Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
601
JPY
|
-0.99%
|
|
-1.31%
|
-5.80%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
29,472
|
15,628
|
23,970
|
31,787
|
26,528
|
26,564
|
-
|
-
|
Enterprise Value (EV)
1 |
34,937
|
18,803
|
29,848
|
33,556
|
31,892
|
26,564
|
26,564
|
26,564
|
P/E ratio
|
-14.7
x
|
23.5
x
|
6.93
x
|
11.6
x
|
6.86
x
|
10.4
x
|
9.93
x
|
8.3
x
|
Yield
|
0.75%
|
1.42%
|
-
|
2.09%
|
2.52%
|
2.5%
|
2.83%
|
3.08%
|
Capitalization / Revenue
|
0.33
x
|
0.17
x
|
0.28
x
|
0.4
x
|
0.28
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.33
x
|
0.17
x
|
0.28
x
|
0.4
x
|
0.28
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / EBITDA
|
-
|
3,321,192
x
|
9,422,034
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-16.5
x
|
5.84
x
|
-8.15
x
|
9.12
x
|
11.1
x
|
17.3
x
|
11.2
x
|
11.2
x
|
FCF Yield
|
-6.07%
|
17.1%
|
-12.3%
|
11%
|
9.02%
|
5.77%
|
8.91%
|
8.91%
|
Price to Book
|
1.17
x
|
0.62
x
|
0.87
x
|
1.02
x
|
0.73
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
44,053
|
44,273
|
44,388
|
44,396
|
44,585
|
44,200
|
-
|
-
|
Reference price
2 |
669.0
|
353.0
|
540.0
|
716.0
|
595.0
|
601.0
|
601.0
|
601.0
|
Announcement Date
|
5/14/19
|
6/12/20
|
5/13/21
|
5/13/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
90,212
|
94,090
|
86,727
|
80,184
|
94,147
|
98,500
|
101,500
|
106,750
|
EBITDA
|
-
|
4,706
|
2,544
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
926
|
1,351
|
-1,084
|
3,417
|
3,868
|
4,000
|
4,425
|
5,200
|
Operating Margin
|
1.03%
|
1.44%
|
-1.25%
|
4.26%
|
4.11%
|
4.06%
|
4.36%
|
4.87%
|
Earnings before Tax (EBT)
|
-1,695
|
1,746
|
3,554
|
3,198
|
7,519
|
-
|
-
|
-
|
Net income
1 |
-2,010
|
664
|
3,454
|
2,729
|
3,864
|
2,550
|
2,675
|
3,200
|
Net margin
|
-2.23%
|
0.71%
|
3.98%
|
3.4%
|
4.1%
|
2.59%
|
2.64%
|
3%
|
EPS
2 |
-45.55
|
15.05
|
77.89
|
61.49
|
86.79
|
57.70
|
60.50
|
72.40
|
Free Cash Flow
1 |
-1,788
|
2,677
|
-2,942
|
3,486
|
2,393
|
1,533
|
2,367
|
2,367
|
FCF margin
|
-1.98%
|
2.84%
|
-3.39%
|
4.35%
|
2.54%
|
1.56%
|
2.33%
|
2.22%
|
FCF Conversion (EBITDA)
|
-
|
56.88%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
403.13%
|
-
|
127.75%
|
61.93%
|
60.12%
|
88.49%
|
73.97%
|
Dividend per Share
2 |
5.000
|
5.000
|
-
|
15.00
|
15.00
|
15.00
|
17.00
|
18.50
|
Announcement Date
|
5/14/19
|
6/12/20
|
5/13/21
|
5/13/22
|
5/11/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
47,422
|
35,835
|
18,432
|
33,846
|
21,772
|
24,566
|
19,861
|
21,728
|
41,589
|
26,611
|
25,947
|
23,797
|
22,889
|
46,686
|
24,772
|
28,544
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
275
|
-2,628
|
686
|
431
|
1,507
|
1,479
|
271
|
1,140
|
1,411
|
1,329
|
1,128
|
345
|
622
|
967
|
1,257
|
1,776
|
Operating Margin
|
0.58%
|
-7.33%
|
3.72%
|
1.27%
|
6.92%
|
6.02%
|
1.36%
|
5.25%
|
3.39%
|
4.99%
|
4.35%
|
1.45%
|
2.72%
|
2.07%
|
5.07%
|
6.22%
|
Earnings before Tax (EBT)
|
1,435
|
-2,924
|
-
|
1,555
|
1,192
|
-
|
228
|
-
|
1,420
|
1,302
|
-
|
674
|
-
|
1,445
|
1,167
|
-
|
Net income
1 |
865
|
-1,952
|
1,195
|
1,694
|
766
|
269
|
53
|
746
|
799
|
964
|
2,101
|
305
|
395
|
700
|
734
|
1,066
|
Net margin
|
1.82%
|
-5.45%
|
6.48%
|
5.01%
|
3.52%
|
1.1%
|
0.27%
|
3.43%
|
1.92%
|
3.62%
|
8.1%
|
1.28%
|
1.73%
|
1.5%
|
2.96%
|
3.73%
|
EPS
|
19.64
|
-44.05
|
-
|
38.17
|
17.25
|
-
|
1.200
|
-
|
17.98
|
21.63
|
-
|
6.860
|
-
|
15.78
|
16.57
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
10/30/20
|
11/1/21
|
11/1/21
|
2/4/22
|
5/13/22
|
8/2/22
|
11/2/22
|
11/2/22
|
2/7/23
|
5/11/23
|
8/1/23
|
10/31/23
|
10/31/23
|
2/6/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
5,465
|
3,175
|
5,878
|
1,769
|
5,364
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.6747
x
|
2.311
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1,788
|
2,677
|
-2,942
|
3,486
|
2,393
|
1,533
|
2,367
|
2,367
|
ROE (net income / shareholders' equity)
|
-7.4%
|
2.6%
|
13.2%
|
9.3%
|
11.5%
|
6.6%
|
6.9%
|
7.3%
|
ROA (Net income/ Total Assets)
|
1.17%
|
0.66%
|
-2.19%
|
5.88%
|
4.69%
|
-
|
-
|
-
|
Assets
1 |
-172,303
|
101,260
|
-157,655
|
46,419
|
82,459
|
-
|
-
|
-
|
Book Value Per Share
|
571.0
|
566.0
|
618.0
|
702.0
|
810.0
|
-
|
-
|
-
|
Cash Flow per Share
|
19.90
|
78.00
|
140.0
|
108.0
|
145.0
|
-
|
-
|
-
|
Capex
1 |
1,905
|
2,778
|
2,350
|
5,164
|
3,716
|
3,354
|
3,687
|
3,687
|
Capex / Sales
|
2.11%
|
2.95%
|
2.71%
|
6.44%
|
3.95%
|
3.41%
|
3.63%
|
3.45%
|
Announcement Date
|
5/14/19
|
6/12/20
|
5/13/21
|
5/13/22
|
5/11/23
|
-
|
-
|
-
|
Average target price
1,200
JPY Spread / Average Target +99.67% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.80% | 174M | | +8.66% | 18.09B | | -4.61% | 17.68B | | +20.52% | 7.93B | | +2.06% | 6.79B | | -30.80% | 3.5B | | -8.24% | 3.21B | | +5.32% | 2.93B | | +18.18% | 2.77B | | -3.33% | 2.19B |
Other Entertainment Production
|