Market Closed -
Japan Exchange
07:00:00 16/05/2024 BST
|
5-day change
|
1st Jan Change
|
395,500
JPY
|
+0.38%
|
|
-0.25%
|
+1.80%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
435,742
|
300,777
|
355,430
|
346,965
|
328,227
|
312,090
|
-
|
-
|
Enterprise Value (EV)
1 |
435,742
|
300,777
|
355,430
|
346,965
|
328,227
|
555,650
|
557,500
|
558,060
|
P/E ratio
|
-
|
20.5
x
|
22.6
x
|
22.3
x
|
18.8
x
|
22.6
x
|
22.6
x
|
22.5
x
|
Yield
|
-
|
4.89%
|
4.34%
|
4.41%
|
4.79%
|
4.78%
|
4.54%
|
4.61%
|
Capitalization / Revenue
|
-
|
10
x
|
11.7
x
|
10.9
x
|
9.42
x
|
9.93
x
|
10.8
x
|
9.72
x
|
EV / Revenue
|
-
|
10
x
|
11.7
x
|
10.9
x
|
9.42
x
|
17.7
x
|
19.3
x
|
17.4
x
|
EV / EBITDA
|
-
|
-
|
18.1
x
|
17.1
x
|
14.7
x
|
29.3
x
|
29.2
x
|
28.7
x
|
EV / FCF
|
-
|
50,504,879
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.7
x
|
1.18
x
|
1.28
x
|
-
|
-
|
1.17
x
|
1.17
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
771
|
771
|
823
|
813
|
807
|
792.1
|
-
|
-
|
Reference price
2 |
565,000
|
390,000
|
432,000
|
427,000
|
406,500
|
394,000
|
394,000
|
394,000
|
Announcement Date
|
17/01/20
|
15/01/21
|
14/01/22
|
17/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
30,057
|
30,362
|
31,691
|
34,827
|
31,444
|
28,886
|
32,095
|
EBITDA
1 |
-
|
-
|
19,587
|
20,281
|
22,356
|
18,970
|
19,121
|
19,420
|
EBIT
1 |
17,280
|
16,434
|
16,860
|
17,546
|
19,415
|
16,064
|
16,140
|
16,480
|
Operating Margin
|
-
|
54.68%
|
55.53%
|
55.37%
|
55.75%
|
51.09%
|
55.87%
|
51.35%
|
Earnings before Tax (EBT)
1 |
-
|
14,696
|
15,032
|
15,732
|
17,482
|
14,153
|
14,088
|
14,324
|
Net income
1 |
-
|
14,696
|
15,003
|
15,686
|
17,465
|
13,931
|
13,851
|
13,986
|
Net margin
|
-
|
48.89%
|
49.41%
|
49.5%
|
50.15%
|
44.3%
|
47.95%
|
43.58%
|
EPS
2 |
-
|
19,054
|
19,154
|
19,106
|
21,582
|
17,418
|
17,398
|
17,485
|
Free Cash Flow
|
-
|
5,955
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
19.81%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
40.52%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
19,055
|
18,761
|
18,810
|
19,486
|
18,816
|
17,891
|
18,181
|
Announcement Date
|
17/01/20
|
15/01/21
|
14/01/22
|
17/01/23
|
17/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
15,543
|
14,984
|
15,073
|
14,716
|
15,646
|
15,513
|
16,178
|
17,483
|
17,344
|
15,826
|
15,545
|
15,744
|
16,062
|
15,996
|
EBITDA
1 |
9,979
|
9,541
|
9,564
|
9,454
|
-
|
9,993
|
10,298
|
11,281
|
11,075
|
9,729
|
9,279
|
9,454
|
-
|
-
|
EBIT
1 |
8,680
|
8,206
|
8,228
|
8,101
|
8,758
|
8,625
|
8,921
|
9,827
|
9,588
|
8,186
|
7,774
|
8,032
|
8,242
|
8,269
|
Operating Margin
|
55.85%
|
54.77%
|
54.59%
|
55.05%
|
55.98%
|
55.6%
|
55.14%
|
56.21%
|
55.28%
|
51.73%
|
50.01%
|
51.02%
|
51.32%
|
51.7%
|
Earnings before Tax (EBT)
1 |
7,818
|
7,333
|
7,363
|
7,250
|
7,782
|
7,735
|
7,997
|
8,859
|
8,623
|
7,127
|
6,696
|
6,925
|
7,120
|
7,126
|
Net income
1 |
7,818
|
7,333
|
7,363
|
7,250
|
7,753
|
7,732
|
7,901
|
8,843
|
8,622
|
7,127
|
6,696
|
6,925
|
7,120
|
7,125
|
Net margin
|
50.3%
|
48.94%
|
48.85%
|
49.27%
|
49.55%
|
49.84%
|
48.84%
|
50.58%
|
49.71%
|
45.03%
|
43.07%
|
43.98%
|
44.33%
|
44.54%
|
EPS
2 |
10,136
|
9,507
|
9,547
|
9,400
|
9,754
|
9,453
|
9,653
|
10,904
|
10,678
|
8,954
|
8,410
|
8,686
|
8,903
|
8,910
|
Dividend per Share
2 |
10,137
|
9,508
|
9,547
|
9,401
|
9,360
|
9,510
|
9,300
|
9,875
|
9,611
|
9,396
|
9,415
|
8,877
|
8,945
|
8,955
|
Announcement Date
|
17/01/20
|
15/07/20
|
15/01/21
|
12/07/21
|
14/01/22
|
14/07/22
|
17/01/23
|
19/07/23
|
17/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
243,560
|
245,410
|
245,970
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
12.84
x
|
12.83
x
|
12.67
x
|
Free Cash Flow
|
-
|
5,955
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
5.74%
|
5.61%
|
5.67%
|
6.31%
|
4.99%
|
5.08%
|
5.13%
|
ROA (Net income/ Total Assets)
|
-
|
2.82%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
520,385
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
332,196
|
331,558
|
338,760
|
-
|
-
|
337,356
|
335,879
|
336,030
|
Cash Flow per Share
|
-
|
49,951
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
32,568
|
52,227
|
1,014
|
-
|
7,253
|
12,646
|
12,875
|
Capex / Sales
|
-
|
108.35%
|
172.01%
|
3.2%
|
-
|
23.07%
|
43.78%
|
40.12%
|
Announcement Date
|
17/01/20
|
15/01/21
|
14/01/22
|
17/01/23
|
17/01/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +1.80% | 2.02B | | -4.02% | 47.99B | | -1.26% | 21.89B | | +5.62% | 16.03B | | +18.44% | 12.1B | | -3.40% | 9.75B | | -0.06% | 8.54B | | -12.21% | 8.49B | | +2.84% | 7.95B | | -16.98% | 5.71B |
Other Commercial REITs
|