Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,405
JPY
|
-1.88%
|
|
-2.35%
|
+1.86%
|
Apr. 19 |
Clepseadra Inc. announced that it has received ¥150 million in funding from TV TOKYO Holdings Corporation, Bascule, Inc., UNITED, Inc., MIXI, Inc., and another investor
|
CI
| Apr. 17 |
LightFury Games announced that it has received $8.5 million in funding from Blume Venture Advisors Pvt. Ltd., MIXI, Inc., Gemba Capital and other investors
|
CI
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
192,744
|
118,223
|
208,780
|
159,832
|
194,183
|
169,085
|
-
|
-
|
Enterprise Value (EV)
1 |
48,327
|
-3,581
|
67,894
|
49,321
|
83,046
|
169,085
|
169,085
|
169,085
|
P/E ratio
|
7.3
x
|
11
x
|
13.3
x
|
15.8
x
|
37.6
x
|
17.3
x
|
14
x
|
16
x
|
Yield
|
4.69%
|
7.01%
|
3.97%
|
4.99%
|
4.13%
|
5.11%
|
5.49%
|
5.51%
|
Capitalization / Revenue
|
1.34
x
|
1.05
x
|
1.75
x
|
1.35
x
|
1.32
x
|
1.16
x
|
1.18
x
|
1.19
x
|
EV / Revenue
|
1.34
x
|
1.05
x
|
1.75
x
|
1.35
x
|
1.32
x
|
1.16
x
|
1.18
x
|
1.19
x
|
EV / EBITDA
|
4.58
x
|
5.89
x
|
8.2
x
|
8.61
x
|
6.59
x
|
9.52
x
|
10.6
x
|
12.5
x
|
EV / FCF
|
26.4
x
|
-9.17
x
|
7.59
x
|
-10.8
x
|
14.1
x
|
27.1
x
|
18.8
x
|
24.1
x
|
FCF Yield
|
3.79%
|
-10.9%
|
13.2%
|
-9.25%
|
7.1%
|
3.69%
|
5.33%
|
4.15%
|
Price to Book
|
1.08
x
|
0.66
x
|
1.11
x
|
0.87
x
|
1.07
x
|
0.97
x
|
0.96
x
|
-
|
Nbr of stocks (in thousands)
|
75,350
|
75,350
|
75,372
|
72,552
|
72,946
|
70,306
|
-
|
-
|
Reference price
2 |
2,558
|
1,569
|
2,770
|
2,203
|
2,662
|
2,405
|
2,405
|
2,405
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/7/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
144,032
|
112,171
|
119,319
|
118,099
|
146,867
|
146,223
|
143,800
|
142,300
|
EBITDA
1 |
42,091
|
20,069
|
25,457
|
18,557
|
29,481
|
17,770
|
15,988
|
13,492
|
EBIT
1 |
41,033
|
17,165
|
22,928
|
16,069
|
24,820
|
17,004
|
17,900
|
15,700
|
Operating Margin
|
28.49%
|
15.3%
|
19.22%
|
13.61%
|
16.9%
|
11.63%
|
12.45%
|
11.03%
|
Earnings before Tax (EBT)
|
39,063
|
15,996
|
23,201
|
16,035
|
11,254
|
-
|
-
|
-
|
Net income
1 |
26,521
|
10,724
|
15,692
|
10,262
|
5,161
|
9,813
|
12,045
|
10,563
|
Net margin
|
18.41%
|
9.56%
|
13.15%
|
8.69%
|
3.51%
|
6.71%
|
8.38%
|
7.42%
|
EPS
2 |
350.3
|
142.3
|
208.2
|
139.8
|
70.87
|
139.1
|
171.3
|
150.2
|
Free Cash Flow
1 |
7,302
|
-12,891
|
27,513
|
-14,789
|
13,788
|
6,240
|
9,004
|
7,016
|
FCF margin
|
5.07%
|
-11.49%
|
23.06%
|
-12.52%
|
9.39%
|
4.27%
|
6.26%
|
4.93%
|
FCF Conversion (EBITDA)
|
17.35%
|
-
|
108.08%
|
-
|
46.77%
|
35.12%
|
56.32%
|
52%
|
FCF Conversion (Net income)
|
27.53%
|
-
|
175.33%
|
-
|
267.16%
|
63.6%
|
74.76%
|
66.42%
|
Dividend per Share
2 |
120.0
|
110.0
|
110.0
|
110.0
|
110.0
|
123.0
|
132.0
|
132.5
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/7/21
|
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
