Market Closed -
Japan Exchange
02:00:00 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
1,904
JPY
|
-3.23%
|
|
+3.14%
|
+9.08%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
443,754
|
408,624
|
621,989
|
564,087
|
362,989
|
376,266
|
-
|
-
|
Enterprise Value (EV)
1 |
417,332
|
379,120
|
587,101
|
529,789
|
332,494
|
371,716
|
347,415
|
330,226
|
P/E ratio
|
26.7
x
|
22.5
x
|
52.9
x
|
39.6
x
|
22.8
x
|
20.8
x
|
19.1
x
|
17.1
x
|
Yield
|
1.69%
|
2.02%
|
1.32%
|
1.45%
|
2.22%
|
2.4%
|
2.64%
|
2.87%
|
Capitalization / Revenue
|
8.09
x
|
6.7
x
|
12.2
x
|
10.9
x
|
5.97
x
|
5.55
x
|
5.1
x
|
4.63
x
|
EV / Revenue
|
7.61
x
|
6.22
x
|
11.5
x
|
10.2
x
|
5.47
x
|
5.55
x
|
4.71
x
|
4.06
x
|
EV / EBITDA
|
15.6
x
|
12.5
x
|
26.9
x
|
23.4
x
|
12.1
x
|
11.9
x
|
11.3
x
|
9.45
x
|
EV / FCF
|
25.4
x
|
17.8
x
|
38.9
x
|
36
x
|
16.3
x
|
21.3
x
|
17.2
x
|
15.1
x
|
FCF Yield
|
3.93%
|
5.62%
|
2.57%
|
2.78%
|
6.14%
|
4.69%
|
5.81%
|
6.61%
|
Price to Book
|
10.9
x
|
9.52
x
|
13.3
x
|
11.8
x
|
7.59
x
|
7.23
x
|
6.08
x
|
5.55
x
|
Nbr of stocks (in thousands)
|
208,629
|
205,856
|
205,957
|
204,602
|
201,102
|
197,567
|
-
|
-
|
Reference price
2 |
2,127
|
1,985
|
3,020
|
2,757
|
1,805
|
1,904
|
1,904
|
1,904
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,832
|
60,978
|
51,077
|
51,723
|
60,820
|
66,928
|
73,713
|
81,355
|
EBITDA
1 |
26,836
|
30,436
|
21,863
|
22,650
|
27,510
|
28,829
|
30,790
|
34,945
|
EBIT
1 |
25,070
|
27,217
|
18,295
|
19,147
|
23,947
|
25,819
|
28,686
|
31,848
|
Operating Margin
|
45.72%
|
44.63%
|
35.82%
|
37.02%
|
39.37%
|
38.58%
|
38.92%
|
39.15%
|
Earnings before Tax (EBT)
1 |
24,839
|
26,619
|
17,904
|
20,897
|
23,253
|
26,122
|
28,536
|
31,845
|
Net income
1 |
16,697
|
18,348
|
11,763
|
14,294
|
16,132
|
18,095
|
19,729
|
21,923
|
Net margin
|
30.45%
|
30.09%
|
23.03%
|
27.64%
|
26.52%
|
27.04%
|
26.76%
|
26.95%
|
EPS
2 |
79.70
|
88.25
|
57.13
|
69.65
|
79.29
|
90.45
|
99.56
|
111.1
|
Free Cash Flow
1 |
16,421
|
21,294
|
15,086
|
14,722
|
20,400
|
17,420
|
20,180
|
21,827
|
FCF margin
|
29.95%
|
34.92%
|
29.54%
|
28.46%
|
33.54%
|
26.03%
|
27.38%
|
26.83%
|
FCF Conversion (EBITDA)
|
61.19%
|
69.96%
|
69%
|
65%
|
74.15%
|
62.66%
|
65.54%
|
62.46%
|
FCF Conversion (Net income)
|
98.35%
|
116.06%
|
128.25%
|
102.99%
|
126.46%
|
96.27%
|
102.29%
|
99.56%
|
Dividend per Share
2 |
36.00
|
40.00
|
40.00
|
40.00
|
40.00
|
45.71
|
50.29
|
54.70
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
29,529
|
21,746
|
11,861
|
23,882
|
14,053
|
13,788
|
14,015
|
14,225
|
28,240
|
16,321
|
16,259
|
15,362
|
16,073
|
31,435
|
17,244
|
18,249
|
17,145
|
17,599
|
18,706
|
19,633
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
6,244
|
6,238
|
6,407
|
-
|
7,916
|
