Delayed
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,451
JPY
|
+0.76%
|
|
+5.22%
|
+18.11%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
495,895
|
214,464
|
302,403
|
250,926
|
260,754
|
298,301
|
-
|
-
|
Enterprise Value (EV)
1 |
482,631
|
184,736
|
267,272
|
224,467
|
298,518
|
349,372
|
345,466
|
355,184
|
P/E ratio
|
21
x
|
-53.7
x
|
-78
x
|
10.9
x
|
22.8
x
|
-14.2
x
|
23.1
x
|
17.2
x
|
Yield
|
2.16%
|
2.86%
|
1.37%
|
1.65%
|
3.15%
|
2.23%
|
2.17%
|
2.44%
|
Capitalization / Revenue
|
0.58
x
|
0.26
x
|
0.42
x
|
0.31
x
|
0.28
x
|
0.31
x
|
0.32
x
|
0.31
x
|
EV / Revenue
|
0.57
x
|
0.23
x
|
0.37
x
|
0.28
x
|
0.32
x
|
0.37
x
|
0.37
x
|
0.37
x
|
EV / EBITDA
|
5.14
x
|
2.54
x
|
4.91
x
|
2.77
x
|
3.71
x
|
5.99
x
|
5.6
x
|
5.1
x
|
EV / FCF
|
23.7
x
|
4.12
x
|
182
x
|
-20
x
|
-8.44
x
|
-8.43
x
|
27.4
x
|
31.8
x
|
FCF Yield
|
4.21%
|
24.3%
|
0.55%
|
-4.99%
|
-11.8%
|
-11.9%
|
3.65%
|
3.14%
|
Price to Book
|
1.33
x
|
0.66
x
|
0.88
x
|
0.64
x
|
0.65
x
|
0.8
x
|
0.79
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
214,673
|
204,446
|
207,126
|
207,206
|
205,480
|
205,583
|
-
|
-
|
Reference price
2 |
2,310
|
1,049
|
1,460
|
1,211
|
1,269
|
1,451
|
1,451
|
1,451
|
Announcement Date
|
26/04/19
|
08/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
851,332
|
810,570
|
718,013
|
802,854
|
933,114
|
951,518
|
943,046
|
961,536
|
EBITDA
1 |
93,829
|
72,852
|
54,445
|
80,913
|
80,431
|
58,319
|
61,697
|
69,577
|
EBIT
1 |
49,641
|
26,795
|
13,109
|
35,208
|
33,595
|
19,290
|
20,270
|
26,311
|
Operating Margin
|
5.83%
|
3.31%
|
1.83%
|
4.39%
|
3.6%
|
2.03%
|
2.15%
|
2.74%
|
Earnings before Tax (EBT)
1 |
41,189
|
15,568
|
5,004
|
38,668
|
26,812
|
-13,131
|
19,538
|
27,056
|
Net income
1 |
22,114
|
-4,009
|
-3,837
|
22,960
|
11,470
|
-21,170
|
12,976
|
17,344
|
Net margin
|
2.6%
|
-0.49%
|
-0.53%
|
2.86%
|
1.23%
|
-2.22%
|
1.38%
|
1.8%
|
EPS
2 |
110.2
|
-19.53
|
-18.72
|
110.8
|
55.77
|
-102.2
|
62.77
|
84.34
|
Free Cash Flow
1 |
20,323
|
44,848
|
1,471
|
-11,203
|
-35,361
|
-41,441
|
12,617
|
11,161
|
FCF margin
|
2.39%
|
5.53%
|
0.2%
|
-1.4%
|
-3.79%
|
-4.36%
|
1.34%
|
1.16%
|
FCF Conversion (EBITDA)
|
21.66%
|
61.56%
|
2.7%
|
-
|
-
|
-
|
20.45%
|
16.04%
|
FCF Conversion (Net income)
|
91.9%
|
-
|
-
|
-
|
-
|
-
|
97.23%
|
64.35%
|
Dividend per Share
2 |
50.00
|
30.00
|
20.00
|
20.00
|
40.00
|
32.31
|
31.54
|
35.42
|
Announcement Date
|
26/04/19
|
08/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
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
|
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 |
428,141
|
382,429
|
320,789
|
397,224
|
192,663
|
367,461
|
225,856
|
209,537
|
435,393
|
204,978
|
249,308
|
454,286
|
246,330
|
232,498
|
218,508
|
256,501
|
475,009
|
260,350
|
219,144
|
475,150
|
221,364
|
249,792
|
463,315
|
258,368
|
233,144
|
470,681
|
473,266
|
481,426
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23,513
|
-
|
20,430
|
4,691
|
-
|
10,834
|
20,108
|
-
|
20,202
|
11,144
|
-
|
-
|
-
|
EBIT
1 |
21,529
|
5,266
|
-3,502
|
16,611
|
10,057
|
10,552
|
17,323
|
7,333
|
24,656
|
1,730
|
18,183
|
19,913
|
14,503
|
-821
