Delayed
Japan Exchange
11:48:25 2024-04-30 pm EDT
|
5-day change
|
1st Jan Change
|
1,366
JPY
|
-7.36%
|
|
-6.54%
|
-15.17%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
270,956
|
353,394
|
822,548
|
668,086
|
752,471
|
465,851
|
-
|
-
|
Enterprise Value (EV)
1 |
263,774
|
353,167
|
805,315
|
670,812
|
779,207
|
511,647
|
457,789
|
459,683
|
P/E ratio
|
19.8
x
|
23
x
|
27.8
x
|
18.7
x
|
24.3
x
|
15.1
x
|
13.5
x
|
12.2
x
|
Yield
|
2.58%
|
2.19%
|
1.81%
|
2.69%
|
2.09%
|
3.33%
|
3.77%
|
4.06%
|
Capitalization / Revenue
|
6.95
x
|
8.29
x
|
13.6
x
|
9.18
x
|
9.6
x
|
6.05
x
|
4.73
x
|
4.37
x
|
EV / Revenue
|
6.77
x
|
8.28
x
|
13.3
x
|
9.22
x
|
9.94
x
|
6.05
x
|
4.64
x
|
4.31
x
|
EV / EBITDA
|
20.6
x
|
23.8
x
|
31
x
|
18.6
x
|
19.1
x
|
12.3
x
|
10.7
x
|
9.69
x
|
EV / FCF
|
32.6
x
|
-472
x
|
28.6
x
|
28.5
x
|
93.9
x
|
13.3
x
|
16.4
x
|
14.5
x
|
FCF Yield
|
3.07%
|
-0.21%
|
3.5%
|
3.51%
|
1.06%
|
7.49%
|
6.09%
|
6.91%
|
Price to Book
|
2.27
x
|
2.9
x
|
5
x
|
4.59
x
|
5.3
x
|
2.93
x
|
2.47
x
|
2.23
x
|
Nbr of stocks (in thousands)
|
330,125
|
329,919
|
331,339
|
332,795
|
315,105
|
315,831
|
-
|
-
|
Reference price
2 |
820.8
|
1,071
|
2,482
|
2,008
|
2,388
|
1,475
|
1,475
|
1,475
|
Announcement Date
|
4/26/19
|
4/27/20
|
4/26/21
|
4/25/22
|
4/24/23
|
4/30/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,968
|
42,645
|
60,370
|
72,759
|
78,417
|
84,584
|
98,567
|
106,546
|
EBITDA
1 |
12,826
|
14,854
|
25,944
|
36,082
|
40,776
|
37,019
|
42,640
|
47,433
|
EBIT
1 |
12,092
|
14,102
|
24,397
|
34,527
|
39,133
|
28,494
|
40,630
|
44,603
|
Operating Margin
|
31.03%
|
33.07%
|
40.41%
|
47.45%
|
49.9%
|
33.69%
|
41.22%
|
41.86%
|
Earnings before Tax (EBT)
1 |
18,307
|
20,247
|
39,174
|
48,638
|
39,963
|
45,330
|
46,508
|
49,714
|
Net income
1 |
13,694
|
15,306
|
29,550
|
35,359
|
30,935
|
33,792
|
34,390
|
37,894
|
Net margin
|
35.14%
|
35.89%
|
48.95%
|
48.6%
|
39.45%
|
39.95%
|
34.89%
|
35.57%
|
EPS
2 |
41.54
|
46.48
|
89.34
|
107.3
|
98.20
|
107.1
|
109.2
|
120.7
|
Free Cash Flow
1 |
8,101
|
-748
|
28,206
|
23,519
|
8,298
|
34,174
|
27,902
|
31,772
|
FCF margin
|
20.79%
|
-1.75%
|
46.72%
|
32.32%
|
10.58%
|
39.12%
|
28.31%
|
29.82%
|
FCF Conversion (EBITDA)
|
63.16%
|
-
|
108.72%
|
65.18%
|
20.35%
|
92.31%
|
65.43%
|
66.98%
|
FCF Conversion (Net income)
|
59.16%
|
-
|
95.45%
|
66.51%
|
26.82%
|
104.49%
|
81.13%
|
83.85%
|
Dividend per Share
2 |
21.15
|
23.46
|
45.00
|
54.00
|
50.00
|
54.00
|
55.59
|
59.87
|
Announcement Date
|
4/26/19
|
4/27/20
|
4/26/21
|
4/25/22
|
4/24/23
|
4/30/24
|
-
|
-
|
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 |
16,564
|
23,141
|
16,700
|
37,220
|
18,107
|
17,432
|
18,653
|
16,109
|
34,762
|
14,677
|
