Delayed
Japan Exchange
02:00:00 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
2,248
JPY
|
-0.53%
|
|
+0.72%
|
-14.91%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,441
|
50,068
|
74,287
|
82,109
|
68,086
|
88,083
|
-
|
-
|
Enterprise Value (EV)
1 |
57,785
|
36,869
|
53,575
|
68,323
|
3,351
|
88,083
|
88,083
|
88,083
|
P/E ratio
|
33.1
x
|
84.2
x
|
10.9
x
|
9.52
x
|
11.2
x
|
0.79
x
|
70.5
x
|
39.3
x
|
Yield
|
1.08%
|
1.48%
|
1.58%
|
1.67%
|
2.01%
|
1.56%
|
3.34%
|
3.34%
|
Capitalization / Revenue
|
0.2
x
|
0.15
x
|
0.22
x
|
0.22
x
|
0.18
x
|
0.26
x
|
0.3
x
|
0.29
x
|
EV / Revenue
|
0.2
x
|
0.15
x
|
0.22
x
|
0.22
x
|
0.18
x
|
0.26
x
|
0.3
x
|
0.29
x
|
EV / EBITDA
|
4,753,098
x
|
3,249,261
x
|
3,129,964
x
|
3,098,224
x
|
3,366,579
x
|
-
|
-
|
-
|
EV / FCF
|
19,836,512
x
|
11,616,672
x
|
-
|
-3,858,693
x
|
-6,559,316
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
2.31
x
|
1.57
x
|
1.95
x
|
1.64
x
|
1.26
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
39,116
|
39,116
|
39,139
|
39,174
|
39,175
|
39,183
|
-
|
-
|
Reference price
2 |
1,673
|
1,280
|
1,898
|
2,096
|
1,738
|
2,248
|
2,248
|
2,248
|
Announcement Date
|
7/12/19
|
7/17/20
|
7/15/21
|
7/15/22
|
7/14/23
|
-
|
-
|
-
|
Fiscal Period: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
326,984
|
324,984
|
334,540
|
366,096
|
372,579
|
344,380
|
297,560
|
304,760
|
EBITDA
|
13,768
|
15,409
|
23,734
|
26,502
|
20,224
|
-
|
-
|
-
|
EBIT
1 |
9,465
|
10,577
|
19,940
|
22,083
|
14,377
|
7,100
|
1,960
|
3,500
|
Operating Margin
|
2.89%
|
3.25%
|
5.96%
|
6.03%
|
3.86%
|
2.06%
|
0.66%
|
1.15%
|
Earnings before Tax (EBT)
|
8,894
|
7,583
|
16,706
|
22,290
|
16,766
|
-
|
-
|
-
|
Net income
1 |
1,975
|
594
|
6,784
|
8,621
|
6,099
|
111,340
|
1,250
|
2,240
|
Net margin
|
0.6%
|
0.18%
|
2.03%
|
2.35%
|
1.64%
|
32.33%
|
0.42%
|
0.74%
|
EPS
2 |
50.52
|
15.21
|
173.4
|
220.2
|
155.7
|
2,842
|
31.90
|
57.20
|
Free Cash Flow
|
3,299
|
4,310
|
-
|
-21,279
|
-10,380
|
-
|
-
|
-
|
FCF margin
|
1.01%
|
1.33%
|
-
|
-5.81%
|
-2.79%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
23.96%
|
27.97%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
167.04%
|
725.59%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
18.00
|
19.00
|
30.00
|
35.00
|
35.00
|
35.00
|
75.00
|
75.00
|
Announcement Date
|
7/12/19
|
7/17/20
|
7/15/21
|
7/15/22
|
7/14/23
|
-
|
-
|
-
|
Fiscal Period: May |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
161,229
|
164,906
|
182,486
|
88,389
|
92,066
|
183,973
|
93,307
|
89,881
|
179,316
|
86,242
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,901
|
10,802
|
11,996
|
5,352
|
3,330
|
6,733
|
3,931
|
2,228
|
3,980
|
694
|
Operating Margin
|
2.42%
|
6.55%
|
6.57%
|
6.06%
|
3.62%
|
3.66%
|
4.21%
|
2.48%
|
2.22%
|
0.8%
|
Earnings before Tax (EBT)
1 |
3,160
|
9,639
|
12,128
|
5,606
|
3,819
|
8,223
|
4,104
|
2,159
|
3,820
|
647
|
Net income
1 |
392
|
4,278
|
4,800
|
2,514
|
1,293
|
2,734
|
1,214
|
187
|
145
|
-898
|
Net margin
|
0.24%
|
2.59%
|
2.63%
|
2.84%
|
1.4%
|
1.49%
|
1.3%
|
0.21%
|
0.08%
|
-1.04%
|
EPS
2 |
10.04
|
109.4
|
122.6
|
64.22
|
33.03
|
69.80
|
30.99
|
4.790
|
3.720
|
-22.95
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/10/20
|
1/13/21
|
1/14/22
|
4/14/22
|
10/14/22
|
1/13/23
|
4/14/23
|
10/13/23
|
1/12/24
|
4/12/24
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
7,656
|
13,199
|
20,712
|
13,786
|
64,735
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
3,299
|
4,310
|
-
|
-21,279
|
-10,380
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.6%
|
2%
|
19.4%
|
19.6%
|
11.7%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
7.95%
|
7.88%
|
14%
|
12.7%
|
6.41%
|
-
|
-
|
-
|
Assets
1 |
24,830
|
7,541
|
48,616
|
68,096
|
95,111
|
-
|
-
|
-
|
Book Value Per Share
|
725.0
|
813.0
|
975.0
|
1,276
|
1,378
|
-
|
-
|
-
|
Cash Flow per Share
|
161.0
|
118.0
|
270.0
|
333.0
|
287.0
|
-
|
-
|
-
|
Capex
|
5,887
|
7,114
|
9,388
|
31,394
|
16,341
|
-
|
-
|
-
|
Capex / Sales
|
1.8%
|
2.19%
|
2.81%
|
8.58%
|
4.39%
|
-
|
-
|
-
|
Announcement Date
|
7/12/19
|
7/17/20
|
7/15/21
|
7/15/22
|
7/14/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -14.91% | 569M | | -15.60% | 9.03B | | -20.21% | 7.23B | | -20.14% | 6.08B | | -4.05% | 3.67B | | -7.97% | 3.19B | | +16.06% | 1.67B | | +10.34% | 1.52B | | -0.42% | 1.51B | | -4.78% | 1.2B |
Other Employment Services
|