Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,432
JPY
|
-0.16%
|
|
+8.26%
|
+21.69%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,712,451
|
1,458,599
|
2,402,481
|
3,390,964
|
2,428,251
|
3,410,369
|
-
|
-
|
Enterprise Value (EV)
1 |
2,032,725
|
1,999,264
|
2,837,108
|
3,807,067
|
4,013,673
|
5,264,912
|
5,347,244
|
5,377,672
|
P/E ratio
|
18.3
x
|
19.4
x
|
31.3
x
|
23.7
x
|
16.2
x
|
24.4
x
|
20.5
x
|
17.5
x
|
Yield
|
1.39%
|
1.73%
|
1.05%
|
0.87%
|
1.27%
|
0.94%
|
1.05%
|
1.2%
|
Capitalization / Revenue
|
0.79
x
|
0.64
x
|
1.04
x
|
1.33
x
|
0.7
x
|
0.79
x
|
0.76
x
|
0.73
x
|
EV / Revenue
|
0.94
x
|
0.88
x
|
1.22
x
|
1.49
x
|
1.15
x
|
1.22
x
|
1.19
x
|
1.15
x
|
EV / EBITDA
|
6.65
x
|
6.06
x
|
8.03
x
|
8.8
x
|
7.54
x
|
8.7
x
|
7.93
x
|
7.4
x
|
EV / FCF
|
32.4
x
|
87.7
x
|
15.5
x
|
33.4
x
|
142
x
|
-99.3
x
|
-
|
91.1
x
|
FCF Yield
|
3.09%
|
1.14%
|
6.45%
|
2.99%
|
0.7%
|
-1.01%
|
-
|
1.1%
|
Price to Book
|
1.85
x
|
1.55
x
|
2.24
x
|
2.67
x
|
1.67
x
|
2.14
x
|
1.97
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
1,402,499
|
1,402,499
|
1,402,499
|
1,402,384
|
1,401,992
|
1,402,001
|
-
|
-
|
Reference price
2 |
1,221
|
1,040
|
1,713
|
2,418
|
1,732
|
2,432
|
2,432
|
2,432
|
Announcement Date
|
5/9/19
|
5/14/20
|
5/11/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,163,625
|
2,266,808
|
2,318,658
|
2,551,906
|
3,490,182
|
4,320,813
|
4,491,738
|
4,683,772
|
EBITDA
1 |
305,754
|
330,119
|
353,497
|
432,529
|
532,162
|
604,999
|
674,075
|
726,784
|
EBIT
1 |
147,716
|
130,937
|
139,173
|
212,590
|
259,110
|
293,630
|
339,603
|
384,949
|
Operating Margin
|
6.83%
|
5.78%
|
6%
|
8.33%
|
7.42%
|
6.8%
|
7.56%
|
8.22%
|
Earnings before Tax (EBT)
1 |
146,914
|
120,155
|
130,452
|
215,849
|
242,800
|
237,650
|
286,356
|
332,848
|
Net income
1 |
93,616
|
75,148
|
76,843
|
142,979
|
149,962
|
139,961
|
166,186
|
194,491
|
Net margin
|
4.33%
|
3.32%
|
3.31%
|
5.6%
|
4.3%
|
3.24%
|
3.7%
|
4.15%
|
EPS
2 |
66.75
|
53.58
|
54.79
|
102.0
|
107.0
|
99.83
|
118.5
|
138.7
|
Free Cash Flow
1 |
62,795
|
22,789
|
182,990
|
113,917
|
28,287
|
-53,000
|
-
|
59,000
|
FCF margin
|
2.9%
|
1.01%
|
7.89%
|
4.46%
|
0.81%
|
-1.23%
|
-
|
1.26%
|
FCF Conversion (EBITDA)
|
20.54%
|
6.9%
|
51.77%
|
26.34%
|
5.32%
|
-
|
-
|
8.12%
|
FCF Conversion (Net income)
|
67.08%
|
30.33%
|
238.13%
|
79.67%
|
18.86%
|
-
|
-
|
30.34%
|
Dividend per Share
2 |
17.00
|
18.00
|
18.00
|
21.00
|
22.00
|
22.91
|
25.55
|
29.20
|
Announcement Date
|
5/9/19
|
5/14/20
|
5/11/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,077,819
|
1,188,989
|
1,080,117
|
1,238,541
|
621,257
|
1,212,079
|
636,129
|
703,698
|
1,339,827
|
677,400
|
694,055
|
1,371,423
|
1,034,685
|
1,084,074
|
2,118,759
|
1,015,000
|
1,063,513
|
2,078,513
|
1,097,649
|
1,120,763
|
1,048,780
|
1,113,000
|
1,137,500
|
1,172,000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
116,824
|
-
|
112,139
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
169,085
|
-
|
-
|
-
|
-
|
EBIT
1 |
63,757
|
67,180
|
63,821
|
75,352
|
61,867
|
109,138
