Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
6,153
JPY
|
+2.35%
|
|
+7.36%
|
+21.53%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
462,524
|
575,565
|
734,121
|
649,410
|
761,398
|
738,059
|
-
|
-
|
Enterprise Value (EV)
1 |
341,741
|
452,115
|
587,892
|
486,322
|
567,897
|
516,057
|
483,205
|
457,988
|
P/E ratio
|
25
x
|
27
x
|
27.2
x
|
12.7
x
|
15.5
x
|
21
x
|
18.3
x
|
18.8
x
|
Yield
|
1.21%
|
1.12%
|
1.27%
|
2.38%
|
1.95%
|
1.47%
|
1.66%
|
1.64%
|
Capitalization / Revenue
|
1.71
x
|
2.21
x
|
2.21
x
|
1.78
x
|
2.22
x
|
2.09
x
|
2.08
x
|
2.08
x
|
EV / Revenue
|
1.26
x
|
1.74
x
|
1.77
x
|
1.33
x
|
1.65
x
|
1.46
x
|
1.36
x
|
1.29
x
|
EV / EBITDA
|
10.9
x
|
11.3
x
|
10.7
x
|
7.27
x
|
11.1
x
|
9.66
x
|
7.36
x
|
7.09
x
|
EV / FCF
|
-462
x
|
54.2
x
|
20.7
x
|
25
x
|
14.3
x
|
13.7
x
|
12.8
x
|
13.2
x
|
FCF Yield
|
-0.22%
|
1.85%
|
4.82%
|
4%
|
7.01%
|
7.29%
|
7.81%
|
7.56%
|
Price to Book
|
2.28
x
|
2.6
x
|
3.03
x
|
2.29
x
|
2.41
x
|
2.17
x
|
1.98
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
119,207
|
119,288
|
119,369
|
119,597
|
119,717
|
119,951
|
-
|
-
|
Reference price
2 |
3,880
|
4,825
|
6,150
|
5,430
|
6,360
|
6,153
|
6,153
|
6,153
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/13/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
271,048
|
260,527
|
332,532
|
365,275
|
343,267
|
353,594
|
354,265
|
355,625
|
EBITDA
1 |
31,332
|
40,176
|
54,741
|
66,855
|
51,252
|
53,434
|
65,638
|
64,630
|
EBIT
1 |
24,531
|
32,759
|
47,226
|
59,261
|
44,331
|
45,108
|
56,420
|
54,921
|
Operating Margin
|
9.05%
|
12.57%
|
14.2%
|
16.22%
|
12.91%
|
12.76%
|
15.93%
|
15.44%
|
Earnings before Tax (EBT)
1 |
23,028
|
30,793
|
45,694
|
70,223
|
58,431
|
51,568
|
58,611
|
57,571
|
Net income
1 |
18,463
|
21,346
|
26,942
|
51,013
|
49,264
|
35,192
|
40,496
|
39,361
|
Net margin
|
6.81%
|
8.19%
|
8.1%
|
13.97%
|
14.35%
|
9.95%
|
11.43%
|
11.07%
|
EPS
2 |
154.9
|
179.0
|
225.8
|
426.8
|
411.6
|
292.7
|
336.7
|
327.1
|
Free Cash Flow
1 |
-740
|
8,348
|
28,349
|
19,446
|
39,828
|
37,610
|
37,754
|
34,633
|
FCF margin
|
-0.27%
|
3.2%
|
8.53%
|
5.32%
|
11.6%
|
10.64%
|
10.66%
|
9.74%
|
FCF Conversion (EBITDA)
|
-
|
20.78%
|
51.79%
|
29.09%
|
77.71%
|
70.38%
|
57.52%
|
53.59%
|
FCF Conversion (Net income)
|
-
|
39.11%
|
105.22%
|
38.12%
|
80.85%
|
106.87%
|
93.23%
|
87.99%
|
Dividend per Share
2 |
47.00
|
54.00
|
78.00
|
129.0
|
124.0
|
90.24
|
102.1
|
101.0
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/13/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
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 |
120,762
|
139,765
|
172,731
|
159,801
|
80,313
|
168,917
|
104,710
|
91,648
|
196,358
|
74,876
|
88,516
|
163,392
|
92,224
|
87,651
|
179,875
|
85,669
|
86,377
|
172,046
|
85,566
|
96,356
|
78,859
|
91,042
|
92,665
|
95,001
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,816
|
-
|
4,717
|
-
|
-
|
-
|
15,300
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,918
