Delayed
Japan Exchange
01:59:54 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
334
JPY
|
+0.91%
|
|
+1.52%
|
+1.52%
|
Fiscal Period: November |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
7,716
|
4,077
|
2,422
|
3,639
|
2,329
|
2,267
|
Enterprise Value (EV)
1 |
8,789
|
5,610
|
4,230
|
3,901
|
2,232
|
3,577
|
P/E ratio
|
35.9
x
|
46.3
x
|
-1.93
x
|
8.12
x
|
-49.5
x
|
-2.78
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.02
x
|
0.56
x
|
0.37
x
|
0.44
x
|
0.32
x
|
0.33
x
|
EV / Revenue
|
1.16
x
|
0.77
x
|
0.65
x
|
0.47
x
|
0.31
x
|
0.52
x
|
EV / EBITDA
|
11.5
x
|
20.3
x
|
-40.3
x
|
2.86
x
|
4.77
x
|
-11.1
x
|
EV / FCF
|
7.88
x
|
-712
x
|
7.96
x
|
2.32
x
|
-6.88
x
|
-2.04
x
|
FCF Yield
|
12.7%
|
-0.14%
|
12.6%
|
43%
|
-14.5%
|
-49.1%
|
Price to Book
|
1.33
x
|
0.76
x
|
0.56
x
|
0.72
x
|
0.4
x
|
0.41
x
|
Nbr of stocks (in thousands)
|
6,178
|
6,178
|
6,178
|
6,178
|
6,178
|
6,178
|
Reference price
2 |
1,249
|
660.0
|
392.0
|
589.0
|
377.0
|
367.0
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/22/24
|
Fiscal Period: November |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
7,549
|
7,253
|
6,549
|
8,317
|
7,211
|
6,878
|
EBITDA
1 |
767
|
276
|
-105
|
1,363
|
468
|
-321
|
EBIT
1 |
451
|
12
|
-309
|
1,178
|
316
|
-462
|
Operating Margin
|
5.97%
|
0.17%
|
-4.72%
|
14.16%
|
4.38%
|
-6.72%
|
Earnings before Tax (EBT)
1 |
338
|
178
|
-1,337
|
511
|
179
|
-491
|
Net income
1 |
215
|
88
|
-1,254
|
448
|
-47
|
-815
|
Net margin
|
2.85%
|
1.21%
|
-19.15%
|
5.39%
|
-0.65%
|
-11.85%
|
EPS
2 |
34.81
|
14.25
|
-203.0
|
72.53
|
-7.609
|
-131.9
|
Free Cash Flow
1 |
1,115
|
-7.875
|
531.6
|
1,679
|
-324.5
|
-1,756
|
FCF margin
|
14.77%
|
-0.11%
|
8.12%
|
20.19%
|
-4.5%
|
-25.53%
|
FCF Conversion (EBITDA)
|
145.37%
|
-
|
-
|
123.19%
|
-
|
-
|
FCF Conversion (Net income)
|
518.6%
|
-
|
-
|
374.8%
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/22/24
|
Fiscal Period: November |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
3,305
|
4,556
|
1,827
|
3,557
|
1,896
|
1,708
|
3,423
|
1,765
|
1,562
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-280
|
756
|
180
|
297
|
78
|
89
|
-53
|
-156
|
-73
|
Operating Margin
|
-8.47%
|
16.59%
|
9.85%
|
8.35%
|
4.11%
|
5.21%
|
-1.55%
|
-8.84%
|
-4.67%
|
Earnings before Tax (EBT)
1 |
-1,283
|
728
|
147
|
209
|
14
|
32
|
-123
|
-134
|
-159
|
Net income
1 |
-1,266
|
564
|
87
|
127
|
22
|
2
|
-146
|
-158
|
-183
|
Net margin
|
-38.31%
|
12.38%
|
4.76%
|
3.57%
|
1.16%
|
0.12%
|
-4.27%
|
-8.95%
|
-11.72%
|
EPS
2 |
-205.0
|
91.30
|
14.14
|
20.64
|
3.530
|
0.3600
|
-23.74
|
-25.49
|
-29.67
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/25/20
|
6/24/21
|
3/24/22
|
6/23/22
|
9/22/22
|
3/23/23
|
6/27/23
|
9/26/23
|
3/27/24
|
Fiscal Period: November |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,073
|
1,533
|
1,808
|
262
|
-
|
1,310
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
97
|
-
|
Leverage (Debt/EBITDA)
|
1.399
x
|
5.554
x
|
-17.22
x
|
0.1922
x
|
-
|
-4.081
x
|
Free Cash Flow
1 |
1,115
|
-7.88
|
532
|
1,679
|
-325
|
-1,756
|
ROE (net income / shareholders' equity)
|
3.77%
|
1.58%
|
-26%
|
9.59%
|
-0.86%
|
-14.2%
|
ROA (Net income/ Total Assets)
|
2.01%
|
0.06%
|
-1.52%
|
5.83%
|
1.41%
|
-1.88%
|
Assets
1 |
10,707
|
159,132
|
82,598
|
7,679
|
-3,323
|
43,356
|
Book Value Per Share
2 |
939.0
|
864.0
|
696.0
|
817.0
|
952.0
|
901.0
|
Cash Flow per Share
2 |
934.0
|
793.0
|
713.0
|
944.0
|
1,077
|
987.0
|
Capex
1 |
160
|
159
|
274
|
36
|
64
|
203
|
Capex / Sales
|
2.12%
|
2.19%
|
4.18%
|
0.43%
|
0.89%
|
2.95%
|
Announcement Date
|
2/21/19
|
2/20/20
|
2/26/21
|
2/24/22
|
2/24/23
|
2/22/24
|
|
1st Jan change
|
Capi.
|
---|
| +1.52% | 13.11M | | +16.41% | 26.44B | | +23.59% | 5.15B | | +24.24% | 4.54B | | +25.80% | 1.63B | | -16.19% | 1.08B | | +8.01% | 1.06B | | -35.45% | 910M | | -6.14% | 734M | | +2.55% | 447M |
Other Office Equipment
|