Delayed
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,780
JPY
|
-0.22%
|
|
+2.83%
|
-31.89%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
430,619
|
519,813
|
930,762
|
313,186
|
543,455
|
291,246
|
-
|
-
|
Enterprise Value (EV)
1 |
352,553
|
431,253
|
830,447
|
183,131
|
454,714
|
181,483
|
156,185
|
125,664
|
P/E ratio
|
-30.1
x
|
-22.5
x
|
162
x
|
-41.2
x
|
41.5
x
|
27
x
|
18.2
x
|
13.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.33
x
|
6.81
x
|
8.77
x
|
2.13
x
|
3.16
x
|
1.56
x
|
1.41
x
|
1.27
x
|
EV / Revenue
|
6.82
x
|
5.65
x
|
7.83
x
|
1.25
x
|
2.64
x
|
0.97
x
|
0.76
x
|
0.55
x
|
EV / EBITDA
|
-31.8
x
|
-24.4
x
|
138
x
|
-63.2
x
|
25.3
x
|
8.22
x
|
5.31
x
|
3.9
x
|
EV / FCF
|
-78.6
x
|
43.6
x
|
80.8
x
|
-6.81
x
|
-12.1
x
|
-4.26
x
|
-42.6
x
|
29
x
|
FCF Yield
|
-1.27%
|
2.29%
|
1.24%
|
-14.7%
|
-8.25%
|
-23.5%
|
-2.35%
|
3.45%
|
Price to Book
|
8.46
x
|
14.9
x
|
23.8
x
|
8.53
x
|
10.2
x
|
4.39
x
|
3.53
x
|
2.75
x
|
Nbr of stocks (in thousands)
|
150,671
|
156,100
|
157,756
|
160,608
|
161,791
|
163,667
|
-
|
-
|
Reference price
2 |
2,858
|
3,330
|
5,900
|
1,950
|
3,359
|
1,780
|
1,780
|
1,780
|
Announcement Date
|
8/8/19
|
8/6/20
|
8/12/21
|
8/8/22
|
8/10/23
|
-
|
-
|
-
|
Fiscal Period: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,683
|
76,275
|
106,115
|
147,049
|
172,064
|
187,287
|
205,861
|
229,495
|
EBITDA
1 |
-11,084
|
-17,669
|
6,029
|
-2,897
|
17,956
|
22,072
|
29,417
|
32,225
|
EBIT
1 |
-12,149
|
-19,308
|
5,184
|
-3,715
|
17,023
|
17,204
|
24,436
|
32,852
|
Operating Margin
|
-23.51%
|
-25.31%
|
4.89%
|
-2.53%
|
9.89%
|
9.19%
|
11.87%
|
14.32%
|
Earnings before Tax (EBT)
1 |
-12,567
|
-20,519
|
11,874
|
-3,997
|
16,389
|
17,167
|
25,439
|
33,580
|
Net income
1 |
-13,764
|
-22,772
|
5,720
|
-7,569
|
13,070
|
10,763
|
15,941
|
21,709
|
Net margin
|
-26.63%
|
-29.86%
|
5.39%
|
-5.15%
|
7.6%
|
5.75%
|
7.74%
|
9.46%
|
EPS
2 |
-94.98
|
-147.9
|
36.43
|
-47.34
|
81.01
|
65.79
|
97.60
|
132.8
|
Free Cash Flow
1 |
-4,484
|
9,880
|
10,274
|
-26,888
|
-37,515
|
-42,587
|
-3,667
|
4,333
|
FCF margin
|
-8.68%
|
12.95%
|
9.68%
|
-18.29%
|
-21.8%
|
-22.74%
|
-1.78%
|
1.89%
|
FCF Conversion (EBITDA)
|
-
|
-
|
170.41%
|
-
|
-
|
-
|
-
|
13.45%
|
FCF Conversion (Net income)
|
-
|
-
|
179.62%
|
-
|
-
|
-
|
-
|
19.96%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/8/19
|
8/6/20
|
8/12/21
|
8/8/22
|
8/10/23
|
-
|
-
|
-
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q1
|
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 |
32,993
|
48,213
|
33,634
|
37,557
|
71,191
|
38,510
|
37,348
|
40,029
|
44,256
