Market Closed -
Japan Exchange
07:00:00 31/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,401
JPY
|
+2.13%
|
|
+0.24%
|
+31.29%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,374,053
|
17,961,555
|
24,089,951
|
30,631,613
|
25,502,542
|
45,807,917
|
-
|
-
|
Enterprise Value (EV)
1 |
34,949,527
|
34,324,006
|
40,433,272
|
51,014,316
|
47,365,849
|
78,259,795
|
67,270,045
|
67,020,746
|
P/E ratio
|
9.97
x
|
8.84
x
|
10.7
x
|
10.8
x
|
10.5
x
|
10.4
x
|
10.6
x
|
9.94
x
|
Yield
|
3.39%
|
3.38%
|
2.79%
|
2.34%
|
3.19%
|
1.98%
|
2.55%
|
2.93%
|
Capitalization / Revenue
|
0.61
x
|
0.6
x
|
0.89
x
|
0.98
x
|
0.69
x
|
1.13
x
|
0.98
x
|
0.95
x
|
EV / Revenue
|
1.16
x
|
1.15
x
|
1.49
x
|
1.63
x
|
1.27
x
|
1.74
x
|
1.44
x
|
1.4
x
|
EV / EBITDA
|
10.1
x
|
10.5
x
|
13.2
x
|
12.7
x
|
9.94
x
|
10.5
x
|
9.83
x
|
9.46
x
|
EV / FCF
|
32.7
x
|
78
x
|
28.2
x
|
16.2
x
|
31.5
x
|
33.2
x
|
25.6
x
|
26.6
x
|
FCF Yield
|
3.06%
|
1.28%
|
3.55%
|
6.17%
|
3.18%
|
3.02%
|
3.91%
|
3.76%
|
Price to Book
|
0.95
x
|
0.9
x
|
1.03
x
|
1.17
x
|
0.9
x
|
1.49
x
|
1.22
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
14,162,212
|
13,814,455
|
13,979,777
|
13,782,503
|
13,565,182
|
13,468,955
|
-
|
-
|
Reference price
2 |
1,297
|
1,300
|
1,723
|
2,222
|
1,880
|
3,401
|
3,401
|
3,401
|
Announcement Date
|
08/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,225,681
|
29,929,992
|
27,214,594
|
31,379,507
|
37,154,298
|
45,095,325
|
46,696,094
|
48,027,810
|
EBITDA
1 |
3,452,345
|
3,256,000
|
3,074,648
|
4,002,897
|
4,764,929
|
7,440,000
|
6,841,861
|
7,082,637
|
EBIT
1 |
2,467,545
|
2,442,869
|
2,197,748
|
2,995,697
|
2,725,025
|
5,352,934
|
5,173,136
|
5,417,250
|
Operating Margin
|
8.16%
|
8.16%
|
8.08%
|
9.55%
|
7.33%
|
11.87%
|
11.08%
|
11.28%
|
Earnings before Tax (EBT)
1 |
2,285,465
|
2,554,607
|
2,932,354
|
3,990,532
|
3,668,733
|
6,965,085
|
6,247,399
|
6,524,661
|
Net income
1 |
1,882,873
|
2,076,183
|
2,245,261
|
2,850,110
|
2,451,318
|
4,944,933
|
4,450,229
|
4,592,763
|
Net margin
|
6.23%
|
6.94%
|
8.25%
|
9.08%
|
6.6%
|
10.97%
|
9.53%
|
9.56%
|
EPS
2 |
130.1
|
147.1
|
160.6
|
205.2
|
179.5
|
365.9
|
321.1
|
342.2
|
Free Cash Flow
1 |
1,069,356
|
439,782
|
1,433,962
|
3,145,119
|
1,504,880
|
2,359,926
|
2,627,000
|
2,519,617
|
FCF margin
|
3.54%
|
1.47%
|
5.27%
|
10.02%
|
4.05%
|
5.23%
|
5.63%
|
5.25%
|
FCF Conversion (EBITDA)
|
30.97%
|
13.51%
|
46.64%
