Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3,025
JPY
|
+1.34%
|
|
+3.77%
|
+0.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
53,919
|
86,577
|
96,675
|
84,901
|
106,978
|
107,942
|
-
|
-
|
Enterprise Value (EV)
1 |
62,464
|
86,577
|
162,982
|
39,541
|
79,365
|
107,942
|
107,942
|
107,942
|
P/E ratio
|
18.3
x
|
8.75
x
|
18.2
x
|
0.84
x
|
10.5
x
|
11.5
x
|
10.3
x
|
9.35
x
|
Yield
|
0.99%
|
0.82%
|
1.4%
|
6.38%
|
3.84%
|
3.83%
|
3.9%
|
4.3%
|
Capitalization / Revenue
|
0.84
x
|
2.1
x
|
1.28
x
|
1.15
x
|
1.17
x
|
1.1
x
|
1.04
x
|
0.99
x
|
EV / Revenue
|
0.84
x
|
2.1
x
|
1.28
x
|
1.15
x
|
1.17
x
|
1.1
x
|
1.04
x
|
0.99
x
|
EV / EBITDA
|
7.31
x
|
9.13
x
|
5.89
x
|
13
x
|
5.43
x
|
5.51
x
|
5.04
x
|
4.71
x
|
EV / FCF
|
10.7
x
|
-5.27
x
|
-2.64
x
|
0.81
x
|
-12.7
x
|
7.73
x
|
6.88
x
|
6.49
x
|
FCF Yield
|
9.3%
|
-19%
|
-37.8%
|
124%
|
-7.87%
|
12.9%
|
14.5%
|
15.4%
|
Price to Book
|
0.72
x
|
0.82
x
|
0.87
x
|
0.44
x
|
0.52
x
|
0.52
x
|
0.5
x
|
0.48
x
|
Nbr of stocks (in thousands)
|
35,614
|
35,614
|
35,634
|
35,658
|
35,683
|
35,683
|
-
|
-
|
Reference price
2 |
1,514
|
2,431
|
2,713
|
2,381
|
2,998
|
3,025
|
3,025
|
3,025
|
Announcement Date
|
5/15/19
|
2/15/21
|
2/14/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
63,924
|
41,148
|
75,326
|
73,515
|
91,552
|
98,500
|
103,500
|
109,200
|
EBITDA
1 |
7,376
|
9,487
|
16,412
|
6,513
|
19,690
|
19,600
|
21,400
|
22,900
|
EBIT
1 |
5,538
|
5,825
|
10,733
|
1,262
|
14,462
|
14,500
|
16,100
|
17,400
|
Operating Margin
|
8.66%
|
14.16%
|
14.25%
|
1.72%
|
15.8%
|
14.72%
|
15.56%
|
15.93%
|
Earnings before Tax (EBT)
1 |
5,439
|
2,582
|
9,835
|
3,944
|
13,747
|
13,900
|
15,500
|
17,100
|
Net income
1 |
2,953
|
9,899
|
5,299
|
101,548
|
10,199
|
9,350
|
10,450
|
11,550
|
Net margin
|
4.62%
|
24.06%
|
7.03%
|
138.13%
|
11.14%
|
9.49%
|
10.1%
|
10.58%
|
EPS
2 |
82.92
|
278.0
|
148.7
|
2,848
|
285.9
|
262.0
|
292.9
|
323.7
|
Free Cash Flow
1 |
5,016
|
-16,427
|
-36,553
|
105,129
|
-8,422
|
13,955
|
15,698
|
16,632
|
FCF margin
|
7.85%
|
-39.92%
|
-48.53%
|
143%
|
-9.2%
|
14.17%
|
15.17%
|
15.23%
|
FCF Conversion (EBITDA)
|
68%
|
-
|
-
|
1,614.14%
|
-
|
71.2%
|
73.36%
|
72.63%
|
FCF Conversion (Net income)
|
169.86%
|
-
|
-
|
103.53%
|
-
|
149.25%
|
150.22%
|
144%
|
Dividend per Share
2 |
15.00
|
20.00
|
38.00
|
152.0
|
115.0
|
116.0
|
118.0
|
130.0
|
Announcement Date
|
5/15/19
|
2/15/21
|
2/14/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
32,972
|
31,994
|
33,240
|
18,431
|
23,655
|
42,086
|
14,224
|
17,312
|
31,536
|
18,126
|
23,853
|
41,979
|
