Delayed
Japan Exchange
08:12:09 2024-05-12 pm EDT
|
5-day change
|
1st Jan Change
|
7,840
JPY
|
+0.13%
|
|
+1.42%
|
+47.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,294
|
38,070
|
59,523
|
62,045
|
111,280
|
161,349
|
-
|
-
|
Enterprise Value (EV)
1 |
39,553
|
18,852
|
35,753
|
34,005
|
80,489
|
125,649
|
123,849
|
122,249
|
P/E ratio
|
12.2
x
|
20.6
x
|
11.5
x
|
7.44
x
|
10.3
x
|
14.4
x
|
13.8
x
|
13.2
x
|
Yield
|
2.7%
|
2.74%
|
2.87%
|
4.03%
|
3.2%
|
2.76%
|
2.9%
|
3.03%
|
Capitalization / Revenue
|
1.03
x
|
0.79
x
|
1.03
x
|
0.98
x
|
1.56
x
|
2.09
x
|
2.01
x
|
1.93
x
|
EV / Revenue
|
0.62
x
|
0.39
x
|
0.62
x
|
0.54
x
|
1.13
x
|
1.63
x
|
1.55
x
|
1.47
x
|
EV / EBITDA
|
4.1
x
|
2.96
x
|
3.43
x
|
2.43
x
|
4.86
x
|
6.54
x
|
6.5
x
|
6.43
x
|
EV / FCF
|
5.1
x
|
3.91
x
|
5.35
x
|
5.65
x
|
17
x
|
21.6
x
|
12.8
x
|
12.5
x
|
FCF Yield
|
19.6%
|
25.6%
|
18.7%
|
17.7%
|
5.87%
|
4.62%
|
7.83%
|
8.02%
|
Price to Book
|
1.19
x
|
0.83
x
|
1.13
x
|
1.03
x
|
1.57
x
|
2.22
x
|
2.03
x
|
1.89
x
|
Nbr of stocks (in thousands)
|
25,920
|
20,849
|
20,849
|
20,848
|
20,917
|
20,607
|
-
|
-
|
Reference price
2 |
2,519
|
1,826
|
2,855
|
2,976
|
5,320
|
7,830
|
7,830
|
7,830
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
63,285
|
48,375
|
57,539
|
63,445
|
71,426
|
77,320
|
80,080
|
83,400
|
EBITDA
1 |
9,648
|
6,378
|
10,432
|
13,995
|
16,568
|
19,200
|
19,050
|
19,000
|
EBIT
1 |
6,982
|
3,575
|
7,408
|
11,038
|
13,607
|
15,475
|
15,900
|
16,560
|
Operating Margin
|
11.03%
|
7.39%
|
12.87%
|
17.4%
|
19.05%
|
20.01%
|
19.86%
|
19.86%
|
Earnings before Tax (EBT)
1 |
7,403
|
2,885
|
7,418
|
11,496
|
13,972
|
15,350
|
15,700
|
16,075
|
Net income
1 |
5,330
|
1,958
|
5,173
|
8,350
|
10,812
|
11,382
|
11,644
|
12,132
|
Net margin
|
8.42%
|
4.05%
|
8.99%
|
13.16%
|
15.14%
|
14.72%
|
14.54%
|
14.55%
|
EPS
2 |
207.1
|
88.83
|
248.1
|
400.0
|
517.1
|
544.5
|
566.1
|
594.8
|
Free Cash Flow
1 |
7,754
|
4,820
|
6,682
|
6,014
|
4,728
|
5,809
|
9,700
|
9,800
|
FCF margin
|
12.25%
|
9.96%
|
11.61%
|
9.48%
|
6.62%
|
7.51%
|
12.11%
|
11.75%
|
FCF Conversion (EBITDA)
|
80.37%
|
75.57%
|
64.05%
|
42.97%
|
28.54%
|
30.26%
|
50.92%
|
51.58%
|
FCF Conversion (Net income)
|
145.48%
|
246.17%
|
129.17%
|
72.02%
|
43.73%
|
51.03%
|
83.3%
|
80.78%
|
Dividend per Share
2 |
68.00
|
50.00
|
82.00
|
120.0
|
170.0
|
216.0
|
227.2
|
237.0
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
20,896
|
27,888
|
15,105
|
14,546
|
13,820
|
17,879
|
31,699
|
16,017
|
15,729
|
14,521
|
18,231
|
32,752
|
19,031
|
19,643
|
38,674
|
19,819
|
20,175
|
34,850
|
20,250
