Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
2,010
JPY
|
-0.94%
|
|
-2.52%
|
-29.15%
|
Fiscal Period: September |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
117,513
|
84,965
|
-
|
-
|
Enterprise Value (EV)
1 |
109,235
|
73,529
|
69,648
|
65,021
|
P/E ratio
|
43.9
x
|
25.2
x
|
19.3
x
|
15.5
x
|
Yield
|
0.46%
|
0.79%
|
1.01%
|
1.28%
|
Capitalization / Revenue
|
10.5
x
|
6.13
x
|
5.08
x
|
4.27
x
|
EV / Revenue
|
9.78
x
|
5.31
x
|
4.16
x
|
3.27
x
|
EV / EBITDA
|
27.1
x
|
14.5
x
|
11.1
x
|
8.58
x
|
EV / FCF
|
71.3
x
|
19.8
x
|
15.6
x
|
12
x
|
FCF Yield
|
1.4%
|
5.06%
|
6.41%
|
8.33%
|
Price to Book
|
12.5
x
|
6.95
x
|
5.49
x
|
4.2
x
|
Nbr of stocks (in thousands)
|
41,909
|
42,271
|
-
|
-
|
Reference price
2 |
2,804
|
2,010
|
2,010
|
2,010
|
Announcement Date
|
11/13/23
|
-
|
-
|
-
|
Fiscal Period: September |
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,171
|
13,853
|
16,726
|
19,882
|
EBITDA
1 |
4,024
|
5,070
|
6,281
|
7,579
|
EBIT
1 |
3,711
|
4,904
|
6,405
|
7,933
|
Operating Margin
|
33.22%
|
35.4%
|
38.29%
|
39.9%
|
Earnings before Tax (EBT)
1 |
3,642
|
4,866
|
6,376
|
8,000
|
Net income
1 |
2,620
|
3,365
|
4,396
|
5,460
|
Net margin
|
23.45%
|
24.29%
|
26.28%
|
27.46%
|
EPS
2 |
63.83
|
79.67
|
104.1
|
129.3
|
Free Cash Flow
1 |
1,532
|
3,722
|
4,465
|
5,419
|
FCF margin
|
13.71%
|
26.87%
|
26.69%
|
27.26%
|
FCF Conversion (EBITDA)
|
38.07%
|
73.41%
|
71.09%
|
71.5%
|
FCF Conversion (Net income)
|
58.47%
|
110.62%
|
101.56%
|
99.24%
|
Dividend per Share
2 |
13.00
|
15.96
|
20.40
|
25.68
|
Announcement Date
|
11/13/23
|
-
|
-
|
-
|
Fiscal Period: September |
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,462
|
2,734
|
5,197
|
2,849
|
3,124
|
3,062
|
3,365
|
3,559
|
3,816
|
3,878
|
4,147
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1,268
|
1,217
|
1,467
|
-
|
-
|
EBIT
1 |
761
|
948
|
1,710
|
854
|
1,146
|
1,029
|
1,160
|
1,219
|
1,423
|
1,469
|
1,622
|
Operating Margin
|
30.91%
|
34.67%
|
32.9%
|
29.98%
|
36.68%
|
33.59%
|
34.46%
|
34.26%
|
37.29%
|
37.88%
|
39.11%
|
Earnings before Tax (EBT)
1 |
726
|
-
|
1,675
|
856
|
1,111
|
1,030
|
1,154
|
1,235
|
1,430
|
1,471
|
1,623
|
Net income
1 |
506
|
657
|
1,163
|
628
|
828
|
702.5
|
794
|
835.3
|
974.3
|
1,005
|
1,109
|
Net margin
|
20.55%
|
24.03%
|
22.38%
|
22.04%
|
26.5%
|
22.94%
|
23.6%
|
23.47%
|
25.53%
|
25.92%
|
26.74%
|
EPS
|
12.59
|
-
|
28.73
|
15.16
|
-
|
16.64
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/23
|
5/15/23
|
5/15/23
|
8/14/23
|
11/13/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,278
|
11,436
|
15,317
|
19,944
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,532
|
3,722
|
4,465
|
5,419
|
ROE (net income / shareholders' equity)
|
27.8%
|
30.2%
|
29.9%
|
29.3%
|
ROA (Net income/ Total Assets)
|
26.3%
|
28.5%
|
25.2%
|
25.1%
|
Assets
1 |
9,977
|
11,806
|
17,481
|
21,754
|
Book Value Per Share
2 |
224.0
|
289.0
|
366.0
|
478.0
|
Cash Flow per Share
2 |
68.30
|
81.30
|
107.0
|
136.0
|
Capex
1 |
1,775
|
50
|
50
|
50
|
Capex / Sales
|
15.89%
|
0.36%
|
0.3%
|
0.25%
|
Announcement Date
|
11/13/23
|
-
|
-
|
-
|
Last Close Price
2,029
JPY Average target price
3,580
JPY Spread / Average Target +76.44% Consensus |
1st Jan change
|
Capi.
|
---|
| -29.15% | 544M | | -14.51% | 188B | | +1.84% | 166B | | +0.37% | 151B | | +3.95% | 101B | | +5.59% | 77.06B | | +18.90% | 71.46B | | -8.33% | 70.46B | | -20.69% | 52.14B | | -7.19% | 44.34B |
Other IT Services & Consulting
|