Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,580
JPY
|
-4.62%
|
|
-4.44%
|
+4.12%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
100,697
|
134,989
|
154,124
|
116,016
|
128,204
|
141,578
|
-
|
-
|
Enterprise Value (EV)
1 |
80,725
|
111,638
|
124,248
|
84,360
|
92,647
|
151,127
|
100,117
|
93,413
|
P/E ratio
|
21
x
|
24.3
x
|
24.6
x
|
16.8
x
|
35.9
x
|
22.9
x
|
14
x
|
11
x
|
Yield
|
1.47%
|
1.26%
|
1.31%
|
2.36%
|
2.14%
|
1.63%
|
2.13%
|
2.75%
|
Capitalization / Revenue
|
1.95
x
|
2.31
x
|
2.26
x
|
1.8
x
|
1.82
x
|
1.79
x
|
1.46
x
|
1.26
x
|
EV / Revenue
|
1.56
x
|
1.91
x
|
1.83
x
|
1.31
x
|
1.32
x
|
1.79
x
|
1.04
x
|
0.83
x
|
EV / EBITDA
|
-
|
-
|
-
|
7.36
x
|
9.66
x
|
8.54
x
|
6.22
x
|
4.62
x
|
EV / FCF
|
16,481,200
x
|
17,759,823
x
|
13,862,368
x
|
21,503,859
x
|
13,415,437
x
|
19,929,662
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
3.09
x
|
3.77
x
|
3.71
x
|
2.63
x
|
2.86
x
|
3.1
x
|
2.62
x
|
2.26
x
|
Nbr of stocks (in thousands)
|
54,697
|
54,718
|
54,771
|
54,776
|
54,788
|
54,875
|
-
|
-
|
Reference price
2 |
1,841
|
2,467
|
2,814
|
2,118
|
2,340
|
2,580
|
2,580
|
2,580
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,728
|
58,375
|
68,055
|
64,586
|
70,342
|
84,453
|
96,700
|
112,400
|
EBITDA
1 |
-
|
-
|
-
|
11,456
|
9,591
|
12,300
|
16,100
|
20,200
|
EBIT
1 |
6,889
|
8,211
|
10,812
|
10,098
|
8,526
|
9,784
|
14,700
|
18,800
|
Operating Margin
|
13.32%
|
14.07%
|
15.89%
|
15.63%
|
12.12%
|
11.59%
|
15.2%
|
16.73%
|
Earnings before Tax (EBT)
|
6,799
|
8,040
|
9,721
|
10,050
|
6,342
|
9,812
|
-
|
-
|
Net income
1 |
4,783
|
5,543
|
6,276
|
6,912
|
3,572
|
6,609
|
10,100
|
12,900
|
Net margin
|
9.25%
|
9.5%
|
9.22%
|
10.7%
|
5.08%
|
7.83%
|
10.44%
|
11.48%
|
EPS
2 |
87.46
|
101.3
|
114.6
|
126.2
|
65.20
|
120.5
|
184.2
|
235.2
|
Free Cash Flow
|
4,898
|
6,286
|
8,963
|
3,923
|
6,906
|
7,583
|
-
|
-
|
FCF margin
|
9.47%
|
10.77%
|
13.17%
|
6.07%
|
9.82%
|
8.98%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
34.24%
|
72.01%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
102.4%
|
113.4%
|
142.81%
|
56.76%
|
193.34%
|
114.74%
|
-
|
-
|
Dividend per Share
2 |
27.00
|
31.00
|
37.00
|
50.00
|
50.00
|
45.00
|
55.00
|
71.00
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
27,679
|
33,213
|
32,456
|
15,025
|
17,105
|
32,130
|
15,490
|
17,545
|
33,035
|
17,353
|
19,954
|
37,307
|
18,821
|
21,229
|
40,050
|
20,313
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,863
|
4,920
|
4,998
|
2,075
|
3,025
|
5,100
|
1,557
|
2,153
|
3,710
|
2,107
|
2,709
|
4,816
|
1,815
|
2,362
|
4,177
|
2,188
|
Operating Margin
|
13.96%
|
14.81%
|
15.4%
|
13.81%
|
17.68%
|
15.87%
|
10.05%
|
12.27%
|
11.23%
|
12.14%
|
13.58%
|
12.91%
|
9.64%
|
11.13%
|
10.43%
|
10.77%
|
Earnings before Tax (EBT)
1 |
3,806
|
4,945
|
5,011
|
2,064
|
-
|
-
|
1,609
|
1,336
|
2,945
|
859
|
-
|
-
|
1,859
|
2,358
|
4,217
|
2,209
|
Net income
1 |
2,575
|
3,377
|
3,445
|
1,439
|
2,028
|
3,467
|
1,070
|
638
|
1,708
|
160
|
1,704
|
1,864
|
1,232
|
1,592
|
2,824
|
1,447
|
Net margin
|
9.3%
|
10.17%
|
10.61%
|
9.58%
|
11.86%
|
10.79%
|
6.91%
|
3.64%
|
5.17%
|
0.92%
|
8.54%
|
5%
|
6.55%
|
7.5%
|
7.05%
|
7.12%
|
EPS
2 |
47.08
|
61.70
|
62.90
|
26.27
|
-
|
-
|
19.54
|
-
|
31.18
|
2.930
|
-
|
-
|
22.49
|
-
|
51.51
|
26.38
|
Dividend per Share
|
10.00
|
10.00
|
13.00
|
-
|
-
|
-
|
-
|
-
|
18.00
|
-
|
-
|
-
|
-
|
-
|
18.00
|
-
|
Announcement Date
|
10/30/19
|
10/28/20
|
10/27/21
|
1/27/22
|
4/27/22
|
4/27/22
|
7/28/22
|
10/28/22
|
10/28/22
|
1/31/23
|
4/27/23
|
4/27/23
|
7/31/23
|
10/31/23
|
10/31/23
|
1/31/24
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,972
|
23,351
|
29,876
|
31,656
|
35,557
|
36,579
|
41,461
|
48,165
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4,898
|
6,286
|
8,963
|
3,923
|
6,906
|
7,583
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.7%
|
16.2%
|
16.2%
|
16.1%
|
8%
|
14.1%
|
20.3%
|
22.7%
|
ROA (Net income/ Total Assets)
|
16.7%
|
18%
|
20.9%
|
17.9%
|
14.6%
|
15.5%
|
-
|
-
|
Assets
1 |
28,600
|
30,751
|
29,992
|
38,630
|
24,482
|
42,625
|
-
|
-
|
Book Value Per Share
2 |
595.0
|
654.0
|
758.0
|
807.0
|
818.0
|
888.0
|
986.0
|
1,143
|
Cash Flow per Share
|
108.0
|
120.0
|
135.0
|
151.0
|
82.60
|
143.0
|
-
|
-
|
Capex
|
773
|
1,069
|
908
|
1,638
|
1,231
|
1,601
|
-
|
-
|
Capex / Sales
|
1.49%
|
1.83%
|
1.33%
|
2.54%
|
1.75%
|
1.9%
|
-
|
-
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/27/22
|
4/27/23
|
4/25/24
|
-
|
-
|
Last Close Price
2,580
JPY Average target price
6,260
JPY Spread / Average Target +142.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.12% | 899M | | +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B |
Other Internet Services
|