|
57,952
|
45,500
|
103,452
|
57,500
|
50,407
|
107,929
|
75,538
|
75,643
|
151,181
|
58,300
|
63,572
|
121,872
|
75,188
|
94,319
|
70,996
|
79,450
|
83,050
|
98,700
|
Operating Margin
|
5.92%
|
5.65%
|
5.91%
|
6.08%
|
9.96%
|
9%
|
9.11%
|
6.47%
|
7.72%
|
8.49%
|
7.26%
|
7.87%
|
7.3%
|
6.98%
|
7.14%
|
5.74%
|
5.98%
|
5.86%
|
6.85%
|
8.42%
|
6.77%
|
7.14%
|
7.3%
|
8.42%
|
Earnings before Tax (EBT)
1 |
62,941
|
57,214
|
62,781
|
67,671
|
62,069
|
111,047
|
58,166
|
46,636
|
104,802
|
58,900
|
51,748
|
110,627
|
62,455
|
69,718
|
132,173
|
48,200
|
47,343
|
95,543
|
54,607
|
96,474
|
-
|
-
|
-
|
-
|
Net income
1 |
40,181
|
34,967
|
41,206
|
35,637
|
40,807
|
71,869
|
38,322
|
32,788
|
71,110
|
39,700
|
33,043
|
72,771
|
32,934
|
44,257
|
77,191
|
27,700
|
25,322
|
53,022
|
30,714
|
55,781
|
27,713
|
-
|
-
|
-
|
Net margin
|
3.73%
|
2.94%
|
3.81%
|
2.88%
|
6.57%
|
5.93%
|
6.02%
|
4.66%
|
5.31%
|
5.86%
|
4.76%
|
5.31%
|
3.18%
|
4.08%
|
3.64%
|
2.73%
|
2.38%
|
2.55%
|
2.8%
|
4.98%
|
2.64%
|
-
|
-
|
-
|
EPS
2 |
28.65
|
-
|
29.38
|
-
|
29.09
|
51.24
|
27.33
|
23.38
|
-
|
28.33
|
23.56
|
51.89
|
23.50
|
31.56
|
-
|
19.73
|
18.09
|
37.82
|
21.91
|
38.35
|
19.77
|
-
|
-
|
-
|
Dividend per Share
2 |
9.000
|
-
|
9.000
|
-
|
9.500
|
9.500
|
-
|
11.50
|
-
|
-
|
10.50
|
10.50
|
-
|
11.50
|
-
|
-
|
-
|
11.50
|
-
|
11.50
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/19
|
5/14/20
|
11/2/20
|
5/11/21
|
11/9/21
|
11/9/21
|
2/4/22
|
5/12/22
|
5/12/22
|
8/5/22
|
11/7/22
|
11/7/22
|
2/9/23
|
5/11/23
|
5/11/23
|
8/8/23
|
11/6/23
|
11/6/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
320,274
|
540,665
|
434,627
|
416,103
|
1,585,422
|
1,854,543
|
1,936,876
|
1,967,303
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.047
x
|
1.638
x
|
1.23
x
|
0.962
x
|
2.979
x
|
3.065
x
|
2.873
x
|
2.707
x
|
Free Cash Flow
1 |
62,795
|
22,789
|
182,990
|
113,917
|
28,287
|
-53,000
|
-
|
59,000
|
ROE (net income / shareholders' equity)
|
10.7%
|
8.1%
|
7.6%
|
12.2%
|
11%
|
9.29%
|
10.3%
|
10.9%
|
ROA (Net income/ Total Assets)
|
6.24%
|
4.66%
|
4.67%
|
7.22%
|
5.25%
|
3.07%
|
3.57%
|
4.13%
|
Assets
1 |
1,500,752
|
1,614,246
|
1,644,344
|
1,981,090
|
2,854,315
|
4,554,658
|
4,653,694
|
4,709,055
|
Book Value Per Share
2 |
660.0
|
670.0
|
765.0
|
906.0
|
1,036
|
1,138
|
1,233
|
1,347
|
Cash Flow per Share
2 |
179.0
|
196.0
|
208.0
|
259.0
|
302.0
|
337.0
|
389.0
|
437.0
|
Capex
1 |
179,214
|
193,843
|
169,502
|
176,746
|
381,681
|
560,483
|
550,450
|
538,608
|
Capex / Sales
|
8.28%
|
8.55%
|
7.31%
|
6.93%
|
10.94%
|
12.97%
|
12.25%
|
11.5%
|
Announcement Date
|
5/9/19
|
5/14/20
|
5/11/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Last Close Price
2,432
JPY Average target price
2,613
JPY Spread / Average Target +7.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.69% | 21.67B | | -12.23% | 194B | | +0.74% | 166B | | +2.19% | 153B | | +4.34% | 99.85B | | +7.04% | 77.56B | | +19.09% | 73.55B | | -7.30% | 71B | | -20.54% | 52.81B | | +0.53% | 47.86B |
Other IT Services & Consulting
|