Market Closed -
Japan Exchange
02:00:00 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
2,606
JPY
|
+1.16%
|
|
-0.53%
|
-31.17%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
223,455
|
206,515
|
484,650
|
415,940
|
538,081
|
532,866
|
-
|
-
|
Enterprise Value (EV)
1 |
188,956
|
166,503
|
441,563
|
355,636
|
471,122
|
448,519
|
434,256
|
420,029
|
P/E ratio
|
19.6
x
|
18.1
x
|
43.8
x
|
32.4
x
|
25.7
x
|
29.6
x
|
29.1
x
|
26
x
|
Yield
|
1.28%
|
1.39%
|
0.59%
|
0.92%
|
1.18%
|
0.99%
|
1.04%
|
1.16%
|
Capitalization / Revenue
|
4.01
x
|
3.77
x
|
9.39
x
|
7.29
x
|
6.15
x
|
6.13
x
|
6.01
x
|
5.59
x
|
EV / Revenue
|
3.39
x
|
3.04
x
|
8.56
x
|
6.24
x
|
5.39
x
|
5.16
x
|
4.89
x
|
4.41
x
|
EV / EBITDA
|
11.5
x
|
9.92
x
|
27.4
x
|
19
x
|
16.1
x
|
19
x
|
16.7
x
|
14.9
x
|
EV / FCF
|
28.5
x
|
17.7
x
|
52.9
x
|
-1,104
x
|
38.3
x
|
25.2
x
|
22.9
x
|
22.8
x
|
FCF Yield
|
3.51%
|
5.66%
|
1.89%
|
-0.09%
|
2.61%
|
3.96%
|
4.37%
|
4.38%
|
Price to Book
|
3.33
x
|
2.76
x
|
5.69
x
|
4.33
x
|
4.7
x
|
4.25
x
|
3.84
x
|
3.48
x
|
Nbr of stocks (in thousands)
|
204,629
|
204,470
|
204,494
|
204,493
|
204,438
|
204,477
|
-
|
-
|
Reference price
2 |
1,092
|
1,010
|
2,370
|
2,034
|
2,632
|
2,606
|
2,606
|
2,606
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
55,701
|
54,819
|
51,595
|
57,020
|
87,457
|
86,878
|
88,724
|
95,280
|
EBITDA
1 |
16,493
|
16,790
|
16,104
|
18,709
|
29,272
|
23,630
|
25,980
|
28,267
|
EBIT
1 |
15,741
|
16,094
|
15,503
|
18,107
|
28,669
|
23,703
|
26,128
|
27,660
|
Operating Margin
|
28.26%
|
29.36%
|
30.05%
|
31.76%
|
32.78%
|
27.28%
|
29.45%
|
29.03%
|
Earnings before Tax (EBT)
1 |
16,097
|
16,426
|
15,994
|
18,619
|
29,791
|
25,100
|
27,500
|
29,000
|
Net income
1 |
11,375
|
11,437
|
11,067
|
12,820
|
20,900
|
18,004
|
18,402
|
20,020
|
Net margin
|
20.42%
|
20.86%
|
21.45%
|
22.48%
|
23.9%
|
20.72%
|
20.74%
|
21.01%
|
EPS
2 |
55.59
|
55.92
|
54.12
|
62.69
|
102.2
|
88.11
|
89.50
|
100.4
|
Free Cash Flow
1 |
6,623
|
9,430
|
8,348
|
-322
|
12,306
|
17,776
|
18,991
|
18,412
|
FCF margin
|
11.89%
|
17.2%
|
16.18%
|
-0.56%
|
14.07%
|
20.46%
|
21.4%
|
19.32%
|
FCF Conversion (EBITDA)
|
40.16%
|
56.16%
|
51.84%
|
-
|
42.04%
|
75.22%
|
73.1%
|
65.14%
|
FCF Conversion (Net income)
|
58.22%
|
82.45%
|
75.43%
|
-
|
58.88%
|
98.73%
|
103.2%
|
91.97%
|
Dividend per Share
2 |
14.00
|
14.00
|
14.00
|
18.80
|
31.00
|
25.70
|
27.10
|
30.10
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
29,010
|
25,809
|
24,455
|
27,140
|
16,553
|
29,740
|
12,782
|
14,498
|
27,280
|
18,061
|
24,389
|
42,450
|
22,614
|
22,393
|
45,007
|
19,884
|
26,300
|
46,184
|
20,933
|
20,093
|
22,325
|
20,125
|
23,925
|
19,525
