Market Closed -
Japan Exchange
02:00:00 2024-05-22 EDT
|
5-day change
|
1st Jan Change
|
1,243
JPY
|
+2.98%
|
|
+6.33%
|
+17.93%
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
55,006
|
34,658
|
26,563
|
22,600
|
-
|
-
|
Enterprise Value (EV)
1 |
53,677
|
31,644
|
21,688
|
20,578
|
22,600
|
22,600
|
P/E ratio
|
50
x
|
20.4
x
|
13.9
x
|
9.69
x
|
11.4
x
|
9.78
x
|
Yield
|
0.24%
|
0.63%
|
1.76%
|
4.09%
|
2.07%
|
2.07%
|
Capitalization / Revenue
|
4.93
x
|
2.65
x
|
1.8
x
|
1.3
x
|
1.34
x
|
1.23
x
|
EV / Revenue
|
4.93
x
|
2.65
x
|
1.8
x
|
1.3
x
|
1.34
x
|
1.23
x
|
EV / EBITDA
|
16,555,754
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-252,328,262
x
|
17,584,161
x
|
11,518,956
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
6.77
x
|
3.59
x
|
2.37
x
|
1.59
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
18,699
|
18,694
|
18,706
|
18,724
|
-
|
-
|
Reference price
2 |
2,942
|
1,854
|
1,420
|
1,207
|
1,207
|
1,207
|
Announcement Date
|
5/14/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,334
|
11,163
|
13,097
|
14,787
|
15,825
|
16,900
|
18,400
|
EBITDA
|
-
|
3,322
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,293
|
2,945
|
3,364
|
3,504
|
3,600
|
4,100
|
Operating Margin
|
-
|
20.54%
|
22.49%
|
22.75%
|
22.14%
|
21.3%
|
22.28%
|
Earnings before Tax (EBT)
|
-
|
1,589
|
2,690
|
2,955
|
3,211
|
-
|
-
|
Net income
1 |
-
|
920
|
1,702
|
1,914
|
2,123
|
1,980
|
2,310
|
Net margin
|
-
|
8.24%
|
13%
|
12.94%
|
13.42%
|
11.72%
|
12.55%
|
EPS
2 |
112.8
|
58.88
|
91.05
|
102.4
|
113.4
|
105.7
|
123.4
|
Free Cash Flow
|
-
|
-218
|
1,971
|
2,306
|
-
|
-
|
-
|
FCF margin
|
-
|
-1.95%
|
15.05%
|
15.59%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
115.8%
|
120.48%
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
7.051
|
11.67
|
25.00
|
45.00
|
25.00
|
25.00
|
Announcement Date
|
11/11/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
6,349
|
3,265
|
3,547
|
7,200
|
3,834
|
3,753
|
3,974
|
3,847
|
7,821
|
3,983
|
4,021
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,530
|
781
|
766
|
1,631
|
1,017
|
716
|
1,053
|
947
|
2,000
|
864
|
640
|
Operating Margin
|
-
|
24.1%
|
23.92%
|
21.6%
|
22.65%
|
26.53%
|
19.08%
|
26.5%
|
24.62%
|
25.57%
|
21.69%
|
15.92%
|
Earnings before Tax (EBT)
|
-
|
1,552
|
760
|
774
|
1,588
|
1,020
|
-
|
1,041
|
-
|
1,986
|
873
|
-
|
Net income
1 |
-
|
1,023
|
471
|
517
|
1,024
|
676
|
214
|
725
|
605
|
1,330
|
561
|
232
|
Net margin
|
-
|
16.11%
|
14.43%
|
14.58%
|
14.22%
|
17.63%
|
5.7%
|
18.24%
|
15.73%
|
17.01%
|
14.08%
|
5.77%
|
EPS
|
-
|
54.76
|
25.21
|
27.71
|
54.80
|
36.13
|
-
|
38.77
|
-
|
71.11
|
29.94
|
-
|
Dividend per Share
|
0.6410
|
1.667
|
-
|
-
|
10.00
|
-
|
-
|
-
|
-
|
10.00
|
-
|
-
|
Announcement Date
|
11/11/20
|
11/11/21
|
2/14/22
|
8/15/22
|
11/14/22
|
2/14/23
|
5/15/23
|
8/14/23
|
11/14/23
|
11/14/23
|
2/14/24
|
5/14/24
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
1,329
|
3,014
|
4,875
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-218
|
1,971
|
2,306
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
16.1%
|
19.1%
|
18.3%
|
17.6%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
13.8%
|
16%
|
16.9%
|
-
|
-
|
Assets
1 |
-
|
-
|
12,296
|
11,990
|
12,555
|
-
|
-
|
Book Value Per Share
|
-
|
435.0
|
517.0
|
600.0
|
689.0
|
-
|
-
|
Cash Flow per Share
|
-
|
125.0
|
147.0
|
155.0
|
158.0
|
-
|
-
|
Capex
|
-
|
1,893
|
1,375
|
676
|
-
|
-
|
-
|
Capex / Sales
|
-
|
16.96%
|
10.5%
|
4.57%
|
-
|
-
|
-
|
Announcement Date
|
11/11/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/14/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +17.93% | 145M | | -10.34% | 5.73B | | +6.17% | 3.18B | | +1.77% | 2.94B | | -11.72% | 2.67B | | +8.01% | 1.59B | | -23.79% | 1.54B | | +16.26% | 448M | | +14.12% | 335M | | 0.00% | 328M |
Gyms, Fitness and Spa Centers
|