%
|
-5.19%
|
2.28%
|
-
|
0.4%
|
11.62%
|
6.56%
|
11%
|
-
|
-
|
5.71%
|
8.6%
|
10.32%
|
13.05%
|
Earnings before Tax (EBT)
1 |
-13,258
|
22,884
|
-3,138
|
-5,726
|
-1,374
|
-1,226
|
-2,600
|
-554
|
-3,208
|
-
|
662
|
2,430
|
3,092
|
1,568
|
-
|
-
|
750
|
1,600
|
1,700
|
2,450
|
Net income
1 |
-13,397
|
19,400
|
-1,045
|
-6,725
|
-1,316
|
-1,242
|
-2,558
|
-562
|
-2,669
|
-
|
653
|
2,420
|
3,073
|
1,557
|
-
|
-
|
650
|
1,500
|
1,600
|
2,250
|
Net margin
|
-106.2%
|
162.64%
|
-14.33%
|
-40.75%
|
-16.53%
|
-12%
|
-13.97%
|
-5.1%
|
-18.52%
|
-
|
4.96%
|
15.13%
|
10.54%
|
9.5%
|
-
|
-
|
4.13%
|
8.6%
|
9.17%
|
11.75%
|
EPS
2 |
-1,118
|
1,619
|
-87.70
|
-
|
-109.8
|
-103.7
|
-213.5
|
-46.88
|
-222.7
|
-
|
54.50
|
201.9
|
256.4
|
130.0
|
290.7
|
-
|
54.20
|
125.2
|
133.5
|
187.7
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/7/20
|
8/12/21
|
11/9/21
|
2/10/22
|
5/12/22
|
8/9/22
|
8/9/22
|
11/8/22
|
2/14/23
|
2/14/23
|
5/11/23
|
8/10/23
|
8/10/23
|
11/9/23
|
2/14/24
|
2/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
41,043
|
61,073
|
19,586
|
25,592
|
26,315
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.812
x
|
-3.861
x
|
-1.685
x
|
-58.83
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
958
|
-21,053
|
26,588
|
-5,477
|
-
|
6,173
|
4,121
|
4,232
|
ROE (net income / shareholders' equity)
|
-1.1%
|
-163%
|
85%
|
-22.6%
|
33.4%
|
20.9%
|
14.3%
|
13.8%
|
ROA (Net income/ Total Assets)
|
0.39%
|
-20.9%
|
-15.8%
|
-4.19%
|
7.32%
|
7.1%
|
7.5%
|
15.6%
|
Assets
1 |
-72,961
|
107,081
|
-80,208
|
138,025
|
110,840
|
84,507
|
64,000
|
33,333
|
Book Value Per Share
2 |
2,192
|
98.70
|
1,126
|
586.0
|
1,299
|
1,792
|
2,129
|
2,499
|
Cash Flow per Share
|
388.0
|
-1,475
|
1,395
|
-182.0
|
980.0
|
-
|
-
|
-
|
Capex
1 |
3,988
|
3,984
|
1,747
|
7,032
|
5,683
|
3,400
|
4,400
|
6,400
|
Capex / Sales
|
5.78%
|
14.95%
|
6.14%
|
16.07%
|
8.8%
|
4.87%
|
6.16%
|
8.77%
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/10/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
6,550
JPY Average target price
6,170
JPY Spread / Average Target -5.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.02% | 499M | | -16.77% | 6.95B | | -8.23% | 5.95B | | +5.08% | 5.91B | | -7.69% | 3.72B | | +5.97% | 2.58B | | +7.49% | 2.57B | | -3.46% | 2.32B | | +26.90% | 2.31B | | +10.26% | 2.17B |
Hotels & Motels
|