Market Closed -
Japan Exchange
02:00:00 2024-07-12 am EDT
|
5-day change
|
1st Jan Change
|
604
JPY
|
-0.17%
|
|
-3.97%
|
+60.64%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
38,497
|
17,550
|
11,601
|
11,411
|
7,232
|
7,389
|
Enterprise Value (EV)
1 |
37,374
|
16,907
|
10,860
|
10,331
|
6,344
|
6,483
|
P/E ratio
|
198
x
|
-66.9
x
|
-13.9
x
|
-38.8
x
|
-54.8
x
|
57.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
14.3
x
|
8.27
x
|
5.7
x
|
5.39
x
|
2.81
x
|
2.52
x
|
EV / Revenue
|
13.9
x
|
7.97
x
|
5.33
x
|
4.88
x
|
2.46
x
|
2.21
x
|
EV / EBITDA
|
134
x
|
-120
x
|
-21.5
x
|
-27.7
x
|
-60.4
x
|
-
|
EV / FCF
|
-160
x
|
-420
x
|
-24.2
x
|
-29.1
x
|
-39.6
x
|
-141
x
|
FCF Yield
|
-0.63%
|
-0.24%
|
-4.14%
|
-3.43%
|
-2.52%
|
-0.71%
|
Price to Book
|
29.3
x
|
17.1
x
|
8.84
x
|
7.4
x
|
5.11
x
|
4.78
x
|
Nbr of stocks (in thousands)
|
10,694
|
10,908
|
11,960
|
12,764
|
12,777
|
12,784
|
Reference price
2 |
3,600
|
1,609
|
970.0
|
894.0
|
566.0
|
578.0
|
Announcement Date
|
5/30/19
|
5/29/20
|
5/31/21
|
5/30/22
|
5/30/23
|
5/31/24
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
2,684
|
2,122
|
2,037
|
2,119
|
2,574
|
2,929
|
EBITDA
1 |
279
|
-141
|
-505
|
-373
|
-105
|
-
|
EBIT
1 |
272
|
-176
|
-597
|
-378
|
-110
|
102
|
Operating Margin
|
10.13%
|
-8.29%
|
-29.31%
|
-17.84%
|
-4.27%
|
3.48%
|
Earnings before Tax (EBT)
1 |
268
|
-202
|
-813
|
-287
|
-128
|
75
|
Net income
1 |
203
|
-260
|
-786
|
-291
|
-132
|
128
|
Net margin
|
7.56%
|
-12.25%
|
-38.59%
|
-13.73%
|
-5.13%
|
4.37%
|
EPS
2 |
18.16
|
-24.05
|
-69.71
|
-23.02
|
-10.33
|
10.01
|
Free Cash Flow
1 |
-233.6
|
-40.25
|
-449.4
|
-354.9
|
-160.1
|
-46
|
FCF margin
|
-8.7%
|
-1.9%
|
-22.06%
|
-16.75%
|
-6.22%
|
-1.57%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/30/19
|
5/29/20
|
5/31/21
|
5/30/22
|
5/30/23
|
5/31/24
|
Fiscal Period: February |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,016
|
967
|
561
|
619
|
1,266
|
656
|
657
|
1,385
|
771
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-352
|
-263
|
-74
|
-35
|
-52
|
-27
|
-38
|
-29
|
44
|
Operating Margin
|
-34.65%
|
-27.2%
|
-13.19%
|
-5.65%
|
-4.11%
|
-4.12%
|
-5.78%
|
-2.09%
|
5.71%
|
Earnings before Tax (EBT)
1 |
-361
|
-376
|
-101
|
-43
|
-66
|
-29
|
-43
|
-40
|
36
|
Net income
1 |
-335
|
-378
|
-103
|
-44
|
-69
|
-30
|
-44
|
-41
|
35
|
Net margin
|
-32.97%
|
-39.09%
|
-18.36%
|
-7.11%
|
-5.45%
|
-4.57%
|
-6.7%
|
-2.96%
|
4.54%
|
EPS
2 |
-30.66
|
-30.09
|
-8.070
|
-3.480
|
-5.410
|
-2.370
|
-3.470
|
-3.260
|
2.770
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/12/20
|
10/12/21
|
1/14/22
|
7/15/22
|
10/14/22
|
1/13/23
|
7/14/23
|
10/13/23
|
1/12/24
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,123
|
643
|
741
|
1,080
|
888
|
906
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-234
|
-40.3
|
-449
|
-355
|
-160
|
-46
|
ROE (net income / shareholders' equity)
|
16.8%
|
-22.3%
|
-67.4%
|
-20.4%
|
-8.93%
|
8.65%
|
ROA (Net income/ Total Assets)
|
8.26%
|
-5.46%
|
-17.7%
|
-10.6%
|
-2.93%
|
2.55%
|
Assets
1 |
2,458
|
4,764
|
4,453
|
2,740
|
4,507
|
5,016
|
Book Value Per Share
2 |
123.0
|
93.90
|
110.0
|
121.0
|
111.0
|
121.0
|
Cash Flow per Share
2 |
127.0
|
95.40
|
94.00
|
105.0
|
104.0
|
109.0
|
Capex
1 |
31
|
32
|
8
|
8
|
-
|
3
|
Capex / Sales
|
1.15%
|
1.51%
|
0.39%
|
0.38%
|
-
|
0.1%
|
Announcement Date
|
5/30/19
|
5/29/20
|
5/31/21
|
5/30/22
|
5/30/23
|
5/31/24
|
|
1st Jan change
|
Capi.
|
---|
| +60.64% | 48.78M | | -12.06% | 187B | | +10.30% | 170B | | +11.37% | 164B | | +2.12% | 96.44B | | +44.56% | 90.15B | | +14.98% | 85.2B | | +10.94% | 81.97B | | +6.42% | 49.04B | | -31.80% | 46.27B |
Other IT Services & Consulting
|