|
16,841
|
31,655
|
15,571
|
11,830
|
29,146
|
20,992
|
9,123
|
30,115
|
14,430
|
11,614
|
26,044
|
15,271
|
3,016
|
18,287
|
3,097
|
14,240
|
17,337
|
17,581
|
10,316
|
14,022
|
16,813
|
17,601
|
9,032
|
Operating Margin
|
13.18%
|
12.05%
|
18.33%
|
9.74%
|
14.73%
|
17.25%
|
20.05%
|
9.95%
|
15.34%
|
19.27%
|
13.12%
|
15.94%
|
16.56%
|
3.44%
|
10.17%
|
3.62%
|
16.49%
|
10.08%
|
20.55%
|
10.71%
|
17.78%
|
18.47%
|
18.99%
|
9.51%
|
Earnings before Tax (EBT)
1 |
15,502
|
-
|
28,205
|
-
|
13,982
|
31,685
|
22,993
|
-
|
-
|
26,242
|
26,075
|
52,317
|
7,227
|
-1,113
|
-
|
9,135
|
15,605
|
24,740
|
14,718
|
12,900
|
-
|
-
|
-
|
-
|
Net income
1 |
10,969
|
10,377
|
16,047
|
10,895
|
10,336
|
22,991
|
16,853
|
11,169
|
28,022
|
18,355
|
21,118
|
39,473
|
6,924
|
2,867
|
9,791
|
6,300
|
10,323
|
16,623
|
10,145
|
9,503
|
9,200
|
14,500
|
12,400
|
8,300
|
Net margin
|
9.08%
|
7.42%
|
9.29%
|
6.82%
|
12.87%
|
13.61%
|
16.09%
|
12.19%
|
14.27%
|
24.51%
|
23.86%
|
24.16%
|
7.51%
|
3.27%
|
5.44%
|
7.35%
|
11.95%
|
9.66%
|
11.86%
|
9.86%
|
11.67%
|
15.93%
|
13.38%
|
8.74%
|
EPS
2 |
92.02
|
-
|
134.5
|
-
|
86.50
|
192.5
|
141.0
|
93.38
|
-
|
153.4
|
176.5
|
329.9
|
57.80
|
23.91
|
-
|
52.61
|
86.09
|
138.7
|
84.58
|
72.51
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
10.00
|
-
|
10.00
|
10.00
|
-
|
119.0
|
-
|
-
|
10.00
|
10.00
|
-
|
-
|
-
|
-
|
10.00
|
10.00
|
-
|
82.13
|
-
|
10.00
|
-
|
88.47
|
Announcement Date
|
11/7/19
|
5/13/20
|
11/6/20
|
5/13/21
|
11/5/21
|
11/5/21
|
2/4/22
|
5/13/22
|
5/13/22
|
8/4/22
|
11/7/22
|
11/7/22
|
2/3/23
|
5/12/23
|
5/12/23
|
8/4/23
|
11/7/23
|
11/7/23
|
2/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
120,783
|
123,450
|
146,229
|
163,088
|
193,501
|
222,001
|
254,854
|
280,070
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-740
|
8,348
|
28,349
|
19,446
|
39,828
|
37,610
|
37,754
|
34,633
|
ROE (net income / shareholders' equity)
|
9.3%
|
10%
|
11.6%
|
19.4%
|
16.4%
|
10.3%
|
11.5%
|
10.4%
|
ROA (Net income/ Total Assets)
|
10.5%
|
11.1%
|
15.6%
|
19.7%
|
14%
|
9.42%
|
9.84%
|
9.15%
|
Assets
1 |
175,281
|
193,038
|
172,158
|
258,675
|
351,426
|
373,404
|
411,576
|
430,048
|
Book Value Per Share
2 |
1,699
|
1,854
|
2,030
|
2,370
|
2,642
|
2,835
|
3,110
|
3,362
|
Cash Flow per Share
2 |
212.0
|
241.0
|
289.0
|
490.0
|
469.0
|
422.0
|
467.0
|
460.0
|
Capex
1 |
9,581
|
9,657
|
7,377
|
9,123
|
9,695
|
9,262
|
9,156
|
9,376
|
Capex / Sales
|
3.53%
|
3.71%
|
2.22%
|
2.5%
|
2.82%
|
2.62%
|
2.58%
|
2.64%
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/13/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
6,153
JPY Average target price
7,004
JPY Spread / Average Target +13.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.53% | 4.83B | | +10.58% | 66.4B | | -3.87% | 13.56B | | +29.65% | 8.56B | | +6.90% | 6.71B | | -11.22% | 5.08B | | -9.30% | 4.76B | | -2.58% | 3.42B | | +5.83% | 3.09B | | -11.01% | 2.88B |
Internet Gaming
|