|
84,285
|
43,628
|
44,151
|
44,271
|
48,115
|
92,386
|
48,377
|
47,688
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-2,667
|
1,188
|
-
|
-
|
-
|
5,879
|
5,830
|
-
|
3,902
|
-
|
-
|
-
|
EBIT
1 |
-13,906
|
1,370
|
849
|
-2,623
|
-1,774
|
-2,912
|
971
|
3,119
|
2,713
|
5,832
|
5,697
|
5,494
|
4,477
|
3,344
|
7,821
|
4,646
|
4,656
|
Operating Margin
|
-42.15%
|
2.84%
|
2.52%
|
-6.98%
|
-2.49%
|
-7.56%
|
2.6%
|
7.79%
|
6.13%
|
6.92%
|
13.06%
|
12.44%
|
10.11%
|
6.95%
|
8.47%
|
9.6%
|
9.76%
|
Earnings before Tax (EBT)
1 |
-13,895
|
8,133
|
834
|
-
|
-1,872
|
-2,997
|
-
|
2,965
|
-
|
5,221
|
5,755
|
5,413
|
4,577
|
3,448
|
8,025
|
4,673
|
4,780
|
Net income
1 |
-14,103
|
4,111
|
-119
|
-
|
-2,728
|
-4,980
|
139
|
412
|
790
|
1,202
|
3,854
|
8,014
|
2,811
|
1,739
|
4,550
|
3,231
|
3,232
|
Net margin
|
-42.75%
|
8.53%
|
-0.35%
|
-
|
-3.83%
|
-12.93%
|
0.37%
|
1.03%
|
1.79%
|
1.43%
|
8.83%
|
18.15%
|
6.35%
|
3.61%
|
4.92%
|
6.68%
|
6.78%
|
EPS
|
-92.35
|
26.25
|
-0.7500
|
-
|
-17.11
|
-31.16
|
-
|
2.560
|
4.910
|
7.470
|
23.91
|
49.63
|
17.27
|
10.67
|
27.94
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/4/21
|
10/29/21
|
2/3/22
|
2/3/22
|
4/28/22
|
8/8/22
|
10/31/22
|
2/7/23
|
2/7/23
|
4/28/23
|
8/10/23
|
11/13/23
|
2/13/24
|
2/13/24
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
78,066
|
88,560
|
100,315
|
130,055
|
88,741
|
109,763
|
135,061
|
165,582
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4,484
|
9,880
|
10,274
|
-26,888
|
-37,515
|
-42,587
|
-3,667
|
4,333
|
ROE (net income / shareholders' equity)
|
-26.1%
|
-53.1%
|
15.5%
|
-20%
|
28.9%
|
17.8%
|
22.2%
|
23.8%
|
ROA (Net income/ Total Assets)
|
-8.65%
|
-10.7%
|
2.16%
|
-2.51%
|
4.62%
|
3.22%
|
3.71%
|
4.51%
|
Assets
1 |
159,136
|
212,382
|
264,755
|
301,195
|
282,820
|
334,755
|
429,484
|
481,077
|
Book Value Per Share
2 |
338.0
|
223.0
|
248.0
|
229.0
|
330.0
|
406.0
|
505.0
|
647.0
|
Cash Flow per Share
2 |
-89.50
|
-138.0
|
41.80
|
-42.20
|
86.80
|
63.30
|
72.70
|
111.0
|
Capex
1 |
1,699
|
773
|
420
|
669
|
471
|
715
|
1,023
|
1,000
|
Capex / Sales
|
3.29%
|
1.01%
|
0.4%
|
0.45%
|
0.27%
|
0.38%
|
0.5%
|
0.44%
|
Announcement Date
|
8/8/19
|
8/6/20
|
8/12/21
|
8/8/22
|
8/10/23
|
-
|
-
|
-
|
Last Close Price
1,780
JPY Average target price
3,065
JPY Spread / Average Target +72.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -31.89% | 1.85B | | -2.53% | 184B | | -11.62% | 180B | | -8.43% | 91.88B | | +36.87% | 91.6B | | -10.53% | 71.28B | | +13.73% | 53.58B | | +19.26% | 26.35B | | +17.48% | 10.05B | | -11.43% | 8.53B |
E-commerce & Auction Services
|