17,398
|
24,071
|
41,469
|
24,320
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,495
|
811
|
6,109
|
2,218
|
2,406
|
4,624
|
1,671
|
1,596
|
3,267
|
960
|
-2,965
|
-2,005
|
2,020
|
5,345
|
7,365
|
5,157
|
Operating Margin
|
10.6%
|
2.53%
|
18.38%
|
12.03%
|
10.17%
|
10.99%
|
11.75%
|
9.22%
|
10.36%
|
5.3%
|
-12.43%
|
-4.78%
|
11.61%
|
22.21%
|
17.76%
|
21.2%
|
Earnings before Tax (EBT)
1 |
3,487
|
-1,856
|
4,605
|
2,470
|
2,760
|
5,230
|
2,020
|
2,726
|
4,746
|
3,224
|
-4,026
|
-802
|
1,825
|
5,389
|
7,214
|
5,050
|
Net income
1 |
2,092
|
-814
|
2,040
|
886
|
2,373
|
3,259
|
100,140
|
981
|
101,121
|
1,807
|
-1,380
|
427
|
1,051
|
3,403
|
4,454
|
3,388
|
Net margin
|
6.34%
|
-2.54%
|
6.14%
|
4.81%
|
10.03%
|
7.74%
|
704.02%
|
5.67%
|
320.65%
|
9.97%
|
-5.79%
|
1.02%
|
6.04%
|
14.14%
|
10.74%
|
13.93%
|
EPS
2 |
-
|
-22.88
|
57.29
|
24.85
|
-
|
-
|
2,810
|
-
|
2,837
|
50.38
|
-
|
-
|
29.50
|
-
|
124.9
|
94.96
|
Dividend per Share
|
-
|
7.000
|
14.00
|
-
|
-
|
-
|
-
|
-
|
21.00
|
-
|
-
|
-
|
-
|
-
|
24.00
|
-
|
Announcement Date
|
5/15/19
|
11/13/19
|
8/13/21
|
11/12/21
|
2/14/22
|
2/14/22
|
5/13/22
|
8/12/22
|
8/12/22
|
11/11/22
|
2/14/23
|
2/14/23
|
5/12/23
|
8/10/23
|
8/10/23
|
11/13/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
8,545
|
-
|
66,307
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
45,360
|
27,613
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.158
x
|
-
|
4.04
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,016
|
-16,427
|
-36,553
|
105,129
|
-8,422
|
13,955
|
15,698
|
16,632
|
ROE (net income / shareholders' equity)
|
3.9%
|
10.8%
|
4.9%
|
66.9%
|
5.1%
|
4.5%
|
4.9%
|
5.3%
|
ROA (Net income/ Total Assets)
|
3.65%
|
5%
|
2.12%
|
1.38%
|
4.69%
|
-
|
-
|
-
|
Assets
1 |
80,984
|
197,980
|
250,496
|
7,358,391
|
217,649
|
-
|
-
|
-
|
Book Value Per Share
2 |
2,104
|
2,960
|
3,121
|
5,399
|
5,755
|
5,869
|
6,044
|
6,244
|
Cash Flow per Share
|
135.0
|
-
|
319.0
|
2,996
|
432.0
|
-
|
-
|
-
|
Capex
1 |
2,083
|
2,627
|
966
|
1,892
|
2,028
|
2,000
|
2,000
|
-
|
Capex / Sales
|
3.26%
|
6.38%
|
1.28%
|
2.57%
|
2.22%
|
2.03%
|
1.93%
|
-
|
Announcement Date
|
5/15/19
|
2/15/21
|
2/14/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
3,025
JPY Average target price
5,540
JPY Spread / Average Target +83.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.90% | 686M | | -15.10% | 5.51B | | -12.75% | 5.36B | | -0.65% | 5.15B | | -8.16% | 4.74B | | -28.33% | 3.08B | | -0.94% | 2.99B | | +23.91% | 2.67B | | +19.34% | 2.03B | | -12.75% | 1.85B |
Other Recreational Products
|