Delayed
Japan Exchange
02:00:00 2024-05-15 EDT
|
5-day change
|
1st Jan Change
|
1,295
JPY
|
+2.78%
|
|
-2.70%
|
+18.05%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
79,353
|
58,669
|
94,478
|
91,319
|
91,479
|
123,806
|
-
|
-
|
Enterprise Value (EV)
1 |
72,800
|
45,638
|
71,957
|
79,468
|
60,424
|
134,418
|
123,806
|
123,806
|
P/E ratio
|
11.9
x
|
7.79
x
|
9.44
x
|
9.84
x
|
9.52
x
|
11
x
|
9.31
x
|
8.84
x
|
Yield
|
2.53%
|
3.93%
|
3.22%
|
3.44%
|
3.54%
|
4.17%
|
3.65%
|
3.81%
|
Capitalization / Revenue
|
0.58
x
|
0.38
x
|
0.54
x
|
0.48
x
|
0.48
x
|
0.72
x
|
0.62
x
|
0.59
x
|
EV / Revenue
|
0.58
x
|
0.38
x
|
0.54
x
|
0.48
x
|
0.48
x
|
0.72
x
|
0.62
x
|
0.59
x
|
EV / EBITDA
|
7.77
x
|
4.05
x
|
5.68
x
|
6.38
x
|
5.99
x
|
6.88
x
|
6.19
x
|
5.9
x
|
EV / FCF
|
28,360,521
x
|
5,546,285
x
|
8,451,385
x
|
34,459,899
x
|
4,296,610
x
|
-
|
11,864,531
x
|
10,240,395
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
0%
|
0%
|
Price to Book
|
2.06
x
|
1.35
x
|
1.83
x
|
1.56
x
|
1.36
x
|
1.7
x
|
1.48
x
|
1.33
x
|
Nbr of stocks (in thousands)
|
98,087
|
98,108
|
98,108
|
98,087
|
98,259
|
98,259
|
-
|
-
|
Reference price
2 |
809.0
|
598.0
|
963.0
|
931.0
|
931.0
|
1,260
|
1,260
|
1,260
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
137,264
|
153,734
|
174,173
|
191,247
|
191,076
|
187,455
|
200,000
|
210,000
|
EBITDA
1 |
10,217
|
14,472
|
16,623
|
14,311
|
15,263
|
18,000
|
20,000
|
21,000
|
EBIT
1 |
9,688
|
13,706
|
15,758
|
13,435
|
14,318
|
17,192
|
19,000
|
20,000
|
Operating Margin
|
7.06%
|
8.92%
|
9.05%
|
7.02%
|
7.49%
|
9.17%
|
9.5%
|
9.52%
|
Earnings before Tax (EBT)
|
9,561
|
11,836
|
15,357
|
13,511
|
13,867
|
17,105
|
-
|
-
|
Net income
1 |
6,655
|
7,527
|
10,005
|
9,283
|
9,603
|
12,199
|
13,300
|
14,000
|
Net margin
|
4.85%
|
4.9%
|
5.74%
|
4.85%
|
5.03%
|
6.51%
|
6.65%
|
6.67%
|
EPS
2 |
67.89
|
76.73
|
102.0
|
94.63
|
97.79
|
124.2
|
135.4
|
142.5
|
Free Cash Flow
|
2,798
|
10,578
|
11,179
|
2,650
|
21,291
|
-
|
10,435
|
12,090
|
FCF margin
|
2.04%
|
6.88%
|
6.42%
|
1.39%
|
11.14%
|
-
|
5.22%
|
5.76%
|
FCF Conversion (EBITDA)
|
27.39%
|
73.09%
|
67.25%
|
18.52%
|
139.49%
|
-
|
52.18%
|
57.57%
|
FCF Conversion (Net income)
|
42.04%
|
140.53%
|
111.73%
|
28.55%
|
221.71%
|
-
|
78.46%
|
86.36%
|
Dividend per Share
2 |
20.50
|
23.50
|
31.00
|
32.00
|
33.00
|
57.00
|
46.00
|
48.00
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: März |
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
|
2024 S2
|
---|
Net sales
1 |
72,729
|
81,005
|
82,119
|
92,054
|
42,291
|
88,764
|
48,627
