Delayed
Japan Exchange
02:00:00 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
333
JPY
|
0.00%
|
|
0.00%
|
+13.27%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
7,377
|
2,877
|
4,858
|
3,962
|
2,312
|
2,258
|
Enterprise Value (EV)
1 |
6,920
|
3,064
|
4,615
|
3,803
|
2,222
|
2,159
|
P/E ratio
|
36.2
x
|
25.7
x
|
24.7
x
|
28.7
x
|
25.4
x
|
15.6
x
|
Yield
|
0.81%
|
1.51%
|
0.89%
|
1.1%
|
1.88%
|
1.92%
|
Capitalization / Revenue
|
3.91
x
|
1.39
x
|
2.04
x
|
1.62
x
|
0.84
x
|
0.79
x
|
EV / Revenue
|
3.67
x
|
1.48
x
|
1.94
x
|
1.56
x
|
0.81
x
|
0.75
x
|
EV / EBITDA
|
15.5
x
|
6.37
x
|
7.41
x
|
6.55
x
|
3.98
x
|
3.54
x
|
EV / FCF
|
15.9
x
|
-6.83
x
|
8.07
x
|
-70.8
x
|
76.6
x
|
133
x
|
FCF Yield
|
6.29%
|
-14.6%
|
12.4%
|
-1.41%
|
1.31%
|
0.75%
|
Price to Book
|
6.93
x
|
2.58
x
|
3.82
x
|
2.9
x
|
1.63
x
|
1.49
x
|
Nbr of stocks (in thousands)
|
5,428
|
5,428
|
5,428
|
5,427
|
5,427
|
5,427
|
Reference price
2 |
1,359
|
530.0
|
895.0
|
730.0
|
426.0
|
416.0
|
Announcement Date
|
6/29/18
|
6/20/19
|
6/25/20
|
6/22/21
|
6/21/22
|
6/30/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,887
|
2,075
|
2,380
|
2,439
|
2,742
|
2,867
|
EBITDA
1 |
446
|
481
|
623
|
581
|
559
|
610
|
EBIT
1 |
314
|
317
|
314
|
220
|
145
|
220
|
Operating Margin
|
16.64%
|
15.28%
|
13.19%
|
9.02%
|
5.29%
|
7.67%
|
Earnings before Tax (EBT)
1 |
315
|
203
|
300
|
216
|
128
|
226
|
Net income
1 |
204
|
112
|
197
|
138
|
91
|
145
|
Net margin
|
10.81%
|
5.4%
|
8.28%
|
5.66%
|
3.32%
|
5.06%
|
EPS
2 |
37.58
|
20.63
|
36.30
|
25.43
|
16.77
|
26.72
|
Free Cash Flow
1 |
435
|
-448.8
|
572
|
-53.75
|
29
|
16.25
|
FCF margin
|
23.05%
|
-21.63%
|
24.03%
|
-2.2%
|
1.06%
|
0.57%
|
FCF Conversion (EBITDA)
|
97.53%
|
-
|
91.81%
|
-
|
5.19%
|
2.66%
|
FCF Conversion (Net income)
|
213.24%
|
-
|
290.36%
|
-
|
31.87%
|
11.21%
|
Dividend per Share
2 |
11.00
|
8.000
|
8.000
|
8.000
|
8.000
|
8.000
|
Announcement Date
|
6/29/18
|
6/20/19
|
6/25/20
|
6/22/21
|
6/21/22
|
6/30/23
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,183
|
1,128
|
1,241
|
766
|
625
|
1,335
|
746
|
509
|
1,117
|
671
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
160
|
75
|
30
|
89
|
-6
|
40
|
78
|
-167
|
-342
|
-73
|
Operating Margin
|
13.52%
|
6.65%
|
2.42%
|
11.62%
|
-0.96%
|
3%
|
10.46%
|
-32.81%
|
-30.62%
|
-10.88%
|
Earnings before Tax (EBT)
1 |
159
|
82
|
9
|
91
|
-4
|
44
|
80
|
-395
|
-596
|
-87
|
Net income
1 |
101
|
40
|
-4
|
73
|
-17
|
16
|
50
|
-412
|
-595
|
-105
|
Net margin
|
8.54%
|
3.55%
|
-0.32%
|
9.53%
|
-2.72%
|
1.2%
|
6.7%
|
-80.94%
|
-53.27%
|
-15.65%
|
EPS
2 |
18.70
|
7.550
|
-0.8800
|
13.76
|
-3.140
|
3.110
|
9.110
|
-76.01
|
-109.7
|
-19.44
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/19
|
11/5/20
|
11/4/21
|
2/4/22
|
8/3/22
|
11/7/22
|
2/3/23
|
8/8/23
|
11/6/23
|
2/5/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
187
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
457
|
-
|
243
|
159
|
90
|
99
|
Leverage (Debt/EBITDA)
|
-
|
0.3888
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
435
|
-449
|
572
|
-53.8
|
29
|
16.3
|
ROE (net income / shareholders' equity)
|
20.1%
|
9.13%
|
15.7%
|
10.4%
|
6.51%
|
9.83%
|
ROA (Net income/ Total Assets)
|
9.28%
|
9.61%
|
9.39%
|
6.15%
|
4.05%
|
5.74%
|
Assets
1 |
2,197
|
1,165
|
2,098
|
2,246
|
2,245
|
2,526
|
Book Value Per Share
2 |
196.0
|
206.0
|
234.0
|
251.0
|
261.0
|
280.0
|
Cash Flow per Share
2 |
133.0
|
60.10
|
138.0
|
119.0
|
86.20
|
112.0
|
Capex
1 |
37
|
43
|
19
|
195
|
49
|
120
|
Capex / Sales
|
1.96%
|
2.07%
|
0.8%
|
8%
|
1.79%
|
4.19%
|
Announcement Date
|
6/29/18
|
6/20/19
|
6/25/20
|
6/22/21
|
6/21/22
|
6/30/23
|
|
1st Jan change
|
Capi.
|
---|
| +13.27% | 11.67M | | +9.27% | 279B | | -10.82% | 25.23B | | +44.71% | 16.86B | | -12.69% | 14.13B | | -24.26% | 5.49B | | -19.86% | 4.21B | | +44.33% | 3.83B | | +5.67% | 3.53B | | +7.30% | 2.54B |
Cloud Computing Services
|