|
-2,539
|
13,180
|
10,641
|
9,942
|
-4,389
|
5,846
|
1,235
|
8,681
|
9,132
|
9,668
|
4,472
|
9,208
|
10,369
|
11,181
|
Operating Margin
|
5.03%
|
1.38%
|
-1.09%
|
4.18%
|
5.22%
|
2.87%
|
7.67%
|
3.5%
|
5.66%
|
0.84%
|
7.29%
|
4.38%
|
5.89%
|
-0.35%
|
-1.16%
|
5.14%
|
2.24%
|
3.82%
|
-2%
|
1.23%
|
0.56%
|
3.48%
|
1.97%
|
3.74%
|
1.92%
|
1.96%
|
2.19%
|
2.32%
|
Earnings before Tax (EBT)
1 |
15,693
|
-
|
-4,677
|
-
|
8,071
|
8,184
|
17,574
|
12,910
|
-
|
7,387
|
18,478
|
25,865
|
9,243
|
-
|
2,076
|
14,433
|
16,509
|
-28,312
|
-6,886
|
-
|
2,025
|
9,167
|
-
|
10,292
|
4,026
|
-
|
-
|
-
|
Net income
1 |
5,949
|
-9,958
|
-8,992
|
5,155
|
6,522
|
2,177
|
12,577
|
8,206
|
20,783
|
2,613
|
14,823
|
17,436
|
3,689
|
-9,655
|
-2,374
|
9,085
|
6,711
|
-27,087
|
-14,543
|
-41,674
|
597.3
|
6,242
|
7,720
|
7,063
|
2,515
|
6,519
|
6,136
|
6,944
|
Net margin
|
1.39%
|
-2.6%
|
-2.8%
|
1.3%
|
3.39%
|
0.59%
|
5.57%
|
3.92%
|
4.77%
|
1.27%
|
5.95%
|
3.84%
|
1.5%
|
-4.15%
|
-1.09%
|
3.54%
|
1.41%
|
-10.4%
|
-6.64%
|
-8.77%
|
0.27%
|
2.5%
|
1.67%
|
2.73%
|
1.08%
|
1.39%
|
1.3%
|
1.44%
|
EPS
2 |
28.86
|
-
|
-43.98
|
25.26
|
31.49
|
10.51
|
60.71
|
39.60
|
100.3
|
12.67
|
72.03
|
84.70
|
17.98
|
-46.91
|
-11.55
|
44.20
|
32.65
|
-131.8
|
-2.564
|
-203.0
|
2.357
|
27.29
|
38.00
|
29.74
|
0.6000
|
32.00
|
43.00
|
43.00
|
Dividend per Share
2 |
20.00
|
-
|
10.00
|
-
|
10.00
|
10.00
|
-
|
10.00
|
-
|
-
|
20.00
|
20.00
|
-
|
20.00
|
-
|
20.00
|
20.00
|
-
|
10.00
|
-
|
-
|
20.00
|
-
|
-
|
20.00
|
-
|
-
|
-
|
Announcement Date
|
30/10/19
|
08/05/20
|
30/10/20
|
30/04/21
|
28/10/21
|
28/10/21
|
28/01/22
|
28/04/22
|
28/04/22
|
29/07/22
|
28/10/22
|
28/10/22
|
31/01/23
|
28/04/23
|
28/07/23
|
30/10/23
|
30/10/23
|
30/01/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
37,764
|
51,070
|
47,164
|
56,883
|
Net Cash position
1 |
13,264
|
29,728
|
35,131
|
26,459
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.4695
x
|
0.8757
x
|
0.7645
x
|
0.8175
x
|
Free Cash Flow
1 |
20,323
|
44,848
|
1,471
|
-11,203
|
-35,361
|
-41,441
|
12,617
|
11,161
|
ROE (net income / shareholders' equity)
|
6.6%
|
-1.2%
|
-1.1%
|
6.3%
|
2.9%
|
-5.05%
|
3.5%
|
4.67%
|
ROA (Net income/ Total Assets)
|
6.47%
|
2.87%
|
2%
|
5.6%
|
4.72%
|
-1.67%
|
2.27%
|
2.8%
|
Assets
1 |
341,692
|
-139,889
|
-191,434
|
409,721
|
243,010
|
1,268,155
|
570,613
|
618,615
|
Book Value Per Share
2 |
1,731
|
1,587
|
1,665
|
1,879
|
1,937
|
1,813
|
1,841
|
1,891
|
Cash Flow per Share
2 |
330.0
|
205.0
|
183.0
|
331.0
|
283.0
|
30.80
|
277.0
|
284.0
|
Capex
1 |
52,348
|
42,362
|
40,354
|
53,010
|
50,774
|
52,175
|
46,338
|
46,825
|
Capex / Sales
|
6.15%
|
5.23%
|
5.62%
|
6.6%
|
5.44%
|
5.48%
|
4.91%
|
4.87%
|
Announcement Date
|
26/04/19
|
08/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
1,451
JPY Average target price
1,129
JPY Spread / Average Target -22.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.11% | 1.95B | | +23.72% | 73.66B | | -6.52% | 34.57B | | -15.24% | 28.96B | | -7.99% | 14.14B | | -11.85% | 10.07B | | +8.41% | 9.77B | | +76.30% | 8.8B | | +29.82% | 8.58B | | +9.72% | 8.51B |
Electronic Component
|