Delayed
Japan Exchange
02:00:00 2024-05-29 am EDT
|
5-day change
|
1st Jan Change
|
7,850
JPY
|
-2.12%
|
|
+6.66%
|
+99.75%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,072
|
47,619
|
55,538
|
53,892
|
79,299
|
205,081
|
-
|
-
|
Enterprise Value (EV)
1 |
70,071
|
47,624
|
50,334
|
40,090
|
79,290
|
143,339
|
189,062
|
189,062
|
P/E ratio
|
10.8
x
|
10.3
x
|
14.8
x
|
6.99
x
|
8.01
x
|
11.4
x
|
14.2
x
|
13.2
x
|
Yield
|
1.95%
|
2.67%
|
2.3%
|
2.84%
|
2.25%
|
1.89%
|
1.59%
|
1.77%
|
Capitalization / Revenue
|
0.37
x
|
0.28
x
|
0.37
x
|
0.31
x
|
0.37
x
|
0.71
x
|
0.84
x
|
0.8
x
|
EV / Revenue
|
0.39
x
|
0.28
x
|
0.33
x
|
0.23
x
|
0.37
x
|
0.62
x
|
0.77
x
|
0.74
x
|
EV / EBITDA
|
6.64
x
|
5.79
x
|
7.49
x
|
3.15
x
|
5.07
x
|
6.98
x
|
8.7
x
|
7.97
x
|
EV / FCF
|
37.3
x
|
9.23
x
|
7.93
x
|
4.06
x
|
-6.38
x
|
7.5
x
|
15.3
x
|
13.7
x
|
FCF Yield
|
2.68%
|
10.8%
|
12.6%
|
24.6%
|
-15.7%
|
13.3%
|
6.53%
|
7.3%
|
Price to Book
|
0.68
x
|
0.48
x
|
0.54
x
|
0.48
x
|
0.64
x
|
1.15
x
|
1.4
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
25,369
|
25,451
|
25,546
|
25,529
|
25,539
|
25,571
|
-
|
-
|
Reference price
2 |
2,565
|
1,871
|
2,174
|
2,111
|
3,105
|
8,020
|
8,020
|
8,020
|
Announcement Date
|
5/10/19
|
5/8/20
|
5/12/21
|
5/12/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
178,108
|
169,742
|
150,419
|
172,744
|
212,044
|
229,711
|
245,345
|
257,172
|
EBITDA
1 |
10,549
|
8,221
|
6,721
|
12,736
|
15,651
|
20,540
|
21,728
|
23,725
|
EBIT
1 |
7,623
|
6,263
|
3,806
|
9,874
|
12,945
|
17,279
|
18,859
|
20,823
|
Operating Margin
|
4.28%
|
3.69%
|
2.53%
|
5.72%
|
6.1%
|
7.52%
|
7.69%
|
8.1%
|
Earnings before Tax (EBT)
1 |
6,656
|
5,883
|
5,820
|
10,886
|
13,584
|
19,836
|
20,071
|
21,732
|
Net income
1 |
6,005
|
4,625
|
3,748
|
7,717
|
9,910
|
14,311
|
14,478
|
15,531
|
Net margin
|
3.37%
|
2.72%
|
2.49%
|
4.47%
|
4.67%
|
6.23%
|
5.9%
|
6.04%
|
EPS
2 |
237.0
|
182.0
|
146.9
|
302.0
|
387.7
|
559.7
|
566.2
|
607.5
|
Free Cash Flow
1 |
1,879
|
5,158
|
6,348
|
9,863
|
-12,433
|
19,123
|
12,343
|
13,806
|
FCF margin
|
1.05%
|
3.04%
|
4.22%
|
5.71%
|
-5.86%
|
8.32%
|
5.03%
|
5.37%
|
FCF Conversion (EBITDA)
|
17.81%
|
62.74%
|
94.45%
|
77.44%
|
-
|
93.1%
|
56.81%
|
58.19%
|
FCF Conversion (Net income)
|
31.29%
|
111.52%
|
169.37%
|
127.81%
|
-
|
133.62%
|
85.26%
|
88.89%
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
60.00
|
70.00
|
120.0
|
127.5
|
141.7
|
Announcement Date
|
5/10/19
|
5/8/20
|
5/12/21
|
5/12/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
85,459
|
66,243
|
85,051
|
39,800
|
46,194
|
99,204
|
48,198
|
57,176
|
114,506
|
53,540
|
61,665
|
115,205