6,949
|
-
|
-
|
-
|
7,922
|
7,900
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,569
|
6,877
|
4,109
|
8,121
|
5,661
|
5,365
|
5,374
|
5,532
|
10,906
|
7,021
|
6,020
|
5,171
|
6,128
|
11,299
|
7,000
|
7,520
|
6,345
|
6,738
|
7,530
|
7,807
|
Operating Margin
|
45.95%
|
31.62%
|
34.64%
|
34%
|
40.28%
|
38.91%
|
38.34%
|
38.89%
|
38.62%
|
43.02%
|
37.03%
|
33.66%
|
38.13%
|
35.94%
|
40.59%
|
41.21%
|
37.01%
|
38.29%
|
40.26%
|
39.76%
|
Earnings before Tax (EBT)
1 |
13,343
|
6,579
|
4,060
|
8,027
|
6,786
|
6,084
|
5,645
|
5,685
|
11,330
|
7,045
|
4,878
|
5,296
|
6,220
|
11,516
|
6,989
|
7,617
|
5,961
|
6,786
|
7,661
|
8,423
|
Net income
1 |
9,095
|
4,442
|
3,024
|
5,774
|
4,674
|
3,846
|
4,170
|
3,876
|
8,046
|
4,791
|
3,295
|
3,651
|
4,265
|
7,916
|
4,761
|
5,418
|
4,101
|
4,676
|
5,281
|
5,793
|
Net margin
|
30.8%
|
20.43%
|
25.5%
|
24.18%
|
33.26%
|
27.89%
|
29.75%
|
27.25%
|
28.49%
|
29.35%
|
20.27%
|
23.77%
|
26.54%
|
25.18%
|
27.61%
|
29.69%
|
23.92%
|
26.57%
|
28.23%
|
29.51%
|
EPS
2 |
43.59
|
21.57
|
-
|
28.06
|
22.80
|
-
|
20.38
|
-
|
39.33
|
23.53
|
-
|
18.15
|
21.21
|
39.36
|
23.76
|
27.33
|
20.90
|
23.83
|
26.91
|
29.52
|
Dividend per Share
2 |
-
|
20.00
|
-
|
20.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
23.00
|
23.00
|
-
|
23.00
|
-
|
25.00
|
-
|
26.00
|
Announcement Date
|
11/6/19
|
11/5/20
|
11/5/21
|
11/5/21
|
2/3/22
|
5/11/22
|
8/3/22
|
11/2/22
|
11/2/22
|
2/2/23
|
5/10/23
|
8/3/23
|
11/7/23
|
11/7/23
|
2/6/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
26,422
|
29,504
|
34,888
|
34,298
|
30,495
|
32,575
|
28,852
|
46,041
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,421
|
21,294
|
15,086
|
14,722
|
20,400
|
17,420
|
20,180
|
21,827
|
ROE (net income / shareholders' equity)
|
45.1%
|
44%
|
26.2%
|
30.1%
|
33.7%
|
36.5%
|
35.2%
|
35.5%
|
ROA (Net income/ Total Assets)
|
52.8%
|
46.5%
|
26.7%
|
29.5%
|
31.2%
|
32.3%
|
30.2%
|
23%
|
Assets
1 |
31,598
|
39,482
|
44,110
|
48,372
|
51,697
|
56,063
|
65,329
|
95,179
|
Book Value Per Share
2 |
194.0
|
208.0
|
228.0
|
234.0
|
238.0
|
260.0
|
313.0
|
343.0
|
Cash Flow per Share
|
88.10
|
104.0
|
74.50
|
86.70
|
96.80
|
109.0
|
-
|
-
|
Capex
1 |
1,870
|
2,703
|
2,202
|
1,775
|
2,000
|
2,096
|
2,290
|
2,555
|
Capex / Sales
|
3.41%
|
4.43%
|
4.31%
|
3.43%
|
3.29%
|
3.13%
|
3.11%
|
3.14%
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Last Close Price
1,968
JPY Average target price
2,030
JPY Spread / Average Target +3.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.08% | 2.5B | | +34.54% | 472B | | +7.12% | 138B | | +32.61% | 98.36B | | +8.01% | 93.44B | | +60.02% | 59.13B | | +18.32% | 47.5B | | +30.27% | 39.41B | | -0.05% | 35.99B | | +15.09% | 29.22B |
Other Internet Services
|