|
78.57%
|
31.58%
|
31.72%
|
38.4%
|
35.57%
|
FCF Conversion (Net income)
|
56.79%
|
21.18%
|
63.87%
|
110.35%
|
61.39%
|
47.72%
|
59.03%
|
54.86%
|
Dividend per Share
2 |
44.00
|
44.00
|
48.00
|
52.00
|
60.00
|
75.00
|
86.88
|
99.72
|
Announcement Date
|
08/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: Maart |
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
15,285,595
|
14,644,397
|
11,375,223
|
15,839,371
|
7,545,741
|
15,481,299
|
7,785,742
|
8,112,466
|
15,898,208
|
8,491,116
|
9,218,232
|
17,709,348
|
9,754,685
|
9,690,265
|
19,444,950
|
10,546,831
|
11,434,786
|
21,981,617
|
12,041,104
|
11,072,604
|
23,113,708
|
11,031,304
|
11,595,667
|
23,056,831
|
12,342,013
|
12,323,537
|
24,939,600
|
24,503,996
|
26,345,517
|
EBITDA
1 |
-
|
-
|
-
|
-
|
979,176
|
-
|
1,255,499
|
738,362
|
-
|
862,955
|
852,489
|
-
|
1,475,287
|
1,132,075
|
-
|
1,419,000
|
1,952,546
|
-
|
1,983,844
|
1,664,369
|
-
|
1,403,000
|
1,614,000
|
-
|
1,720,000
|
1,718,000
|
-
|
-
|
-
|
EBIT
1 |
1,404,336
|
1,038,533
|
519,981
|
1,677,767
|
749,976
|
1,747,465
|
784,370
|
463,862
|
1,248,232
|
578,655
|
562,789
|
1,141,444
|
956,651
|
626,930
|
1,583,581
|
1,120,900
|
1,438,394
|
2,559,294
|
1,680,944
|
1,112,696
|
2,793,640
|
1,165,134
|
1,362,517
|
2,831,517
|
1,574,645
|
1,252,301
|
2,842,141
|
3,071,461
|
3,152,408
|
Operating Margin
|
9.19%
|
7.09%
|
4.57%
|
10.59%
|
9.94%
|
11.29%
|
10.07%
|
5.72%
|
7.85%
|
6.81%
|
6.11%
|
6.45%
|
9.81%
|
6.47%
|
8.14%
|
10.63%
|
12.58%
|
11.64%
|
13.96%
|
10.05%
|
12.09%
|
10.56%
|
11.75%
|
12.28%
|
12.76%
|
10.16%
|
11.4%
|
12.53%
|
11.97%
|
Earnings before Tax (EBT)
1 |
1,583,485
|
971,122
|
728,815
|
2,203,539
|
886,825
|
2,144,045
|
1,093,508
|
752,979
|
1,846,487
|
1,021,748
|
812,528
|
1,834,276
|
1,034,998
|
799,459
|
1,834,457
|
1,720,553
|
1,800,972
|
3,521,525
|
1,835,540
|
1,608,020
|
3,443,560
|
1,673,948
|
1,656,534
|
3,495,824
|
1,896,357
|
1,485,655
|
3,484,620
|
3,846,207
|
4,001,048
|
Net income
1 |
1,274,976
|
801,207
|
629,368
|
1,615,893
|
626,652
|
1,524,484
|
791,738
|
533,888
|
1,325,626
|
736,820
|
434,264
|
1,171,084
|
727,942
|
487,196
|
1,280,234
|
1,311,372
|
1,278,056
|
2,589,428
|
1,357,814
|
997,691
|
2,355,505
|
1,063,950
|
1,101,433
|
2,220,000
|
1,191,101
|
980,887
|
2,030,000
|
-
|
-
|
Net margin
|
8.34%
|
5.47%
|
5.53%
|
10.2%
|
8.3%
|
9.85%
|
10.17%
|
6.58%
|
8.34%
|
8.68%
|
4.71%