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,662
|
7,432
|
7,496
|
8,007
|
6,893
|
11,138
|
3,193
|
3,776
|
6,969
|
4,110
|
10,084
|
14,194
|
7,611
|
6,864
|
14,475
|
2,095
|
9,270
|
11,365
|
6,407
|
5,639
|
7,905
|
5,580
|
6,966
|
5,549
|
Operating Margin
|
29.86%
|
28.8%
|
30.65%
|
29.5%
|
41.64%
|
37.45%
|
24.98%
|
26.04%
|
25.55%
|
22.76%
|
41.35%
|
33.44%
|
33.66%
|
30.65%
|
32.16%
|
10.54%
|
35.25%
|
24.61%
|
30.61%
|
28.06%
|
35.41%
|
27.73%
|
29.12%
|
28.42%
|
Earnings before Tax (EBT)
|
8,914
|
-
|
7,640
|
8,354
|
6,845
|
11,064
|
3,398
|
4,157
|
7,555
|
5,307
|
-
|
15,524
|
7,272
|
-
|
14,267
|
3,938
|
9,919
|
13,857
|
6,494
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
6,271
|
5,166
|
5,601
|
5,466
|
5,096
|
8,144
|
1,906
|
2,770
|
4,676
|
4,023
|
7,498
|
11,521
|
4,981
|
4,398
|
9,379
|
3,120
|
7,120
|
10,240
|
4,353
|
3,704
|
-
|
-
|
-
|
-
|
Net margin
|
21.62%
|
20.02%
|
22.9%
|
20.14%
|
30.79%
|
27.38%
|
14.91%
|
19.11%
|
17.14%
|
22.27%
|
30.74%
|
27.14%
|
22.03%
|
19.64%
|
20.84%
|
15.69%
|
27.07%
|
22.17%
|
20.79%
|
18.43%
|
-
|
-
|
-
|
-
|
EPS
|
30.66
|
-
|
27.39
|
-
|
24.92
|
39.83
|
9.320
|
-
|
-
|
19.67
|
36.67
|
56.35
|
24.36
|
21.51
|
-
|
15.27
|
-
|
50.09
|
21.28
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/25/19
|
5/14/20
|
10/30/20
|
5/13/21
|
10/25/21
|
10/25/21
|
1/27/22
|
5/12/22
|
5/12/22
|
7/28/22
|
10/27/22
|
10/27/22
|
1/30/23
|
5/11/23
|
5/11/23
|
7/28/23
|
10/27/23
|
10/27/23
|
1/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
34,499
|
40,012
|
43,087
|
60,304
|
66,959
|
84,348
|
98,610
|
112,837
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6,623
|
9,430
|
8,348
|
-322
|
12,306
|
17,776
|
18,991
|
18,412
|
ROE (net income / shareholders' equity)
|
18.2%
|
16.1%
|
13.9%
|
14.2%
|
19.9%
|
14.9%
|
14%
|
13.5%
|
ROA (Net income/ Total Assets)
|
19.8%
|
18%
|
11.1%
|
16.2%
|
21.5%
|
11.5%
|
11.6%
|
11.2%
|
Assets
1 |
57,526
|
63,427
|
99,748
|
79,132
|
97,302
|
156,560
|
158,637
|
178,750
|
Book Value Per Share
2 |
328.0
|
365.0
|
416.0
|
470.0
|
560.0
|
614.0
|
679.0
|
748.0
|
Cash Flow per Share
|
59.30
|
59.30
|
57.10
|
65.60
|
105.0
|
-
|
-
|
-
|
Capex
1 |
454
|
231
|
340
|
515
|
918
|
865
|
754
|
764
|
Capex / Sales
|
0.82%
|
0.42%
|
0.66%
|
0.9%
|
1.05%
|
1%
|
0.85%
|
0.8%
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
2,606
JPY Average target price
2,760
JPY Spread / Average Target +5.91% Consensus |
1st Jan change
|
Capi.
|
---|
| -31.17% | 3.42B | | +8.84% | 18.12B | | -11.57% | 16.39B | | +2.87% | 10.99B | | +22.58% | 8.07B | | +2.20% | 6.79B | | -9.97% | 3.15B | | +10.85% | 3.03B | | +16.92% | 2.74B | | -3.33% | 2.19B |
Other Entertainment Production
|