|
21,420
|
42,450
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
828
|
3,658
|
2,065
|
1,685
|
2,080
|
3,591
|
5,671
|
3,117
|
2,250
|
2,630
|
3,847
|
6,477
|
3,705
|
3,425
|
7,130
|
4,547
|
4,050
|
6,750
|
3,970
|
4,031
|
8,150
|
Operating Margin
|
3.96%
|
13.12%
|
13.67%
|
11.58%
|
15.05%
|
20.09%
|
17.89%
|
19.46%
|
14.3%
|
18.11%
|
21.1%
|
19.78%
|
19.47%
|
17.44%
|
18.44%
|
22.94%
|
20.07%
|
19.37%
|
19.6%
|
18.82%
|
19.2%
|
Earnings before Tax (EBT)
|
1,164
|
3,750
|
2,029
|
-
|
2,121
|
-
|
5,954
|
3,386
|
-
|
2,589
|
-
|
6,891
|
3,624
|
-
|
-
|
4,598
|
-
|
-
|
-
|
-
|
-
|
Net income
|
843
|
2,685
|
1,387
|
-
|
1,721
|
-
|
4,565
|
2,258
|
-
|
2,347
|
-
|
5,329
|
2,627
|
-
|
-
|
3,344
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
4.03%
|
9.63%
|
9.18%
|
-
|
12.45%
|
-
|
14.4%
|
14.1%
|
-
|
16.16%
|
-
|
16.27%
|
13.8%
|
-
|
-
|
16.87%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
36.26
|
128.8
|
66.54
|
-
|
82.58
|
-
|
218.9
|
108.1
|
-
|
112.4
|
-
|
255.0
|
125.6
|
-
|
-
|
160.8
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
25.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
35.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/4/20
|
8/6/21
|
11/4/21
|
2/9/22
|
4/28/22
|
8/8/22
|
8/8/22
|
11/2/22
|
2/8/23
|
4/28/23
|
8/8/23
|
8/8/23
|
11/2/23
|
2/8/24
|
2/8/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
25,741
|
19,218
|
23,770
|
28,040
|
30,791
|
35,700
|
37,500
|
39,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,754
|
4,820
|
6,682
|
6,014
|
4,728
|
5,809
|
9,700
|
9,800
|
ROE (net income / shareholders' equity)
|
10.1%
|
3.9%
|
10.5%
|
14.8%
|
16.5%
|
15.4%
|
14.4%
|
13.8%
|
ROA (Net income/ Total Assets)
|
11%
|
5.88%
|
12%
|
16.1%
|
17.2%
|
16.6%
|
16%
|
15.5%
|
Assets
1 |
48,239
|
33,283
|
43,018
|
51,796
|
62,920
|
68,569
|
72,775
|
78,271
|
Book Value Per Share
2 |
2,119
|
2,196
|
2,520
|
2,899
|
3,382
|
3,526
|
3,855
|
4,140
|
Cash Flow per Share
|
311.0
|
216.0
|
393.0
|
542.0
|
659.0
|
-
|
-
|
-
|
Capex
1 |
3,171
|
2,734
|
1,890
|
3,218
|
5,299
|
6,100
|
4,833
|
4,833
|
Capex / Sales
|
5.01%
|
5.65%
|
3.28%
|
5.07%
|
7.42%
|
7.89%
|
6.04%
|
5.8%
|
Announcement Date
|
2/7/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
7,830
JPY Average target price
7,338
JPY Spread / Average Target -6.29% Consensus |
1st Jan change
|
Capi.
|
---|
| +47.37% | 1.04B | | -22.30% | 9.17B | | +17.55% | 3.76B | | +6.54% | 1.56B | | -36.27% | 1.21B | | +87.41% | 1.19B | | -28.86% | 1.17B | | -26.42% | 1B | | +14.74% | 871M | | -13.15% | 656M |
Photographic Equipment
|