28,978
|
18,297
|
21,425
|
39,722
|
21,414
|
23,448
|
23,862
|
22,212
|
26,788
|
29,338
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,439
|
8,447
|
6,705
|
16,423
|
10,704
|
7,400
|
11,657
|
6,664
|
18,321
|
4,673
|
16,139
|
7,506
|
6,349
|
13,855
|
6,461
|
8,178
|
10,490
|
7,686
|
10,848
|
9,976
|
Operating Margin
|
20.76%
|
36.5%
|
40.15%
|
44.12%
|
59.12%
|
42.45%
|
62.49%
|
41.37%
|
52.7%
|
31.84%
|
55.69%
|
41.02%
|
29.63%
|
34.88%
|
30.17%
|
34.88%
|
43.96%
|
34.6%
|
40.5%
|
34%
|
Earnings before Tax (EBT)
1 |
7,455
|
15,165
|
-
|
25,064
|
13,697
|
-
|
9,086
|
-
|
17,667
|
-787
|
23,083
|
14,687
|
8,514
|
23,201
|
10,217
|
11,912
|
-
|
-
|
-
|
-
|
Net income
|
5,931
|
11,845
|
-
|
18,142
|
10,151
|
-
|
6,750
|
6,898
|
13,648
|
-171
|
17,458
|
10,552
|
-
|
16,795
|
7,488
|
9,509
|
-
|
-
|
-
|
-
|
Net margin
|
35.81%
|
51.19%
|
-
|
48.74%
|
56.06%
|
-
|
36.19%
|
42.82%
|
39.26%
|
-1.17%
|
60.25%
|
57.67%
|
-
|
42.28%
|
34.97%
|
40.55%
|
-
|
-
|
-
|
-
|
EPS
|
18.04
|
35.86
|
-
|
54.60
|
30.50
|
-
|
21.44
|
-
|
43.33
|
-0.5500
|
-
|
33.46
|
-
|
53.24
|
23.71
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/25/19
|
10/26/20
|
10/25/21
|
10/25/21
|
1/31/22
|
4/25/22
|
7/25/22
|
10/31/22
|
10/31/22
|
1/30/23
|
4/24/23
|
7/31/23
|
10/30/23
|
10/30/23
|
1/29/24
|
4/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
2,726
|
26,736
|
-
|
-
|
-
|
Net Cash position
1 |
7,182
|
227
|
17,233
|
-
|
-
|
9,875
|
8,062
|
6,169
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.0756
x
|
0.6557
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,101
|
-748
|
28,206
|
23,519
|
8,298
|
34,174
|
27,902
|
31,772
|
ROE (net income / shareholders' equity)
|
11.7%
|
12.7%
|
20.6%
|
23.4%
|
22.1%
|
21.3%
|
19.8%
|
18.6%
|
ROA (Net income/ Total Assets)
|
14.2%
|
-
|
23.2%
|
23.7%
|
18.5%
|
20%
|
17.3%
|
17.2%
|
Assets
1 |
96,704
|
-
|
127,250
|
149,026
|
166,965
|
168,694
|
198,593
|
219,955
|
Book Value Per Share
2 |
362.0
|
369.0
|
496.0
|
437.0
|
451.0
|
554.0
|
597.0
|
662.0
|
Cash Flow per Share
|
43.80
|
48.80
|
94.00
|
112.0
|
103.0
|
113.0
|
-
|
-
|
Capex
1 |
243
|
14,238
|
1,520
|
1,300
|
802
|
953
|
1,152
|
1,202
|
Capex / Sales
|
0.62%
|
33.39%
|
2.52%
|
1.79%
|
1.02%
|
1.09%
|
1.17%
|
1.13%
|
Announcement Date
|
4/26/19
|
4/27/20
|
4/26/21
|
4/25/22
|
4/24/23
|
4/30/24
|
-
|
-
|
Last Close Price
1,475
JPY Average target price
2,141
JPY Spread / Average Target +45.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.92% | 2.93B | | +18.26% | 413B | | +13.10% | 241B | | +7.63% | 140B | | +16.48% | 103B | | +16.77% | 83.94B | | +49.24% | 56.98B | | +30.71% | 53.38B | | +4.74% | 37.77B | | +15.33% | 34.36B |
Other Internet Services
|