|
61,000
|
62,900
|
123,900
|
58,100
|
68,000
|
126,100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,204
|
-903
|
5,571
|
2,496
|
3,796
|
8,140
|
2,014
|
5,344
|
9,294
|
4,444
|
3,541
|
7,985
|
5,370
|
4,230
|
9,600
|
4,980
|
4,420
|
9,400
|
Operating Margin
|
4.92%
|
-1.36%
|
6.55%
|
6.27%
|
8.22%
|
8.21%
|
4.18%
|
9.35%
|
8.12%
|
8.3%
|
5.74%
|
6.93%
|
8.8%
|
6.72%
|
7.75%
|
8.57%
|
6.5%
|
7.45%
|
Earnings before Tax (EBT)
|
4,173
|
364
|
6,022
|
2,533
|
4,539
|
8,553
|
2,041
|
6,814
|
11,187
|
4,837
|
-
|
-
|
5,670
|
4,530
|
10,200
|
5,180
|
5,120
|
10,300
|
Net income
1 |
2,902
|
125
|
4,284
|
1,814
|
3,505
|
6,429
|
1,393
|
4,670
|
7,782
|
3,540
|
2,989
|
6,529
|
4,000
|
3,200
|
7,200
|
3,900
|
3,900
|
7,800
|
Net margin
|
3.4%
|
0.19%
|
5.04%
|
4.56%
|
7.59%
|
6.48%
|
2.89%
|
8.17%
|
6.8%
|
6.61%
|
4.85%
|
5.67%
|
6.56%
|
5.09%
|
5.81%
|
6.71%
|
5.74%
|
6.19%
|
EPS
|
114.3
|
4.930
|
167.7
|
70.97
|
137.2
|
251.6
|
54.51
|
182.7
|
304.4
|
138.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
25.00
|
25.00
|
-
|
-
|
30.00
|
-
|
-
|
35.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/6/20
|
11/10/21
|
2/8/22
|
8/9/22
|
11/9/22
|
2/8/23
|
8/8/23
|
11/9/23
|
2/8/24
|
5/10/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,999
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
5,204
|
13,802
|
9
|
19,299
|
16,019
|
16,019
|
Leverage (Debt/EBITDA)
|
0.4739
x
|
0.000608
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,879
|
5,158
|
6,348
|
9,863
|
-12,433
|
19,123
|
12,343
|
13,806
|
ROE (net income / shareholders' equity)
|
6.4%
|
4.7%
|
3.7%
|
7.2%
|
8.4%
|
10.8%
|
10.1%
|
10.4%
|
ROA (Net income/ Total Assets)
|
4.94%
|
3.92%
|
3.87%
|
4.77%
|
7.72%
|
9.56%
|
7.82%
|
8.54%
|
Assets
1 |
121,582
|
118,051
|
96,845
|
161,748
|
128,429
|
149,756
|
185,045
|
181,890
|
Book Value Per Share
2 |
3,785
|
3,883
|
4,063
|
4,382
|
4,840
|
5,532
|
5,721
|
6,007
|
Cash Flow per Share
2 |
337.0
|
282.0
|
245.0
|
399.0
|
492.0
|
686.0
|
416.0
|
595.0
|
Capex
1 |
4,008
|
3,056
|
2,433
|
2,659
|
5,402
|
2,289
|
3,733
|
3,567
|
Capex / Sales
|
2.25%
|
1.8%
|
1.62%
|
1.54%
|
2.55%
|
1%
|
1.52%
|
1.39%
|
Announcement Date
|
5/10/19
|
5/8/20
|
5/12/21
|
5/12/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Last Close Price
8,020
JPY Average target price
8,372
JPY Spread / Average Target +4.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +99.75% | 1.31B | | +4.27% | 5.09B | | +24.03% | 4.83B | | +0.59% | 4.01B | | +4.25% | 2.74B | | +2.26% | 2.01B | | -50.90% | 1.11B | | +16.65% | 1.07B | | -5.94% | 920M | | +13.08% | 846M |
Sporting & Outdoor Goods
|