Market Closed -
Japan Exchange
02:00:00 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
2,532
JPY
|
-0.92%
|
|
-4.92%
|
+7.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
161,398
|
156,657
|
154,860
|
131,951
|
140,840
|
147,477
|
-
|
-
|
Enterprise Value (EV)
1 |
68,389
|
54,546
|
38,905
|
5,232
|
807.2
|
15,477
|
-522.9
|
-16,523
|
P/E ratio
|
8.98
x
|
9.62
x
|
7.58
x
|
6.98
x
|
8.62
x
|
10.6
x
|
12.1
x
|
23.5
x
|
Yield
|
1.3%
|
1.3%
|
2.32%
|
1.41%
|
1.28%
|
1.17%
|
1.15%
|
1.06%
|
Capitalization / Revenue
|
1.59
x
|
1.58
x
|
1.48
x
|
1.25
x
|
1.12
x
|
1.25
x
|
1.28
x
|
1.34
x
|
EV / Revenue
|
0.67
x
|
0.55
x
|
0.37
x
|
0.05
x
|
0.01
x
|
0.13
x
|
-0
x
|
-0.15
x
|
EV / EBITDA
|
2.33
x
|
1.7
x
|
1.16
x
|
0.18
x
|
0.03
x
|
0.61
x
|
-0.02
x
|
-0.72
x
|
EV / FCF
|
4.14
x
|
3.07
x
|
2.13
x
|
0.33
x
|
0.04
x
|
1.51
x
|
-0.04
x
|
-4.32
x
|
FCF Yield
|
24.2%
|
32.5%
|
46.9%
|
303%
|
2,465%
|
66.3%
|
-2,677%
|
-23.2%
|
Price to Book
|
1.9
x
|
1.62
x
|
1.54
x
|
1.13
x
|
1.11
x
|
1.09
x
|
1.06
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
69,688
|
67,876
|
59,838
|
61,891
|
59,894
|
57,698
|
-
|
-
|
Reference price
2 |
2,316
|
2,308
|
2,588
|
2,132
|
2,352
|
2,556
|
2,556
|
2,556
|
Announcement Date
|
2/13/20
|
2/16/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
101,392
|
98,844
|
104,626
|
105,505
|
125,315
|
118,000
|
115,045
|
110,207
|
EBITDA
1 |
29,303
|
32,107
|
33,473
|
28,423
|
28,705
|
25,433
|
27,094
|
23,013
|
EBIT
1 |
28,349
|
30,157
|
32,802
|
27,649
|
27,880
|
25,500
|
22,147
|
13,756
|
Operating Margin
|
27.96%
|
30.51%
|
31.35%
|
26.21%
|
22.25%
|
21.61%
|
19.25%
|
12.48%
|
Earnings before Tax (EBT)
1 |
27,677
|
26,849
|
36,705
|
28,937
|
29,729
|
26,613
|
24,266
|
23,362
|
Net income
1 |
18,146
|
16,369
|
22,883
|
19,022
|
16,433
|
14,500
|
12,640
|
6,520
|
Net margin
|
17.9%
|
16.56%
|
21.87%
|
18.03%
|
13.11%
|
12.29%
|
10.99%
|
5.92%
|
EPS
2 |
258.0
|
239.9
|
341.4
|
305.6
|
272.6
|
242.1
|
211.0
|
108.8
|
Free Cash Flow
1 |
16,525
|
17,742
|
18,239
|
15,865
|
19,897
|
10,267
|
14,000
|
3,827
|
FCF margin
|
16.3%
|
17.95%
|
17.43%
|
15.04%
|
15.88%
|
8.7%
|
12.17%
|
3.47%
|
FCF Conversion (EBITDA)
|
56.39%
|
55.26%
|
54.49%
|
55.82%
|
69.32%
|
40.37%
|
51.67%
|
16.63%
|
FCF Conversion (Net income)
|
91.07%
|
108.39%
|
79.71%
|
83.4%
|
121.08%
|
70.81%
|
110.76%
|
58.7%
|
Dividend per Share
2 |
30.00
|
30.00
|
60.00
|
30.00
|
30.00
|
30.00
|
29.33
|
27.20
|
Announcement Date
|
2/13/20
|
2/16/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
42,189
|
51,036
|
25,448
|
23,954
|
22,681
|
46,635
|
25,836
|
33,034