|
53,856
|
102,483
|
50,614
|
44,634
|
95,248
|
46,378
|
49,450
|
95,828
|
45,495
|
42,945
|
88,440
|
46,300
|
52,715
|
99,015
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,652
|
7,054
|
8,440
|
7,318
|
2,446
|
7,148
|
3,230
|
3,057
|
6,287
|
4,113
|
3,136
|
7,249
|
3,329
|
3,740
|
7,069
|
4,775
|
3,807
|
8,582
|
4,499
|
4,111
|
8,610
|
Operating Margin
|
9.15%
|
8.71%
|
10.28%
|
7.95%
|
5.78%
|
8.05%
|
6.64%
|
5.68%
|
6.13%
|
8.13%
|
7.03%
|
7.61%
|
7.18%
|
7.56%
|
7.38%
|
10.5%
|
8.86%
|
9.7%
|
9.72%
|
7.8%
|
8.7%
|
Earnings before Tax (EBT)
|
6,717
|
-
|
9,508
|
-
|
-
|
7,444
|
3,172
|
-
|
-
|
3,873
|
-
|
7,386
|
3,010
|
-
|
-
|
4,726
|
-
|
8,684
|
4,709
|
-
|
-
|
Net income
|
4,598
|
-
|
6,367
|
-
|
-
|
5,209
|
2,212
|
-
|
-
|
2,729
|
-
|
5,190
|
2,095
|
-
|
-
|
3,379
|
-
|
6,227
|
3,405
|
-
|
-
|
Net margin
|
6.32%
|
-
|
7.75%
|
-
|
-
|
5.87%
|
4.55%
|
-
|
-
|
5.39%
|
-
|
5.45%
|
4.52%
|
-
|
-
|
7.43%
|
-
|
7.04%
|
7.35%
|
-
|
-
|
EPS
|
46.88
|
-
|
64.91
|
-
|
-
|
53.10
|
22.55
|
-
|
-
|
27.82
|
-
|
52.88
|
21.32
|
-
|
-
|
34.40
|
-
|
63.38
|
34.66
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/19
|
5/14/20
|
11/5/20
|
5/14/21
|
11/5/21
|
11/5/21
|
2/4/22
|
5/13/22
|
5/13/22
|
8/5/22
|
11/4/22
|
11/4/22
|
2/3/23
|
5/12/23
|
5/12/23
|
8/4/23
|
11/2/23
|
11/2/23
|
2/5/24
|
5/14/24
|
5/14/24
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
6,553
|
13,031
|
22,521
|
11,851
|
31,055
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2,798
|
10,578
|
11,179
|
2,650
|
21,291
|
-
|
10,435
|
12,090
|
ROE (net income / shareholders' equity)
|
18.3%
|
18.4%
|
21.1%
|
16.9%
|
15.3%
|
16.7%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
14.1%
|
18.3%
|
18.8%
|
15%
|
14.1%
|
15.3%
|
-
|
-
|
Assets
1 |
47,233
|
41,029
|
53,090
|
61,947
|
68,023
|
79,576
|
-
|
-
|
Book Value Per Share
2 |
392.0
|
442.0
|
525.0
|
595.0
|
684.0
|
806.0
|
853.0
|
949.0
|
Cash Flow per Share
|
73.30
|
84.50
|
111.0
|
104.0
|
107.0
|
136.0
|
-
|
-
|
Capex
1 |
1,055
|
1,637
|
1,995
|
1,072
|
2,727
|
1,000
|
1,000
|
1,000
|
Capex / Sales
|
0.77%
|
1.06%
|
1.15%
|
0.56%
|
1.43%
|
0.54%
|
0.5%
|
0.48%
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Last Close Price
1,260
JPY Average target price
1,800
JPY Spread / Average Target +42.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.05% | 791M | | +75.32% | 95.73B | | +2.23% | 30.1B | | +3.95% | 22.94B | | +12.71% | 20.21B | | -6.23% | 16.26B | | +0.93% | 13.67B | | +4.60% | 11.75B | | +14.61% | 10.53B | | +13.08% | 9.89B |
Other Computer Hardware
|