Market Closed -
Japan Exchange
02:00:00 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
5,896
JPY
|
-3.53%
|
|
+7.77%
|
+36.42%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
106,941
|
224,600
|
416,166
|
262,620
|
245,873
|
321,351
|
-
|
-
|
Enterprise Value (EV)
1 |
104,558
|
222,226
|
388,500
|
252,809
|
224,390
|
316,906
|
322,078
|
319,188
|
P/E ratio
|
-40.9
x
|
-90.6
x
|
-261
x
|
-27.7
x
|
-38.8
x
|
-129
x
|
179
x
|
51.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
14.9
x
|
19.8
x
|
26.6
x
|
12.2
x
|
8.09
x
|
7.79
x
|
6.09
x
|
4.9
x
|
EV / Revenue
|
14.6
x
|
19.6
x
|
24.9
x
|
11.8
x
|
7.39
x
|
7.68
x
|
6.1
x
|
4.87
x
|
EV / EBITDA
|
-46.1
x
|
-103
x
|
903
x
|
-41.9
x
|
-99.3
x
|
163
x
|
46.6
x
|
24.5
x
|
EV / FCF
|
-16.4
x
|
-59.6
x
|
-83.3
x
|
-38.3
x
|
-76.8
x
|
-36.3
x
|
1,175
x
|
60.7
x
|
FCF Yield
|
-6.11%
|
-1.68%
|
-1.2%
|
-2.61%
|
-1.3%
|
-2.76%
|
0.09%
|
1.65%
|
Price to Book
|
13.6
x
|
23.4
x
|
10.3
x
|
8.06
x
|
8.84
x
|
12.4
x
|
10.7
x
|
8.67
x
|
Nbr of stocks (in thousands)
|
44,328
|
47,585
|
53,218
|
53,760
|
54,133
|
54,503
|
-
|
-
|
Reference price
2 |
2,412
|
4,720
|
7,820
|
4,885
|
4,542
|
5,896
|
5,896
|
5,896
|
Announcement Date
|
1/14/20
|
1/14/21
|
1/14/22
|
1/16/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,156
|
11,318
|
15,633
|
21,477
|
30,380
|
41,270
|
52,779
|
65,583
|
EBITDA
1 |
-2,269
|
-2,165
|
430
|
-6,029
|
-2,260
|
1,943
|
6,906
|
13,042
|
EBIT
1 |
-2,446
|
-2,804
|
-1,062
|
-8,469
|
-6,329
|
-2,593
|
1,856
|
7,561
|
Operating Margin
|
-34.18%
|
-24.77%
|
-6.79%
|
-39.43%
|
-20.83%
|
-6.28%
|
3.52%
|
11.53%
|
Earnings before Tax (EBT)
1 |
-2,639
|
-2,454
|
-1,430
|
-9,615
|
-6,805
|
-2,881
|
2,155
|
7,306
|
Net income
1 |
-2,572
|
-2,423
|
-1,482
|
-9,449
|
-6,315
|
-2,464
|
1,792
|
6,191
|
Net margin
|
-35.94%
|
-21.41%
|
-9.48%
|
-44%
|
-20.79%
|
-5.97%
|
3.4%
|
9.44%
|
EPS
2 |
-58.94
|
-52.08
|
-29.97
|
-176.4
|
-117.0
|
-45.55
|
32.93
|
114.6
|
Free Cash Flow
1 |
-6,389
|
-3,726
|
-4,662
|
-6,596
|
-2,921
|
-8,733
|
274
|
5,261
|
FCF margin
|
-89.29%
|
-32.92%
|
-29.82%
|
-30.71%
|
-9.61%
|
-21.16%
|
0.52%
|
8.02%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
3.97%
|
40.34%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
15.29%
|
84.98%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/14/20
|
1/14/21
|
1/14/22
|
1/16/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,098
|
5,214
|
6,104
|
7,460
|
4,339
|
8,173
|
4,756
|
5,085
|
9,841
|
5,455
|
6,181
|
11,636
|
6,792
|
7,295
|
14,087
|
7,496
|
8,797
|
9,544
|
9,952
|
19,358
|
10,338
|
11,496
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-260
|
-
|
-1,159
|
-1,789
|
-
|
-1,870
|
-1,424
|
-
|
-704
|
-618
|
-
|
-338
|
-600
|
530
|
383.4
|
-
|
632.3
|
1,422
|
EBIT
1 |