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
46,835
|
58,752
|
23,221
|
51,587
|
29,502
|
37,010
|
31,022
|
34,712
|
65,734
|
39,068
|
42,065
|
29,207
|
34,761
|
63,968
|
41,241
|
40,310
|
29,825
|
33,325
|
41,575
|
37,975
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,035
|
14,050
|
1,371
|
7,382
|
1,861
|
6,826
|
5,557
|
5,692
|
11,249
|
7,824
|
5,747
|
2,245
|
1,566
|
3,811
|
6,664
|
6,600
|
750
|
2,475
|
7,025
|
5,325
|
Operating Margin
|
8.62%
|
23.91%
|
5.9%
|
14.31%
|
6.31%
|
18.44%
|
17.91%
|
16.4%
|
17.11%
|
20.03%
|
13.66%
|
7.69%
|
4.51%
|
5.96%
|
16.16%
|
16.37%
|
2.51%
|
7.43%
|
16.9%
|
14.02%
|
Earnings before Tax (EBT)
|
3,978
|
13,994
|
-
|
9,063
|
2,140
|
-
|
5,326
|
-
|
4,046
|
2,349
|
-
|
2,212
|
-
|
3,633
|
4,423
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,192
|
9,333
|
2,113
|
6,167
|
1,261
|
2,834
|
3,524
|
-1,564
|
1,960
|
60
|
3,141
|
1,315
|
935
|
2,250
|
2,417
|
5,083
|
2,100
|
1,900
|
4,200
|
4,500
|
Net margin
|
4.68%
|
15.89%
|
9.1%
|
11.95%
|
4.27%
|
7.66%
|
11.36%
|
-4.51%
|
2.98%
|
0.15%
|
7.47%
|
4.5%
|
2.69%
|
3.52%
|
5.86%
|
12.61%
|
7.04%
|
5.7%
|
10.1%
|
11.85%
|
EPS
|
29.09
|
123.9
|
-
|
83.11
|
17.75
|
-
|
48.57
|
-
|
26.96
|
0.8000
|
-
|
18.12
|
-
|
31.37
|
34.13
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
55.00
|
55.00
|
-
|
55.00
|
-
|
-
|
-
|
-
|
55.00
|
-
|
-
|
-
|
-
|
55.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/6/20
|
11/5/21
|
11/5/21
|
2/4/22
|
5/13/22
|
8/5/22
|
11/4/22
|
11/4/22
|
2/10/23
|
5/12/23
|
8/4/23
|
11/10/23
|
11/10/23
|
2/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
144,417
|
121,804
|
140,886
|
110,511
|
111,137
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7,302
|
-12,891
|
27,513
|
-14,789
|
13,788
|
6,241
|
9,004
|
7,017
|
ROE (net income / shareholders' equity)
|
15.2%
|
6%
|
8.5%
|
5.5%
|
2.8%
|
5.4%
|
6.2%
|
5.6%
|
ROA (Net income/ Total Assets)
|
21.4%
|
8.64%
|
10.8%
|
7.66%
|
8.29%
|
5.85%
|
4.6%
|
-
|
Assets
1 |
123,895
|
124,145
|
145,315
|
133,929
|
62,268
|
167,738
|
261,841
|
-
|
Book Value Per Share
2 |
2,368
|
2,388
|
2,498
|
2,524
|
2,481
|
2,492
|
2,500
|
-
|
Cash Flow per Share
2 |
364.0
|
171.0
|
250.0
|
182.0
|
117.0
|
145.0
|
200.0
|
172.0
|
Capex
1 |
3,512
|
9,934
|
4,798
|
3,894
|
1,963
|
5,270
|
5,370
|
5,470
|
Capex / Sales
|
2.44%
|
8.86%
|
4.02%
|
3.3%
|
1.34%
|
3.6%
|
3.73%
|
3.84%
|
Announcement Date
|
5/10/19
|
5/15/20
|
5/7/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
2,405
JPY Average target price
2,467
JPY Spread / Average Target +2.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.86% | 1.07B | | +3.04% | 61.86B | | -3.35% | 13.24B | | +18.54% | 7.71B | | +6.47% | 6.68B | | -11.96% | 5.04B | | +13.19% | 4.37B | | -20.74% | 4.15B | | -8.26% | 3.17B | | +1.53% | 2.97B |
Internet Gaming
|