|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
7 067 | 6 266 | 6 747 | 3 392 | 2 222 | 4 913 | 5 732 |
Enterprise Value (EV)1 |
12 344 | 11 507 | 12 953 | 8 366 | 6 329 | 9 410 | 9 789 |
P/E ratio |
71,1x | -20,2x | -8,26x | -3,16x | -1,21x | -6,86x | -19,6x |
Yield |
- | - | - | - | - | - | - |
Capitalization / Revenue |
0,35x | 0,30x | 0,33x | 0,17x | 0,13x | 0,39x | 0,33x |
EV / Revenue |
0,61x | 0,56x | 0,63x | 0,41x | 0,37x | 0,75x | 0,56x |
EV / EBITDA |
6,47x | 16,4x | 10,3x | 465x | 23,8x | -36,2x | 68,0x |
Price to Book |
1,44x | 1,74x | 1,59x | 0,88x | 1,15x | 4,11x | 6,53x |
Nbr of stocks (in thousands) |
78 524 | 87 024 | 103 808 | 116 965 | 116 971 | 116 971 | 116 971 |
Reference price (JPY) |
90,0 | 72,0 | 65,0 | 29,0 | 19,0 | 42,0 | 49,0 |
Announcement Date |
06/30/2016 | 06/30/2017 | 06/29/2018 | 06/28/2019 | 06/29/2020 | 06/29/2021 | 05/13/2022 |
1 JPY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
20 165 | 20 556 | 20 452 | 20 439 | 17 270 | 12 606 | 17 381 |
EBITDA1 |
1 909 | 700 | 1 256 | 18,0 | 266 | -260 | 144 |
Operating profit (EBIT)1 |
1 756 | 493 | 699 | -163 | 137 | -352 | 64,0 |
Operating Margin |
8,71% | 2,40% | 3,42% | -0,80% | 0,79% | -2,79% | 0,37% |
Pre-Tax Profit (EBT)1 |
961 | 313 | -405 | -740 | -1 706 | -769 | -112 |
Net income1 |
99,0 | -287 | -790 | -1 039 | -1 844 | -716 | -292 |
Net margin |
0,49% | -1,40% | -3,86% | -5,08% | -10,7% | -5,68% | -1,68% |
EPS2 |
1,27 | -3,56 | -7,87 | -9,19 | -15,8 | -6,12 | -2,50 |
Dividend per Share |
- | - | - | - | - | - | - |
Announcement Date |
06/30/2016 | 06/30/2017 | 06/29/2018 | 06/28/2019 | 06/29/2020 | 06/29/2021 | 05/13/2022 |
1 JPY in Million 2 JPY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: March
|
2018 S1 |
2019 S1 |
2020 S1 |
2021 Q1 |
2021 S1 |
2021 Q3 |
2022 Q1 |
2022 S1 |
2022 Q3 |
Net sales1 |
9 674 | 9 939 | 9 565 | 1 969 | 5 325 | 3 437 | 4 157 | 8 265 | 4 633 |
EBITDA |
476 | - | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
377 | 27,0 | 37,0 | -214 | -172 | -127 | 36,0 | -24,0 | 20,0 |
Operating Margin |
3,90% | 0,27% | 0,39% | -10,9% | -3,23% | -3,70% | 0,87% | -0,29% | 0,43% |
Pre-Tax Profit (EBT)1 |
136 | -276 | -1 006 | -316 | -262 | -394 | -12,0 | -111 | -41,0 |
Net income1 |
-130 | -466 | -1 090 | -284 | -283 | -308 | -59,0 | -180 | -81,0 |
Net margin |
-1,34% | -4,69% | -11,4% | -14,4% | -5,31% | -8,96% | -1,42% | -2,18% | -1,75% |
EPS2 |
-1,34 | -4,27 | -9,32 | -2,43 | -2,42 | -2,63 | -0,51 | -1,54 | -0,69 |
Dividend per Share |
- | - | - | - | - | - | - | - | - |
Announcement Date |
11/10/2017 | 11/13/2018 | 11/13/2019 | 08/07/2020 | 11/11/2020 | 02/12/2021 | 08/05/2021 | 11/12/2021 | 02/10/2022 |
1 JPY in Million 2 JPY |
|
|
|
Fiscal Period: March
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
5 277 | 5 241 | 6 206 | 4 974 | 4 107 | 4 497 | 4 057 |
Net Cash position1 |
- | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,76x | 7,49x | 4,94x | 276x | 15,4x | -17,3x | 28,2x |
Free Cash Flow1 |
-1 861 | 1 376 | -756 | 1 122 | 2 443 | 78,5 | 576 |
ROE (Net Profit / Equities) |
4,46% | -3,75% | -15,9% | -22,2% | -55,4% | -34,3% | -16,7% |
Shareholders' equity1 |
2 219 | 7 660 | 4 969 | 4 674 | 3 326 | 2 090 | 1 747 |
ROA (Net Profit / Asset) |
7,29% | 2,02% | 3,14% | -0,74% | 0,77% | -2,53% | 0,52% |
Assets1 |
1 359 | -14 242 | -25 178 | 141 361 | -238 613 | 28 351 | -56 469 |
Book Value Per Share2 |
62,7 | 41,4 | 40,8 | 33,0 | 16,6 | 10,2 | 7,51 |
Cash Flow per Share2 |
56,8 | 21,9 | 25,8 | 17,8 | 15,3 | 8,57 | 8,92 |
Capex1 |
105 | 274 | 114 | 51,0 | 123 | 15,0 | 33,0 |
Capex / Sales |
0,52% | 1,33% | 0,56% | 0,25% | 0,71% | 0,12% | 0,19% |
Announcement Date |
06/30/2016 | 06/30/2017 | 06/29/2018 | 06/28/2019 | 06/29/2020 | 06/29/2021 | 05/13/2022 |
1 JPY in Million 2 JPY |
|
| |
|
Capitalization (JPY) |
8 187 963 210 |
Capitalization (USD) |
60 583 815 |
Net sales (JPY) |
12 606 000 000 |
Net sales (USD) |
93 273 450 |
Number of employees |
206 |
Sales / Employee (JPY) |
61 194 175 |
Sales / Employee (USD) |
452 784 |
Free-Float |
80,1% |
Free-Float capitalization (JPY) |
6 555 172 791 |
Free-Float capitalization (USD) |
48 502 584 |
Avg. Exchange 20 sessions (JPY) |
563 664 150 |
Avg. Exchange 20 sessions (USD) |
4 170 625 |
Average Daily Capital Traded |
7% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|