-888
|
-1,245
|
-1,559
|
44
|
-661
|
-1,106
|
-1,638
|
-2,158
|
-3,796
|
-2,510
|
-2,163
|
-4,673
|
-1,625
|
-1,582
|
-3,207
|
-1,357
|
-1,765
|
-992
|
-911
|
-1,968
|
-548.9
|
30.48
|
Operating Margin
|
-21.67%
|
-23.88%
|
-25.54%
|
0.59%
|
-15.23%
|
-13.53%
|
-34.44%
|
-42.44%
|
-38.57%
|
-46.01%
|
-34.99%
|
-40.16%
|
-23.93%
|
-21.69%
|
-22.77%
|
-18.1%
|
-20.06%
|
-10.39%
|
-9.15%
|
-10.17%
|
-5.31%
|
0.27%
|
Earnings before Tax (EBT)
1 |
-
|
-1,285
|
-
|
29
|
-681
|
-
|
-1,654
|
-2,220
|
-3,874
|
-3,481
|
-2,260
|
-
|
-1,671
|
-1,710
|
-3,381
|
-1,568
|
-1,856
|
-1,135
|
-978.1
|
-
|
-666.2
|
110
|
Net income
1 |
-
|
-1,274
|
-
|
20
|
-724
|
-
|
-1,668
|
-2,219
|
-3,887
|
-3,458
|
-2,104
|
-
|
-1,705
|
-1,676
|
-3,381
|
-1,554
|
-1,380
|
-1,318
|
-771.9
|
-
|
-720.8
|
293.4
|
Net margin
|
-
|
-24.43%
|
-
|
0.27%
|
-16.69%
|
-
|
-35.07%
|
-43.64%
|
-39.5%
|
-63.39%
|
-34.04%
|
-
|
-25.1%
|
-22.97%
|
-24%
|
-20.73%
|
-15.69%
|
-13.81%
|
-7.76%
|
-
|
-6.97%
|
2.55%
|
EPS
2 |
-
|
-27.77
|
-
|
0.4300
|
-14.23
|
-
|
-31.28
|
-
|
-72.78
|
-64.54
|
-39.12
|
-
|
-31.73
|
-31.05
|
-62.78
|
-28.73
|
-25.47
|
-24.33
|
-12.16
|
-
|
-13.56
|
7.495
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/14/20
|
7/15/20
|
1/14/21
|
7/15/21
|
1/14/22
|
1/14/22
|
4/13/22
|
7/13/22
|
7/13/22
|
10/17/22
|
1/16/23
|
1/16/23
|
4/14/23
|
7/18/23
|
7/18/23
|
10/13/23
|
1/12/24
|
4/12/24
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
727
|
-
|
Net Cash position
1 |
2,383
|
2,374
|
27,666
|
9,811
|
21,482
|
4,445
|
-
|
2,163
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1053
x
|
-
|
Free Cash Flow
1 |
-6,389
|
-3,726
|
-4,662
|
-6,596
|
-2,921
|
-8,733
|
274
|
5,261
|
ROE (net income / shareholders' equity)
|
-46.3%
|
-27.7%
|
-5.9%
|
-25.9%
|
-20.9%
|
-8.78%
|
7.81%
|
20.5%
|
ROA (Net income/ Total Assets)
|
-20.6%
|
-13.3%
|
-3.64%
|
-15.6%
|
-8.74%
|
-2.56%
|
3.44%
|
7.35%
|
Assets
1 |
12,511
|
18,151
|
40,700
|
60,617
|
72,292
|
96,225
|
52,061
|
84,241
|
Book Value Per Share
2 |
178.0
|
202.0
|
759.0
|
606.0
|
514.0
|
474.0
|
551.0
|
680.0
|
Cash Flow per Share
2 |
-57.40
|
-49.50
|
-22.00
|
-159.0
|
-84.20
|
29.30
|
157.0
|
270.0
|
Capex
1 |
131
|
173
|
2,334
|
4,268
|
5,381
|
5,800
|
6,857
|
7,673
|
Capex / Sales
|
1.83%
|
1.53%
|
14.93%
|
19.87%
|
17.71%
|
14.05%
|
12.99%
|
11.7%
|
Announcement Date
|
1/14/20
|
1/14/21
|
1/14/22
|
1/16/23
|
1/12/24
|
-
|
-
|
-
|
Last Close Price
5,896
JPY Average target price
7,550
JPY Spread / Average Target +28.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +36.42% | 2.06B | | +10.29% | 3,082B | | +8.12% | 84.92B | | +5.55% | 78.23B | | -13.73% | 54.06B | | +19.98% | 45.87B | | -24.43% | 46.79B | | +21.26% | 42.65B | | +60.27% | 37.28B | | -9.36% | 24.89B |
Other Software
|