Delayed
Japan Exchange
02:00:00 2024-05-22 EDT
|
5-day change
|
1st Jan Change
|
1,615
JPY
|
-2.59%
|
|
+2.15%
|
+0.94%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
8,466
|
6,738
|
3,895
|
13,425
|
9,504
|
13,730
|
Enterprise Value (EV)
1 |
5,941
|
3,874
|
1,164
|
10,256
|
6,778
|
11,372
|
P/E ratio
|
30.2
x
|
26.6
x
|
-18.6
x
|
321
x
|
-148
x
|
-305
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.44
x
|
3
x
|
1.57
x
|
4.17
x
|
2.36
x
|
2.82
x
|
EV / Revenue
|
3.12
x
|
1.73
x
|
0.47
x
|
3.19
x
|
1.68
x
|
2.34
x
|
EV / EBITDA
|
14.6
x
|
8.59
x
|
-7.61
x
|
55.4
x
|
-41.1
x
|
108
x
|
EV / FCF
|
21.1
x
|
10.3
x
|
-10
x
|
15.9
x
|
350
x
|
82
x
|
FCF Yield
|
4.74%
|
9.75%
|
-9.98%
|
6.29%
|
0.29%
|
1.22%
|
Price to Book
|
4.38
x
|
3.07
x
|
1.81
x
|
6.08
x
|
4.47
x
|
6.58
x
|
Nbr of stocks (in thousands)
|
6,482
|
6,532
|
6,833
|
6,850
|
6,902
|
6,917
|
Reference price
2 |
1,306
|
1,032
|
570.0
|
1,960
|
1,377
|
1,985
|
Announcement Date
|
18-06-28
|
19-06-27
|
20-06-30
|
21-06-29
|
22-06-29
|
23-06-29
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,906
|
2,243
|
2,480
|
3,219
|
4,029
|
4,862
|
EBITDA
1 |
408
|
451
|
-153
|
185
|
-165
|
105
|
EBIT
1 |
391
|
430
|
-189
|
135
|
-241
|
9
|
Operating Margin
|
20.51%
|
19.17%
|
-7.62%
|
4.19%
|
-5.98%
|
0.19%
|
Earnings before Tax (EBT)
1 |
389
|
427
|
-191
|
148
|
-251
|
6
|
Net income
1 |
287
|
257
|
-207
|
42
|
-64
|
-45
|
Net margin
|
15.06%
|
11.46%
|
-8.35%
|
1.3%
|
-1.59%
|
-0.93%
|
EPS
2 |
43.26
|
38.81
|
-30.69
|
6.105
|
-9.307
|
-6.509
|
Free Cash Flow
1 |
281.4
|
377.8
|
-116.1
|
645.4
|
19.38
|
138.6
|
FCF margin
|
14.76%
|
16.84%
|
-4.68%
|
20.05%
|
0.48%
|
2.85%
|
FCF Conversion (EBITDA)
|
68.96%
|
83.76%
|
-
|
348.85%
|
-
|
132.02%
|
FCF Conversion (Net income)
|
98.04%
|
146.98%
|
-
|
1,536.61%
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18-06-28
|
19-06-27
|
20-06-30
|
21-06-29
|
22-06-29
|
23-06-29
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,184
|
1,411
|
1,922
|
1,041
|
1,062
|
2,260
|
1,249
|
1,353
|
2,602
|
1,292
|
2,641
|
1,474
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
41
|
61
|
35
|
-52
|
-47
|
-23
|
68
|
-37
|
31
|
237
|
529
|
335
|
Operating Margin
|
3.46%
|
4.32%
|
1.82%
|
-5%
|
-4.43%
|
-1.02%
|
5.44%
|
-2.73%
|
1.19%
|
18.34%
|
20.03%
|
22.73%
|
Earnings before Tax (EBT)
1 |
40
|
77
|
43
|
-62
|
-40
|
-18
|
68
|
-
|
-
|
248
|
521
|
336
|
Net income
1 |
12
|
32
|
-53
|
-55
|
-47
|
-48
|
37
|
-
|
-
|
156
|
327
|
224
|
Net margin
|
1.01%
|
2.27%
|
-2.76%
|
-5.28%
|
-4.43%
|
-2.12%
|
2.96%
|
-
|
-
|
12.07%
|
12.38%
|
15.2%
|
EPS
2 |
1.935
|
4.730
|
-7.830
|
-8.010
|
-6.840
|
-7.020
|
5.300
|
-
|
-
|
22.70
|
47.36
|
32.41
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-11-14
|
20-11-13
|
21-11-12
|
22-02-14
|
22-08-12
|
22-11-14
|
23-02-14
|
23-05-15
|
23-05-15
|
23-08-14
|
23-11-14
|
24-02-14
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,525
|
2,864
|
2,731
|
3,169
|
2,726
|
2,358
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
281
|
378
|
-116
|
645
|
19.4
|
139
|
ROE (net income / shareholders' equity)
|
16%
|
12.4%
|
-9.5%
|
1.93%
|
-2.95%
|
-2.13%
|
ROA (Net income/ Total Assets)
|
9.17%
|
8.49%
|
-3.31%
|
2.16%
|
-3.53%
|
0.13%
|
Assets
1 |
3,131
|
3,028
|
6,248
|
1,944
|
1,813
|
-35,857
|
Book Value Per Share
2 |
298.0
|
336.0
|
315.0
|
322.0
|
308.0
|
302.0
|
Cash Flow per Share
2 |
389.0
|
467.0
|
423.0
|
480.0
|
406.0
|
346.0
|
Capex
1 |
16
|
53
|
75
|
49
|
39
|
81
|
Capex / Sales
|
0.84%
|
2.36%
|
3.02%
|
1.52%
|
0.97%
|
1.67%
|
Announcement Date
|
18-06-28
|
19-06-27
|
20-06-30
|
21-06-29
|
22-06-29
|
23-06-29
|
|
1st Jan change
|
Capi.
|
---|
| +0.94% | 73.48M | | +30.79% | 456B | | +33.63% | 280B | | +3.90% | 134B | | +29.55% | 94.31B | | +62.27% | 60.48B | | +14.09% | 46.13B | | +25.91% | 37.31B | | -0.62% | 35.48B | | +12.07% | 28.36B |
Other Internet Services
|