Delayed
Japan Exchange
09:35:29 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
1,828
JPY
|
+0.49%
|
|
-0.89%
|
+10.76%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
122,641
|
87,100
|
199,665
|
136,935
|
102,949
|
99,079
|
-
|
-
|
Enterprise Value (EV)
1 |
59,128
|
15,309
|
92,263
|
84,515
|
33,617
|
102,457
|
99,079
|
99,079
|
P/E ratio
|
12.1
x
|
7.36
x
|
5.27
x
|
9.74
x
|
3.23
x
|
13.7
x
|
12.8
x
|
11.4
x
|
Yield
|
2.82%
|
4.19%
|
2.1%
|
2.72%
|
7.92%
|
3.67%
|
4.01%
|
4.45%
|
Capitalization / Revenue
|
4.74
x
|
2.92
x
|
9.28
x
|
4.95
x
|
7.32
x
|
4.19
x
|
3.65
x
|
3.38
x
|
EV / Revenue
|
4.74
x
|
2.92
x
|
9.28
x
|
4.95
x
|
7.32
x
|
4.19
x
|
3.65
x
|
3.38
x
|
EV / EBITDA
|
9.93
x
|
5.75
x
|
21.8
x
|
8.02
x
|
-24.5
x
|
10.3
x
|
7.99
x
|
6.83
x
|
EV / FCF
|
-108
x
|
7.2
x
|
4.06
x
|
-11.2
x
|
1.65
x
|
198
x
|
9.62
x
|
8.77
x
|
FCF Yield
|
-0.93%
|
13.9%
|
24.6%
|
-8.92%
|
60.6%
|
0.5%
|
10.4%
|
11.4%
|
Price to Book
|
0.75
x
|
0.46
x
|
0.9
x
|
0.68
x
|
0.79
x
|
0.74
x
|
0.7
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
92,793
|
92,792
|
91,033
|
73,032
|
54,384
|
54,484
|
-
|
-
|
Reference price
2 |
1,322
|
938.7
|
2,193
|
1,875
|
1,893
|
1,818
|
1,818
|
1,818
|
Announcement Date
|
4/24/19
|
4/22/20
|
4/21/21
|
4/22/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
25,878
|
29,855
|
21,512
|
27,677
|
14,073
|
24,443
|
27,150
|
29,300
|
EBITDA
1 |
12,355
|
15,159
|
9,156
|
17,081
|
-4,206
|
9,600
|
12,400
|
14,500
|
EBIT
1 |
12,239
|
14,970
|
8,964
|
16,876
|
-4,414
|
8,175
|
10,450
|
11,800
|
Operating Margin
|
47.29%
|
50.14%
|
41.67%
|
60.97%
|
-31.37%
|
33.45%
|
38.49%
|
40.27%
|
Earnings before Tax (EBT)
1 |
13,600
|
17,045
|
56,471
|
18,547
|
61,368
|
8,822
|
11,050
|
12,400
|
Net income
1 |
10,162
|
11,839
|
38,504
|
15,080
|
40,571
|
7,494
|
7,750
|
8,700
|
Net margin
|
39.27%
|
39.65%
|
178.99%
|
54.49%
|
288.29%
|
30.66%
|
28.55%
|
29.69%
|
EPS
2 |
109.5
|
127.6
|
416.4
|
192.5
|
586.9
|
137.6
|
142.2
|
159.7
|
Free Cash Flow
1 |
-1,137
|
12,089
|
49,162
|
-12,210
|
62,395
|
500
|
10,300
|
11,300
|
FCF margin
|
-4.39%
|
40.49%
|
228.53%
|
-44.12%
|
443.37%
|
2.38%
|
37.94%
|
38.57%
|
FCF Conversion (EBITDA)
|
-
|
79.75%
|
536.94%
|
-
|
-
|
5.21%
|
83.06%
|
77.93%
|
FCF Conversion (Net income)
|
-
|
102.11%
|
127.68%
|
-
|
153.79%
|
6.33%
|
132.9%
|
129.89%
|
Dividend per Share
2 |
37.33
|
39.33
|
46.00
|
51.00
|
150.0
|
69.00
|
73.00
|
81.00
|
Announcement Date
|
4/24/19
|
4/22/20
|
4/21/21
|
4/22/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
5,984
|
9,546
|
18,439
|
5,243
|
2,743
|
5,421
|
4,307
|
4,735
|
8,633
|
5,946
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,081
|
2,990
|
13,312
|
1,953
|
343
|
-684
|
247
|
601
|
1,936
|
2,539
|
Operating Margin
|
34.78%
|
31.32%
|
72.19%
|
37.25%
|
12.5%
|
-12.62%
|
5.73%
|
12.69%
|
22.43%
|
42.7%
|
Earnings before Tax (EBT)
1 |
3,416
|
4,730
|
14,289
|
2,461
|
1,160
|
1,239
|
63,993
|
850
|
2,371
|
2,525
|
Net income
1 |
3,046
|
2,659
|
10,797
|
2,694
|
886
|
987
|
43,654
|
857
|
2,313
|
2,048
|
Net margin
|
50.9%
|
27.85%
|
58.56%
|
51.38%
|
32.3%
|
18.21%
|
1,013.56%
|
18.1%
|
26.79%
|
34.44%
|
EPS
2 |
32.83
|
28.66
|
133.4
|
35.56
|
12.47
|
13.88
|
613.6
|
15.76
|
42.51
|
37.60
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/23/19
|
10/21/20
|
10/22/21
|
1/26/22
|
7/22/22
|
10/27/22
|
1/25/23
|
7/26/23
|
10/25/23
|
1/26/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
63,513
|
71,791
|
107,402
|
52,420
|
69,332
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,137
|
12,089
|
49,162
|
-12,210
|
62,395
|
500
|
10,300
|
11,300
|
ROE (net income / shareholders' equity)
|
6.3%
|
6.7%
|
19.1%
|
7.3%
|
24.7%
|
5.6%
|
5.55%
|
6.1%
|
ROA (Net income/ Total Assets)
|
7.14%
|
8.39%
|
4.83%
|
7.41%
|
20.7%
|
5.42%
|
6.5%
|
7%
|
Assets
1 |
142,375
|
141,093
|
796,658
|
203,451
|
196,435
|
138,203
|
119,231
|
124,286
|
Book Value Per Share
2 |
1,759
|
2,030
|
2,439
|
2,769
|
2,404
|
2,526
|
2,590
|
2,658
|
Cash Flow per Share
|
111.0
|
130.0
|
419.0
|
195.0
|
590.0
|
141.0
|
-
|
-
|
Capex
|
119
|
88
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.46%
|
0.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/24/19
|
4/22/20
|
4/21/21
|
4/22/22
|
4/26/23
|
4/24/24
|
-
|
-
|
Last Close Price
1,818
JPY Average target price
1,835
JPY Spread / Average Target +0.91% Consensus |