|
30,722
|
36,949
|
67,671
|
30,178
|
27,466
|
25,736
|
33,257
|
67,900
|
28,733
|
26,562
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,000
|
15,100
|
6,000
|
4,300
|
EBIT
1 |
12,345
|
17,225
|
6,444
|
7,507
|
5,735
|
13,242
|
6,656
|
7,751
|
8,483
|
8,580
|
17,063
|
6,497
|
4,320
|
6,266
|
7,322
|
14,700
|
4,082
|
2,671
|
Operating Margin
|
29.26%
|
33.75%
|
25.32%
|
31.34%
|
25.29%
|
28.39%
|
25.76%
|
23.46%
|
27.61%
|
23.22%
|
25.21%
|
21.53%
|
15.73%
|
24.35%
|
22.02%
|
21.65%
|
14.21%
|
10.06%
|
Earnings before Tax (EBT)
1 |
12,425
|
20,806
|
-
|
7,909
|
-
|
14,403
|
7,304
|
-
|
8,828
|
-
|
18,056
|
6,870
|
4,803
|
6,935
|
9,200
|
15,500
|
6,400
|
4,600
|
Net income
1 |
7,981
|
13,278
|
4,351
|
4,822
|
3,862
|
8,684
|
4,251
|
6,087
|
5,150
|
5,025
|
10,175
|
3,484
|
2,774
|
4,002
|
4,300
|
7,700
|
2,386
|
1,571
|
Net margin
|
18.92%
|
26.02%
|
17.1%
|
20.13%
|
17.03%
|
18.62%
|
16.45%
|
18.43%
|
16.76%
|
13.6%
|
15.04%
|
11.54%
|
10.1%
|
15.55%
|
12.93%
|
11.34%
|
8.3%
|
5.91%
|
EPS
2 |
116.4
|
195.7
|
67.39
|
76.17
|
-
|
138.7
|
68.69
|
-
|
83.78
|
-
|
167.8
|
58.39
|
46.51
|
67.61
|
79.20
|
129.4
|
54.90
|
39.60
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/7/20
|
8/13/21
|
2/14/22
|
5/13/22
|
8/10/22
|
8/10/22
|
11/14/22
|
2/14/23
|
5/11/23
|
8/9/23
|
8/9/23
|
11/13/23
|
2/14/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
93,009
|
102,111
|
115,955
|
126,719
|
140,033
|
132,000
|
148,000
|
164,000
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,525
|
17,742
|
18,239
|
15,865
|
19,897
|
10,267
|
14,000
|
3,827
|
ROE (net income / shareholders' equity)
|
22.9%
|
18%
|
22.4%
|
16.9%
|
13.4%
|
10.8%
|
8.9%
|
4.7%
|
ROA (Net income/ Total Assets)
|
28.5%
|
26.6%
|
26.2%
|
20.2%
|
18.3%
|
15.6%
|
8.5%
|
5.2%
|
Assets
1 |
63,740
|
61,587
|
87,502
|
94,221
|
89,784
|
92,949
|
148,703
|
125,385
|
Book Value Per Share
2 |
1,219
|
1,422
|
1,682
|
1,894
|
2,128
|
2,348
|
2,406
|
2,357
|
Cash Flow per Share
2 |
272.0
|
278.0
|
351.0
|
321.0
|
293.0
|
166.0
|
224.0
|
68.90
|
Capex
1 |
3,838
|
2,639
|
676
|
431
|
617
|
443
|
465
|
488
|
Capex / Sales
|
3.79%
|
2.67%
|
0.65%
|
0.41%
|
0.49%
|
0.38%
|
0.4%
|
0.44%
|
Announcement Date
|
2/13/20
|
2/16/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
2,556
JPY Average target price
2,500
JPY Spread / Average Target -2.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.70% | 945M | | +12.42% | 67.5B | | +3.25% | 14.21B | | +30.42% | 8.58B | | 0.00% | 6.28B | | -12.17% | 5.02B | | -21.12% | 4.14B | | +13.60% | 3.98B | | -2.82% | 3.85B | | +4.24% | 3.37B |
Internet Gaming
|