Market Closed -
Japan Exchange
02:00:00 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
1,313
JPY
|
-2.88%
|
|
-1.13%
|
+54.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,439
|
18,212
|
14,727
|
7,976
|
8,613
|
13,349
|
-
|
-
|
Enterprise Value (EV)
1 |
13,466
|
17,237
|
13,734
|
6,033
|
6,474
|
13,349
|
13,349
|
13,349
|
P/E ratio
|
15
x
|
14.9
x
|
12.2
x
|
22.2
x
|
16.8
x
|
13.5
x
|
11.8
x
|
10.7
x
|
Yield
|
2.05%
|
2.05%
|
2.57%
|
1.4%
|
1.89%
|
2.06%
|
2.06%
|
2.06%
|
Capitalization / Revenue
|
1.06
x
|
1.06
x
|
0.73
x
|
0.25
x
|
0.24
x
|
0.32
x
|
0.3
x
|
0.27
x
|
EV / Revenue
|
1.06
x
|
1.06
x
|
0.73
x
|
0.25
x
|
0.24
x
|
0.32
x
|
0.3
x
|
0.27
x
|
EV / EBITDA
|
14,956,598
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
43.7
x
|
28.7
x
|
30.1
x
|
-
|
67
x
|
9.69
x
|
22.4
x
|
21
x
|
FCF Yield
|
2.29%
|
3.49%
|
3.33%
|
-
|
1.49%
|
10.3%
|
4.46%
|
4.76%
|
Price to Book
|
2.62
x
|
2.57
x
|
1.83
x
|
1
x
|
1.02
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
10,537
|
10,389
|
10,512
|
10,187
|
10,157
|
10,167
|
-
|
-
|
Reference price
2 |
1,655
|
1,753
|
1,401
|
783.0
|
848.0
|
1,313
|
1,313
|
1,313
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,522
|
17,129
|
20,227
|
32,055
|
36,344
|
41,600
|
45,000
|
49,000
|
EBITDA
|
1,166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,132
|
1,243
|
1,522
|
776
|
1,079
|
1,850
|
2,100
|
2,300
|
Operating Margin
|
6.85%
|
7.26%
|
7.52%
|
2.42%
|
2.97%
|
4.45%
|
4.67%
|
4.69%
|
Earnings before Tax (EBT)
1 |
1,643
|
1,764
|
1,537
|
778
|
1,073
|
1,850
|
2,100
|
2,300
|
Net income
1 |
1,163
|
1,235
|
1,203
|
364
|
510
|
990
|
1,130
|
1,250
|
Net margin
|
7.04%
|
7.21%
|
5.95%
|
1.14%
|
1.4%
|
2.38%
|
2.51%
|
2.55%
|
EPS
2 |
110.3
|
118.0
|
115.1
|
35.29
|
50.35
|
97.40
|
111.1
|
122.9
|
Free Cash Flow
1 |
399
|
635
|
489.7
|
-
|
128.5
|
1,377
|
595
|
635
|
FCF margin
|
2.41%
|
3.71%
|
2.42%
|
-
|
0.35%
|
3.31%
|
1.32%
|
1.3%
|
FCF Conversion (EBITDA)
|
34.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
34.31%
|
51.42%
|
40.71%
|
-
|
25.2%
|
139.09%
|
52.65%
|
50.8%
|
Dividend per Share
2 |
34.00
|
36.00
|
36.00
|
11.00
|
16.00
|
27.00
|
27.00
|
27.00
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
7,278
|
10,000
|
5,210
|
6,874
|
14,601
|
8,279
|
9,175
|
6,801
|
8,733
|
15,535
|
9,230
|
11,579
|
9,137
|
10,363
|
19,500
|
10,400
|
11,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
283
|
1,058
|
114
|
153
|
463
|
162
|
151
|
-101
|
143.1
|
42
|
503
|
534
|
207
|
363
|
570
|
695
|
585
|
Operating Margin
|
3.89%
|
10.58%
|
2.19%
|
2.23%
|
3.17%
|
1.96%
|
1.65%
|
-1.49%
|
1.64%
|
0.27%
|
5.45%
|
4.61%
|
2.27%
|
3.5%
|
2.92%
|
6.68%
|
5%
|
Earnings before Tax (EBT)
1 |
753
|
1,059
|
-
|
153
|
465
|
158
|
-
|
-101
|
144.3
|
43
|
499
|
531
|
207
|
363
|
-
|
695
|
585
|
Net income
1 |
502
|
806
|
215
|
86
|
272
|
73
|
19
|
-36
|
125.7
|
12
|
258
|
240
|
220
|
150
|
370
|
450
|
170
|
Net margin
|
6.9%
|
8.06%
|
4.13%
|
1.25%
|
1.86%
|
0.88%
|
0.21%
|
-0.53%
|
1.44%
|
0.08%
|
2.8%
|
2.07%
|
2.41%
|
1.45%
|
1.9%
|
4.33%
|
1.45%
|
EPS
|
47.63
|
77.54
|
-
|
8.230
|
26.03
|
7.240
|
-
|
-3.620
|
-
|
1.270
|
25.42
|
-
|
21.67
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/20
|
7/29/21
|
2/14/22
|
5/12/22
|
8/10/22
|
11/11/22
|
2/14/23
|
5/12/23
|
8/9/23
|
8/9/23
|
11/10/23
|
2/14/24
|
5/10/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
3,973
|
975
|
993
|
1,943
|
2,139
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
399
|
635
|
490
|
-
|
129
|
1,377
|
595
|
635
|
ROE (net income / shareholders' equity)
|
18.6%
|
18%
|
15.9%
|
4.5%
|
6.3%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
13.2%
|
11.6%
|
11%
|
4.4%
|
5.01%
|
-
|
-
|
-
|
Assets
1 |
8,843
|
10,621
|
10,887
|
8,273
|
10,187
|
-
|
-
|
-
|
Book Value Per Share
|
631.0
|
681.0
|
765.0
|
781.0
|
827.0
|
-
|
-
|
-
|
Cash Flow per Share
|
113.0
|
123.0
|
122.0
|
138.0
|
170.0
|
-
|
-
|
-
|
Capex
1 |
121
|
48
|
159
|
122
|
370
|
1,560
|
1,650
|
1,660
|
Capex / Sales
|
0.73%
|
0.28%
|
0.79%
|
0.38%
|
1.02%
|
3.75%
|
3.67%
|
3.39%
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
1,313
JPY Average target price
2,000
JPY Spread / Average Target +52.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +54.83% | 85.54M | | +2.88% | 2.24B | | -32.55% | 459M | | -23.55% | 440M | | +24.18% | 411M | | -1.91% | 144M | | -52.31% | 109M | | +4.67% | 107M | | +5.39% | 85.44M | | -35.75% | 73.7M |
Marketing Consulting Services
|