Delayed
Japan Exchange
11:30:31 2024-04-30 pm EDT
|
5-day change
|
1st Jan Change
|
597
JPY
|
-1.65%
|
|
-5.84%
|
+24.12%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
87,484
|
70,601
|
34,154
|
37,569
|
46,269
|
82,387
|
-
|
-
|
Enterprise Value (EV)
1 |
117,591
|
108,193
|
90,901
|
57,495
|
64,510
|
93,163
|
102,191
|
100,128
|
P/E ratio
|
17.8
x
|
-1.36
x
|
-1.47
x
|
4.38
x
|
15.1
x
|
10.5
x
|
12.3
x
|
11.8
x
|
Yield
|
3.83%
|
4.59%
|
4.76%
|
4.33%
|
3.52%
|
3.9%
|
3.95%
|
4.12%
|
Capitalization / Revenue
|
0.36
x
|
0.28
x
|
0.2
x
|
0.22
x
|
0.26
x
|
0.37
x
|
0.42
x
|
0.4
x
|
EV / Revenue
|
0.49
x
|
0.44
x
|
0.52
x
|
0.34
x
|
0.37
x
|
0.49
x
|
0.52
x
|
0.49
x
|
EV / EBITDA
|
8.86
x
|
21.3
x
|
-6.09
x
|
13.4
x
|
6.22
x
|
5.8
x
|
5
x
|
4.79
x
|
EV / FCF
|
-20,739,192
x
|
-39,271,444
x
|
-3,480,781
x
|
-
|
84,437,063
x
|
-151,730,834
x
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-
|
0%
|
-0%
|
-
|
-
|
Price to Book
|
0.55
x
|
0.79
x
|
0.6
x
|
0.56
x
|
0.62
x
|
0.87
x
|
0.98
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
139,528
|
134,992
|
135,530
|
135,629
|
135,686
|
135,728
|
-
|
-
|
Reference price
2 |
627.0
|
523.0
|
252.0
|
277.0
|
341.0
|
607.0
|
607.0
|
607.0
|
Announcement Date
|
4/5/19
|
4/10/20
|
4/8/21
|
4/7/22
|
4/6/23
|
4/4/24
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
240,652
|
248,233
|
174,323
|
168,453
|
176,072
|
189,629
|
196,796
|
203,684
|
EBITDA
1 |
13,272
|
5,079
|
-14,938
|
4,292
|
10,374
|
16,052
|
20,454
|
20,923
|
EBIT
1 |
4,461
|
-3,061
|
-21,230
|
-1,079
|
5,214
|
11,260
|
11,854
|
12,323
|
Operating Margin
|
1.85%
|
-1.23%
|
-12.18%
|
-0.64%
|
2.96%
|
5.94%
|
6.02%
|
6.05%
|
Earnings before Tax (EBT)
1 |
3,154
|
-37,579
|
-25,560
|
13,912
|
3,809
|
6,164
|
8,854
|
10,723
|
Net income
1 |
4,948
|
-52,135
|
-23,181
|
8,566
|
3,061
|
6,611
|
6,694
|
6,970
|
Net margin
|
2.06%
|
-21%
|
-13.3%
|
5.09%
|
1.74%
|
3.49%
|
3.4%
|
3.42%
|
EPS
2 |
35.24
|
-384.0
|
-171.2
|
63.17
|
22.57
|
48.72
|
49.32
|
51.35
|
Free Cash Flow
|
-5,670
|
-2,755
|
-26,115
|
-
|
764
|
-614
|
-
|
-
|
FCF margin
|
-2.36%
|
-1.11%
|
-14.98%
|
-
|
0.43%
|
-0.32%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
7.36%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
24.96%
|
-
|
-
|
-
|
Dividend per Share
2 |
24.00
|
24.00
|
12.00
|
12.00
|
12.00
|
20.00
|
24.00
|
25.00
|
Announcement Date
|
4/5/19
|
4/10/20
|
4/8/21
|
4/7/22
|
4/6/23
|
4/4/24
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
118,466
|
80,585
|
80,785
|
43,570
|
44,551
|
82,166
|
48,231
|
49,907
|
40,504
|
90,411
|
50,972
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-861
|
-11,487
|
-3,294
|
2,346
|
2,005
|
193
|
4,122
|
5,380
|
-
|
5,022
|
4,678
|
Operating Margin
|
-0.73%
|
-14.25%
|
-4.08%
|
5.38%
|
4.5%
|
0.23%
|
8.55%
|
10.78%
|
-
|
5.55%
|
9.18%
|
Earnings before Tax (EBT)
1 |
-23,188
|
-14,821
|
12,114
|
2,209
|
3,521
|
1,624
|
3,649
|
4,709
|
-
|
4,390
|
4,482
|
Net income
1 |
-24,432
|
-15,188
|
7,448
|
634
|
1,823
|
476
|
2,247
|
3,348
|
-486
|
2,862
|
2,884
|
Net margin
|
-20.62%
|
-18.85%
|
9.22%
|
1.46%
|
4.09%
|
0.58%
|
4.66%
|
6.71%
|
-1.2%
|
3.17%
|
5.66%
|
EPS
2 |
-178.9
|
-112.3
|
54.92
|
4.680
|
13.44
|
3.510
|
16.57
|
24.67
|
-3.580
|
21.09
|
21.26
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/4/19
|
10/9/20
|
10/7/21
|
1/13/22
|
7/7/22
|
10/6/22
|
1/12/23
|
7/6/23
|
10/5/23
|
10/5/23
|
1/11/24
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
30,107
|
37,592
|
56,747
|
19,926
|
18,241
|
23,534
|
19,804
|
17,741
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.268
x
|
7.401
x
|
-3.799
x
|
4.643
x
|
1.758
x
|
1.466
x
|
0.9682
x
|
0.8479
x
|
Free Cash Flow
|
-5,670
|
-2,755
|
-26,115
|
-
|
764
|
-614
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.1%
|
-42%
|
-31.6%
|
13.9%
|
4.3%
|
8.6%
|
8.38%
|
8.3%
|
ROA (Net income/ Total Assets)
|
1.82%
|
-1.47%
|
-
|
0.29%
|
-
|
6.13%
|
-
|
-
|
Assets
1 |
271,171
|
3,547,298
|
-
|
2,988,626
|
-
|
107,907
|
-
|
-
|
Book Value Per Share
2 |
1,148
|
665.0
|
418.0
|
493.0
|
551.0
|
588.0
|
618.0
|
650.0
|
Cash Flow per Share
|
81.60
|
-337.0
|
-131.0
|
97.10
|
54.80
|
78.00
|
-
|
-
|
Capex
|
13,472
|
9,533
|
6,501
|
5,657
|
4,921
|
4,613
|
-
|
-
|
Capex / Sales
|
5.6%
|
3.84%
|
3.73%
|
3.36%
|
2.79%
|
2.43%
|
-
|
-
|
Announcement Date
|
4/5/19
|
4/10/20
|
4/8/21
|
4/7/22
|
4/6/23
|
4/4/24
|
-
|
-
|
Average target price
630
JPY Spread / Average Target +3.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.70% | 523M | | +5.56% | 417B | | +3.25% | 142B | | -29.47% | 45.83B | | +15.12% | 18.69B | | +13.48% | 10.68B | | +28.30% | 8.65B | | -0.24% | 6.76B | | -10.91% | 6.51B | | +29.06% | 6.18B |
Other Apparel & Accessories
|