Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,613
JPY
|
+0.56%
|
|
+3.66%
|
+8.77%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
125,748
|
46,382
|
41,162
|
33,678
|
46,752
|
80,428
|
-
|
-
|
Enterprise Value (EV)
1 |
137,262
|
85,286
|
91,811
|
65,536
|
59,077
|
76,328
|
65,828
|
56,528
|
P/E ratio
|
22
x
|
-2.74
x
|
-1.06
x
|
24.9
x
|
10.9
x
|
11.3
x
|
10.6
x
|
10.3
x
|
Yield
|
4.17%
|
5.39%
|
-
|
1.18%
|
2.77%
|
3.72%
|
3.72%
|
3.72%
|
Capitalization / Revenue
|
0.5
x
|
0.21
x
|
0.26
x
|
0.2
x
|
0.25
x
|
0.41
x
|
0.41
x
|
0.41
x
|
EV / Revenue
|
0.55
x
|
0.39
x
|
0.57
x
|
0.39
x
|
0.32
x
|
0.39
x
|
0.34
x
|
0.29
x
|
EV / EBITDA
|
5.85
x
|
7.91
x
|
-13.7
x
|
7.26
x
|
4.19
x
|
4.31
x
|
3.7
x
|
3.29
x
|
EV / FCF
|
18,619,329
x
|
-5,303,839
x
|
12,942,076
x
|
3,228,077
x
|
2,981,730
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.57
x
|
0.24
x
|
0.26
x
|
0.21
x
|
0.28
x
|
0.47
x
|
0.45
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
49,979
|
49,980
|
49,773
|
49,820
|
49,842
|
49,862
|
-
|
-
|
Reference price
2 |
2,516
|
928.0
|
827.0
|
676.0
|
938.0
|
1,613
|
1,613
|
1,613
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
250,300
|
217,696
|
161,404
|
165,961
|
183,506
|
194,000
|
196,200
|
195,700
|
EBITDA
1 |
23,456
|
10,779
|
-6,682
|
9,024
|
14,106
|
17,700
|
17,800
|
17,200
|
EBIT
1 |
14,629
|
818
|
-14,404
|
2,181
|
7,110
|
11,200
|
12,100
|
12,200
|
Operating Margin
|
5.84%
|
0.38%
|
-8.92%
|
1.31%
|
3.87%
|
5.77%
|
6.17%
|
6.23%
|
Earnings before Tax (EBT)
|
11,001
|
-18,921
|
-30,583
|
2,949
|
6,251
|
-
|
-
|
-
|
Net income
1 |
5,723
|
-16,900
|
-38,887
|
1,350
|
4,278
|
7,100
|
7,600
|
7,800
|
Net margin
|
2.29%
|
-7.76%
|
-24.09%
|
0.81%
|
2.33%
|
3.66%
|
3.87%
|
3.99%
|
EPS
2 |
114.3
|
-338.4
|
-781.3
|
27.12
|
85.86
|
142.4
|
152.4
|
156.5
|
Free Cash Flow
|
7,372
|
-16,080
|
7,094
|
20,302
|
19,813
|
-
|
-
|
-
|
FCF margin
|
2.95%
|
-7.39%
|
4.4%
|
12.23%
|
10.8%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
31.43%
|
-
|
-
|
224.98%
|
140.46%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
128.81%
|
-
|
-
|
1,503.85%
|
463.14%
|
-
|
-
|
-
|
Dividend per Share
2 |
105.0
|
50.00
|
-
|
8.000
|
26.00
|
60.00
|
60.00
|
60.00
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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
|
---|
Net sales
1 |
101,882
|
61,065
|
29,362
|
67,131
|
44,181
|
54,649
|
40,924
|
35,880
|
76,804
|
46,360
|
60,342
|
44,304
|
38,709
|
83,013
|
48,214
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,557
|
-13,851
|
-5,042
|
-7,059
|
2,117
|
7,123
|
1
|
-1,878
|
-1,877
|
2,159
|
6,828
|
1,856
|
-457
|
1,399
|
2,993
|
Operating Margin
|
-1.53%
|
-22.68%
|
-17.17%
|
-10.52%
|
4.79%
|
13.03%
|
0%
|
-5.23%
|
-2.44%
|
4.66%
|
11.32%
|
4.19%
|
-1.18%
|
1.69%
|
6.21%
|
Earnings before Tax (EBT)
1 |
-8,691
|
-15,963
|
-
|
-6,566
|
3,322
|
-
|
626
|
-
|
-1,350
|
1,810
|
-
|
2,092
|
-
|
1,564
|
2,932
|
Net income
1 |
-6,469
|
-16,938
|
-4,860
|
-7,586
|
2,735
|
6,201
|
22
|
-2,473
|
-2,451
|
1,266
|
5,463
|
1,230
|
-767
|
463
|
2,085
|
Net margin
|
-6.35%
|
-27.74%
|
-16.55%
|
-11.3%
|
6.19%
|
11.35%
|
0.05%
|
-6.89%
|
-3.19%
|
2.73%
|
9.05%
|
2.78%
|
-1.98%
|
0.56%
|
4.32%
|
EPS
2 |
-129.4
|
-340.3
|
-
|
-152.3
|
54.93
|
-
|
0.4400
|
-
|
-49.20
|
25.40
|
-
|
24.70
|
-
|
9.300
|
41.83
|
Dividend per Share
|
50.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/10/20
|
11/12/21
|
11/12/21
|
2/10/22
|
5/13/22
|
8/9/22
|
11/11/22
|
11/11/22
|
2/10/23
|
5/12/23
|
8/10/23
|
11/10/23
|
11/10/23
|
2/9/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
11,514
|
38,904
|
50,649
|
31,858
|
12,325
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
4,100
|
14,600
|
23,900
|
Leverage (Debt/EBITDA)
|
0.4909
x
|
3.609
x
|
-7.58
x
|
3.53
x
|
0.8737
x
|
-
|
-
|
-
|
Free Cash Flow
|
7,372
|
-16,080
|
7,094
|
20,302
|
19,813
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.6%
|
-8.1%
|
-21.8%
|
0.8%
|
2.6%
|
4.27%
|
4.39%
|
4.33%
|
ROA (Net income/ Total Assets)
|
3.96%
|
0.4%
|
-3.25%
|
1.58%
|
2.65%
|
-
|
-
|
-
|
Assets
1 |
144,389
|
-4,228,700
|
1,198,278
|
85,479
|
161,385
|
-
|
-
|
-
|
Book Value Per Share
2 |
4,419
|
3,933
|
3,232
|
3,234
|
3,339
|
3,435
|
3,578
|
3,721
|
Cash Flow per Share
|
291.0
|
-139.0
|
-626.0
|
164.0
|
226.0
|
-
|
-
|
-
|
Capex
|
7,533
|
12,984
|
4,438
|
5,028
|
5,870
|
-
|
-
|
-
|
Capex / Sales
|
3.01%
|
5.96%
|
2.75%
|
3.03%
|
3.2%
|
-
|
-
|
-
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
1,613
JPY Average target price
1,900
JPY Spread / Average Target +17.79% Consensus |