Delayed
Japan Exchange
23:45:25 2024-05-20 EDT
|
5-day change
|
1st Jan Change
|
672
JPY
|
-0.15%
|
|
-6.01%
|
+2.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
17,586
|
21,725
|
18,263
|
13,639
|
13,526
|
13,940
|
-
|
Enterprise Value (EV)
1 |
16,962
|
20,763
|
16,818
|
11,695
|
11,237
|
13,940
|
13,940
|
P/E ratio
|
77.9
x
|
74.1
x
|
46.5
x
|
27.5
x
|
26.6
x
|
22.2
x
|
20.9
x
|
Yield
|
0.26%
|
-
|
-
|
1.02%
|
-
|
1.35%
|
1.44%
|
Capitalization / Revenue
|
9.81
x
|
9.89
x
|
6.95
x
|
4.01
x
|
3.49
x
|
3.2
x
|
3.02
x
|
EV / Revenue
|
9.81
x
|
9.89
x
|
6.95
x
|
4.01
x
|
3.49
x
|
3.2
x
|
3.02
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
13
x
|
12.2
x
|
EV / FCF
|
49.4
x
|
-
|
-
|
22.3
x
|
-
|
21.4
x
|
19.6
x
|
FCF Yield
|
2.02%
|
-
|
-
|
4.48%
|
-
|
4.66%
|
5.09%
|
Price to Book
|
25.2
x
|
22.6
x
|
13.2
x
|
8.03
x
|
6.82
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
18,390
|
18,941
|
19,702
|
19,796
|
20,713
|
20,713
|
-
|
Reference price
2 |
956.2
|
1,147
|
927.0
|
689.0
|
653.0
|
673.0
|
673.0
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-14
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,793
|
2,196
|
2,629
|
3,402
|
3,879
|
4,350
|
4,620
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
1,070
|
1,140
|
EBIT
1 |
310
|
408
|
556
|
775
|
927
|
960
|
1,020
|
Operating Margin
|
17.29%
|
18.58%
|
21.15%
|
22.78%
|
23.9%
|
22.07%
|
22.08%
|
Earnings before Tax (EBT)
1 |
304
|
408
|
553
|
734
|
748
|
950
|
1,010
|
Net income
1 |
201
|
289
|
389
|
497
|
510
|
600
|
640
|
Net margin
|
11.21%
|
13.16%
|
14.8%
|
14.61%
|
13.15%
|
13.79%
|
13.85%
|
EPS
2 |
12.28
|
15.48
|
19.94
|
25.07
|
24.59
|
30.27
|
32.22
|
Free Cash Flow
1 |
356
|
-
|
-
|
611.3
|
-
|
650
|
710
|
FCF margin
|
19.85%
|
-
|
-
|
17.97%
|
-
|
14.94%
|
15.37%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
60.75%
|
62.28%
|
FCF Conversion (Net income)
|
177.11%
|
-
|
-
|
123%
|
-
|
108.33%
|
110.94%
|
Dividend per Share
2 |
2.500
|
-
|
-
|
7.000
|
-
|
9.100
|
9.700
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-14
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
---|
Net sales
1 |
1,003
|
EBITDA
|
-
|
EBIT
1 |
209
|
Operating Margin
|
20.84%
|
Earnings before Tax (EBT)
1 |
209
|
Net income
1 |
146
|
Net margin
|
14.56%
|
EPS
2 |
7.950
|
Dividend per Share
2 |
-
|
Announcement Date
|
20-08-14
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
624
|
962
|
1,445
|
1,944
|
2,289
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
356
|
-
|
-
|
611
|
-
|
650
|
710
|
ROE (net income / shareholders' equity)
|
42.5%
|
29.9%
|
32.9%
|
31.3%
|
27.1%
|
26%
|
23.6%
|
ROA (Net income/ Total Assets)
|
-
|
26.2%
|
28%
|
29.6%
|
29.4%
|
14.6%
|
13.9%
|
Assets
1 |
-
|
1,102
|
1,389
|
1,679
|
1,733
|
4,110
|
4,604
|
Book Value Per Share
|
38.00
|
50.80
|
70.30
|
85.80
|
95.80
|
-
|
-
|
Cash Flow per Share
|
14.60
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1
|
-
|
49
|
-
|
180
|
180
|
Capex / Sales
|
-
|
0.05%
|
-
|
1.44%
|
-
|
4.14%
|
3.9%
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-14
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +2.91% | 87.95M | | +31.62% | 268B | | +5.00% | 137B | | +30.81% | 96.16B | | +7.51% | 92.47B | | +64.02% | 60.06B | | +15.24% | 48.02B | | +25.78% | 37.9B | | +0.15% | 35.73B | | +15.12% | 29.23B |
Other Internet Services
|