Market Closed -
Japan Exchange
02:00:00 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
1,396
JPY
|
-2.24%
|
|
-0.78%
|
-30.96%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
21,194
|
34,379
|
11,217
|
7,553
|
-
|
Enterprise Value (EV)
1 |
19,223
|
33,246
|
11,392
|
6,736
|
6,398
|
P/E ratio
|
54
x
|
58.5
x
|
21.9
x
|
37.7
x
|
25.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
9.91
x
|
9.77
x
|
2.73
x
|
1.24
x
|
1.08
x
|
EV / Revenue
|
8.98
x
|
9.45
x
|
2.77
x
|
1.1
x
|
0.91
x
|
EV / EBITDA
|
36.3
x
|
-
|
-
|
12.2
x
|
8.53
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
10.2
x
|
12.7
x
|
4.41
x
|
2.65
x
|
2.4
x
|
Nbr of stocks (in thousands)
|
5,637
|
5,730
|
5,547
|
5,411
|
-
|
Reference price
2 |
3,760
|
6,000
|
2,022
|
1,396
|
1,396
|
Announcement Date
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,105
|
2,140
|
3,518
|
4,111
|
6,100
|
7,000
|
EBITDA
1 |
-
|
529.6
|
-
|
-
|
550
|
750
|
EBIT
1 |
-
|
510
|
796
|
564
|
250
|
450
|
Operating Margin
|
-
|
23.84%
|
22.63%
|
13.72%
|
4.1%
|
6.43%
|
Earnings before Tax (EBT)
1 |
-
|
502
|
787
|
651
|
300
|
450
|
Net income
1 |
114
|
359.7
|
582
|
530
|
200
|
300
|
Net margin
|
10.32%
|
16.81%
|
16.54%
|
12.89%
|
3.28%
|
4.29%
|
EPS
2 |
-
|
69.58
|
102.5
|
92.26
|
37.00
|
55.40
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/24/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
677
|
936.4
|
919.5
|
1,856
|
1,121
|
541
|
1,595
|
1,410
|
1,420
|
1,550
|
1,720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
147
|
224.9
|
184
|
408.9
|
283
|
104.1
|
247.4
|
30
|
30
|
70
|
120
|
Operating Margin
|
-
|
21.71%
|
24.01%
|
20.01%
|
22.03%
|
25.25%
|
19.25%
|
15.51%
|
2.13%
|
2.11%
|
4.52%
|
6.98%
|
Earnings before Tax (EBT)
1 |
-
|
144
|
222.9
|
182.6
|
405.5
|
281
|
-
|
236.4
|
40
|
40
|
80
|
140
|
Net income
1 |
-
|
113
|
153.6
|
126.2
|
279.8
|
181
|
-
|
158.3
|
26
|
26
|
52
|
96
|
Net margin
|
-
|
16.69%
|
16.4%
|
13.72%
|
15.08%
|
16.15%
|
-
|
9.93%
|
1.84%
|
1.83%
|
3.35%
|
5.58%
|
EPS
|
-
|
-
|
27.25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
2/14/22
|
5/16/22
|
8/12/22
|
8/12/22
|
11/14/22
|
2/14/23
|
11/14/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
175
|
-
|
-
|
Net Cash position
1 |
-
|
1,971
|
1,133
|
-
|
817
|
1,155
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
28%
|
24.4%
|
20.5%
|
7.3%
|
10%
|
ROA (Net income/ Total Assets)
|
-
|
26.1%
|
23.6%
|
15.3%
|
5.2%
|
7.5%
|
Assets
1 |
-
|
1,378
|
2,461
|
3,456
|
3,846
|
4,000
|
Book Value Per Share
2 |
-
|
370.0
|
473.0
|
459.0
|
527.0
|
583.0
|
Cash Flow per Share
|
-
|
73.10
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
25.1
|
17
|
25
|
200
|
50
|
Capex / Sales
|
-
|
1.17%
|
0.48%
|
0.61%
|
3.28%
|
0.71%
|
Announcement Date
|
8/24/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -30.96% | 49.39M | | -12.08% | 193B | | +2.29% | 169B | | +2.88% | 154B | | +5.86% | 100B | | +11.32% | 80.96B | | +34.39% | 79.71B | | -7.97% | 70.64B | | -17.40% | 53.75B | | -9.09% | 42.84B |
Other IT Services & Consulting
|