Market Closed -
Japan Exchange
02:00:00 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
2,965
JPY
|
-4.05%
|
|
+10.02%
|
-6.47%
|
Fiscal Period: February |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
17,975
|
20,926
|
23,232
|
-
|
-
|
Enterprise Value (EV)
1 |
11,177
|
15,274
|
32,361
|
23,232
|
23,232
|
P/E ratio
|
40.5
x
|
46
x
|
50.5
x
|
57.8
x
|
38.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.65
x
|
1.21
x
|
1.18
x
|
0.65
x
|
0.47
x
|
EV / Revenue
|
1.65
x
|
1.21
x
|
1.18
x
|
0.65
x
|
0.47
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
53,817,009
x
|
354,669,913
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1.99
x
|
2.17
x
|
3.04
x
|
2.1
x
|
1.99
x
|
Nbr of stocks (in thousands)
|
7,682
|
7,753
|
7,835
|
-
|
-
|
Reference price
2 |
2,340
|
2,699
|
2,965
|
2,965
|
2,965
|
Announcement Date
|
22-04-14
|
23-04-14
|
24-04-12
|
-
|
-
|
Fiscal Period: February |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,920
|
17,295
|
27,510
|
35,800
|
49,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
638
|
552
|
897
|
950
|
1,400
|
Operating Margin
|
5.84%
|
3.19%
|
3.26%
|
2.65%
|
2.83%
|
Earnings before Tax (EBT)
|
643
|
594
|
870
|
-
|
-
|
Net income
1 |
442
|
453
|
638
|
400
|
600
|
Net margin
|
4.05%
|
2.62%
|
2.32%
|
1.12%
|
1.21%
|
EPS
2 |
57.74
|
58.64
|
81.76
|
51.30
|
76.60
|
Free Cash Flow
|
334
|
59
|
-
|
-
|
-
|
FCF margin
|
3.06%
|
0.34%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
75.57%
|
13.02%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-04-14
|
23-04-14
|
24-04-12
|
-
|
-
|
Fiscal Period: February |
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
5,088
|
2,684
|
3,345
|
3,730
|
7,075
|
4,886
|
5,334
|
5,887
|
6,593
|
12,480
|
7,322
|
7,708
|
7,900
|
8,260
|
9,640
|
10,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
364
|
161
|
148
|
187
|
335
|
154
|
63
|
165
|
238
|
403
|
316
|
178
|
170
|
260
|
320
|
200
|
Operating Margin
|
7.15%
|
6%
|
4.42%
|
5.01%
|
4.73%
|
3.15%
|
1.18%
|
2.8%
|
3.61%
|
3.23%
|
4.32%
|
2.31%
|
2.15%
|
3.15%
|
3.32%
|
2%
|
Earnings before Tax (EBT)
|
352
|
187
|
139
|
-
|
331
|
234
|
-
|
157
|
-
|
332
|
372
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
246
|
137
|
110
|
156
|
266
|
167
|
20
|
107
|
123
|
230
|
276
|
132
|
80
|
100
|
200
|
20
|
Net margin
|
4.83%
|
5.1%
|
3.29%
|
4.18%
|
3.76%
|
3.42%
|
0.37%
|
1.82%
|
1.87%
|
1.84%
|
3.77%
|
1.71%
|
1.01%
|
1.21%
|
2.07%
|
0.2%
|
EPS
|
32.24
|
17.82
|
14.40
|
-
|
34.46
|
21.57
|
-
|
13.86
|
-
|
29.58
|
35.34
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-15
|
22-01-14
|
22-07-15
|
22-10-14
|
22-10-14
|
23-01-13
|
23-04-14
|
23-07-14
|
23-10-13
|
23-10-13
|
24-01-12
|
24-04-12
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
6,798
|
5,652
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
334
|
59
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.9%
|
4.9%
|
6.3%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
4.72%
|
6.29%
|
-
|
-
|
Assets
1 |
-
|
9,588
|
10,138
|
-
|
-
|
Book Value Per Share
2 |
1,176
|
1,246
|
1,361
|
1,413
|
1,489
|
Cash Flow per Share
|
65.90
|
67.60
|
90.20
|
-
|
-
|
Capex
|
3
|
22
|
-
|
-
|
-
|
Capex / Sales
|
0.03%
|
0.13%
|
-
|
-
|
-
|
Announcement Date
|
22-04-14
|
23-04-14
|
24-04-12
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -6.47% | 155M | | -12.23% | 193B | | +2.84% | 171B | | +1.94% | 154B | | +5.19% | 101B | | +10.74% | 80B | | +27.57% | 77.2B | | -7.66% | 70.57B | | -19.46% | 53.36B | | -9.89% | 42.57B |
Other IT Services & Consulting
|