Market Closed -
Japan Exchange
02:00:00 2024-07-16 am EDT
|
5-day change
|
1st Jan Change
|
976
JPY
|
-0.20%
|
|
-7.92%
|
+53.22%
|
Fiscal Period: September |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
111,769
|
20,687
|
28,524
|
39,411
|
-
|
-
|
Enterprise Value (EV)
1 |
108,512
|
18,286
|
26,072
|
36,387
|
35,754
|
34,352
|
P/E ratio
|
-1,031
x
|
-22.1
x
|
-13.4
x
|
255
x
|
54.7
x
|
26.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
20.5
x
|
2.84
x
|
3.3
x
|
3.59
x
|
3.04
x
|
2.61
x
|
EV / Revenue
|
19.9
x
|
2.51
x
|
3.02
x
|
3.31
x
|
2.76
x
|
2.27
x
|
EV / EBITDA
|
559
x
|
-21.6
x
|
-31
x
|
157
x
|
41.8
x
|
18.6
x
|
EV / FCF
|
-
|
-20,696,379
x
|
-70,123,407
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
23
x
|
5.11
x
|
11
x
|
13.1
x
|
10.6
x
|
7.57
x
|
Nbr of stocks (in thousands)
|
37,888
|
38,596
|
39,343
|
40,297
|
-
|
-
|
Reference price
2 |
2,950
|
536.0
|
725.0
|
978.0
|
978.0
|
978.0
|
Announcement Date
|
11/9/21
|
11/8/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,445
|
7,295
|
8,634
|
10,979
|
12,956
|
15,101
|
EBITDA
1 |
194
|
-846.1
|
-839.9
|
231.4
|
855.4
|
1,845
|
EBIT
1 |
170.6
|
-882.5
|
-881.4
|
185.4
|
805.4
|
1,791
|
Operating Margin
|
3.13%
|
-12.1%
|
-10.21%
|
1.69%
|
6.22%
|
11.86%
|
Earnings before Tax (EBT)
|
-100
|
-1,004
|
-2,126
|
-
|
-
|
-
|
Net income
1 |
-106
|
-930.8
|
-2,109
|
152.6
|
719.9
|
1,483
|
Net margin
|
-1.95%
|
-12.76%
|
-24.42%
|
1.39%
|
5.56%
|
9.82%
|
EPS
2 |
-2.860
|
-24.30
|
-53.92
|
3.830
|
17.88
|
36.83
|
Free Cash Flow
|
-
|
-883.6
|
-371.8
|
-
|
-
|
-
|
FCF margin
|
-
|
-12.11%
|
-4.31%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
11/8/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Net sales
1 |
1,760
|
1,857
|
3,616
|
1,802
|
1,876
|
1,952
|
2,148
|
4,100
|
2,211
|
2,323
|
-
|
2,531
|
5,264
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-180
|
-123.3
|
-303
|
-330.6
|
-248.6
|
-147
|
-62
|
-209
|
-338.2
|
-333.3
|
-
|
-26
|
90
|
Operating Margin
|
-10.23%
|
-6.64%
|
-8.38%
|
-18.35%
|
-13.25%
|
-7.53%
|
-2.89%
|
-5.1%
|
-15.3%
|
-14.35%
|
-
|
-1.03%
|
1.71%
|
Earnings before Tax (EBT)
1 |
-196
|
-
|
-351
|
-369
|
-
|
-139
|
-
|
-266
|
-371
|
-
|
-
|
-27
|
57
|
Net income
1 |
-184
|
-
|
-340
|
-336
|
-
|
-128
|
-
|
-267
|
-380
|
-
|
-
|
-16
|
54
|
Net margin
|
-10.45%
|
-
|
-9.4%
|
-18.65%
|
-
|
-6.56%
|
-
|
-6.51%
|
-17.19%
|
-
|
-
|
-0.63%
|
1.03%
|
EPS
2 |
-4.870
|
-
|
-8.920
|
-8.800
|
-
|
-3.330
|
-
|
-6.880
|
-9.720
|
-
|
-
|
-0.4100
|
1.360
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/10/22
|
5/10/22
|
8/9/22
|
11/8/22
|
2/13/23
|
5/11/23
|
5/11/23
|
8/8/23
|
11/14/23
|
11/14/23
|
2/13/24
|
5/10/24
|
Fiscal Period: September |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,257
|
2,401
|
2,452
|
3,024
|
3,657
|
5,059
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-884
|
-372
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-2.2%
|
-20.9%
|
-63.5%
|
5.87%
|
24%
|
39.9%
|
ROA (Net income/ Total Assets)
|
-2.12%
|
-14%
|
-14.1%
|
-
|
-
|
-
|
Assets
1 |
5,000
|
6,663
|
14,960
|
-
|
-
|
-
|
Book Value Per Share
2 |
128.0
|
105.0
|
65.90
|
74.60
|
92.40
|
129.0
|
Cash Flow per Share
|
-2.230
|
-23.30
|
-52.80
|
-
|
-
|
-
|
Capex
|
21
|
74.3
|
46.7
|
-
|
-
|
-
|
Capex / Sales
|
0.39%
|
1.02%
|
0.54%
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
11/8/22
|
11/14/23
|
-
|
-
|
-
|
Average target price
740
JPY Spread / Average Target -24.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +53.22% | 250M | | -9.42% | 199B | | +9.74% | 181B | | +11.82% | 168B | | +4.15% | 99.31B | | +47.80% | 91.84B | | +13.70% | 85.57B | | +12.12% | 84.59B | | +7.09% | 50.83B | | -32.80% | 44.78B |
Other IT Services & Consulting
|