|
6.61%
|
7.46%
|
5.03%
|
6.58%
|
12.43%
|
11.18%
|
11.78%
|
11.28%
|
9.01%
|
10.19%
|
9.64%
|
9.5%
|
9.63%
|
9.65%
|
7.96%
|
8.14%
|
-
|
-
|
EPS
2 |
89.87
|
57.25
|
45.04
|
115.6
|
45.05
|
109.3
|
57.17
|
38.78
|
95.95
|
53.65
|
31.77
|
85.42
|
53.36
|
40.69
|
94.00
|
96.74
|
94.52
|
191.3
|
100.6
|
74.07
|
174.7
|
86.33
|
89.09
|
202.6
|
104.3
|
84.36
|
208.0
|
206.2
|
209.1
|
Dividend per Share
2 |
20.00
|
24.00
|
21.00
|
27.00
|
24.00
|
24.00
|
-
|
28.00
|
28.00
|
-
|
25.00
|
25.00
|
-
|
35.00
|
35.00
|
-
|
30.00
|
30.00
|
-
|
45.00
|
45.00
|
-
|
60.00
|
-
|
-
|
74.00
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
12/05/20
|
06/11/20
|
12/05/21
|
04/11/21
|
04/11/21
|
09/02/22
|
11/05/22
|
11/05/22
|
04/08/22
|
01/11/22
|
01/11/22
|
09/02/23
|
10/05/23
|
10/05/23
|
01/08/23
|
01/11/23
|
01/11/23
|
06/02/24
|
08/05/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
16,575,474
|
16,362,451
|
16,343,321
|
20,382,703
|
21,863,307
|
27,149,720
|
21,462,128
|
21,212,829
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.801
x
|
5.025
x
|
5.316
x
|
5.092
x
|
4.588
x
|
3.649
x
|
3.137
x
|
2.995
x
|
Free Cash Flow
1 |
1,069,356
|
439,782
|
1,433,962
|
3,145,119
|
1,504,880
|
2,359,926
|
2,627,000
|
2,519,617
|
ROE (net income / shareholders' equity)
|
9.8%
|
10.4%
|
10.2%
|
11.5%
|
9%
|
15.8%
|
12.7%
|
12.4%
|
ROA (Net income/ Total Assets)
|
4.47%
|
4.88%
|
5.1%
|
6.14%
|
5.17%
|
8.47%
|
6.13%
|
6.02%
|
Assets
1 |
42,117,162
|
42,512,414
|
44,006,864
|
46,408,450
|
47,437,030
|
58,364,922
|
72,585,096
|
76,266,914
|
Book Value Per Share
2 |
1,366
|
1,450
|
1,674
|
1,905
|
2,089
|
2,540
|
2,779
|
2,925
|
Cash Flow per Share
2 |
256.0
|
263.0
|
278.0
|
336.0
|
329.0
|
520.0
|
455.0
|
473.0
|
Capex
1 |
1,465,800
|
1,393,000
|
1,293,200
|
1,197,266
|
1,450,196
|
4,848,042
|
2,165,519
|
2,213,914
|
Capex / Sales
|
4.85%
|
4.65%
|
4.75%
|
3.82%
|
3.9%
|
10.75%
|
4.64%
|
4.61%
|
Announcement Date
|
08/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
08/05/24
|
-
|
-
|
Last Close Price
3,401
JPY Average target price
3,666
JPY Spread / Average Target +7.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.29% | 291B | | +6.16% | 72.76B | | +2.86% | 67.67B | | -7.54% | 63.63B | | +20.70% | 54.27B | | +25.31% | 51.31B | | -0.49% | 48.43B | | +18.20% | 40.52B | | +24.32% | 39.72B | | +44.92% | 33.44B |
Other Auto & Truck Manufacturers
|