Delayed
Japan Exchange
04:38:33 21/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,138
JPY
|
+0.09%
|
|
+3.83%
|
+12.23%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,090
|
23,866
|
26,188
|
21,188
|
19,779
|
22,557
|
-
|
-
|
Enterprise Value (EV)
1 |
33,489
|
33,502
|
39,714
|
37,570
|
43,910
|
23,112
|
22,557
|
22,557
|
P/E ratio
|
7.22
x
|
14.1
x
|
12.1
x
|
14.1
x
|
-4
x
|
-22.2
x
|
227
x
|
7.27
x
|
Yield
|
3.09%
|
3.66%
|
3.48%
|
4.49%
|
4.81%
|
4.12%
|
4.22%
|
4.22%
|
Capitalization / Revenue
|
0.35
x
|
0.33
x
|
0.37
x
|
0.26
x
|
0.25
x
|
0.32
x
|
0.28
x
|
0.26
x
|
EV / Revenue
|
0.35
x
|
0.33
x
|
0.37
x
|
0.26
x
|
0.25
x
|
0.32
x
|
0.28
x
|
0.26
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
7,448,923
x
|
6,625,904
x
|
-1,760,630
x
|
-
|
-4,299,886
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0.51
x
|
0.45
x
|
0.46
x
|
0.36
x
|
0.37
x
|
0.41
x
|
0.45
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
20,639
|
19,839
|
19,839
|
19,839
|
19,839
|
19,839
|
-
|
-
|
Reference price
2 |
1,361
|
1,203
|
1,320
|
1,068
|
997.0
|
1,137
|
1,137
|
1,137
|
Announcement Date
|
09/05/19
|
08/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
79,501
|
72,967
|
70,572
|
80,515
|
79,431
|
72,222
|
80,500
|
87,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,564
|
2,574
|
3,257
|
3,304
|
-2,907
|
-2,617
|
800
|
4,100
|
Operating Margin
|
4.48%
|
3.53%
|
4.62%
|
4.1%
|
-3.66%
|
-3.62%
|
0.99%
|
4.71%
|
Earnings before Tax (EBT)
1 |
5,831
|
3,122
|
3,842
|
2,941
|
-4,652
|
-1,418
|
600
|
3,900
|
Net income
1 |
3,890
|
1,732
|
2,169
|
1,502
|
-4,941
|
-1,042
|
100
|
3,100
|
Net margin
|
4.89%
|
2.37%
|
3.07%
|
1.87%
|
-6.22%
|
-1.44%
|
0.12%
|
3.56%
|
EPS
2 |
188.5
|
85.35
|
109.4
|
75.75
|
-249.1
|
-52.56
|
5.000
|
156.3
|
Free Cash Flow
|
3,771
|
3,602
|
-14,874
|
-
|
-4,600
|
-
|
-
|
-
|
FCF margin
|
4.74%
|
4.94%
|
-21.08%
|
-
|
-5.79%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
96.94%
|
207.97%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
42.00
|
44.00
|
46.00
|
48.00
|
48.00
|
48.00
|
48.00
|
48.00
|
Announcement Date
|
09/05/19
|
08/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
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
|
2024 S2
|
---|
Net sales
1 |
36,558
|
36,409
|
32,220
|
38,352
|
20,025
|
39,667
|
20,270
|
20,578
|
40,848
|
21,161
|
20,551
|
41,712
|
19,688
|
18,031
|
37,719
|
17,298
|
17,374
|
34,672
|
19,041
|
18,509
|
37,550
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
920
|
1,654
|
969
|
2,288
|
772
|
2,475
|
790
|
39
|
829
|
571
|
-135
|
436
|
-1,426
|
-1,917
|
-3,343
|
-834
|
-993
|
-1,827
|
-87
|
-703
|
-790
|
Operating Margin
|
2.52%
|
4.54%
|
3.01%
|
5.97%
|
3.86%
|
6.24%
|
3.9%
|
0.19%
|
2.03%
|
2.7%
|
-0.66%
|
1.05%
|
-7.24%
|
-10.63%
|
-8.86%
|
-4.82%
|
-5.72%
|
-5.27%
|
-0.46%
|
-3.8%
|
-2.1%
|
Earnings before Tax (EBT)
|
1,052
|
-
|
1,286
|
-
|
-
|
2,525
|
741
|
-
|
-
|
713
|
-
|
-874
|
-1,468
|
-
|
-
|
-663
|
-
|
-1,519
|
306
|
-
|
-
|
Net income
|
454
|
-
|
710
|
-
|
-
|
1,733
|
384
|
-
|
-
|
376
|
-
|
-1,225
|
-1,496
|
-
|
-
|
-314
|
-
|
-753
|
171
|
-
|
-
|
Net margin
|
1.24%
|
-
|
2.2%
|
-
|
-
|
4.37%
|
1.89%
|
-
|
-
|
1.78%
|
-
|
-2.94%
|
-7.6%
|
-
|
-
|
-1.82%
|
-
|
-2.17%
|
0.9%
|
-
|
-
|
EPS
|
22.13
|
-
|
35.83
|
-
|
-
|
87.39
|
19.32
|
-
|
-
|
19.00
|
-
|
-61.78
|
-75.39
|
-
|
-
|
-15.84
|
-
|
-37.96
|
8.610
|
-
|
-
|
Dividend per Share
|
22.00
|
-
|
22.00
|
-
|
-
|
24.00
|
-
|
-
|
-
|
-
|
-
|
24.00
|
-
|
-
|
-
|
-
|
-
|
24.00
|
-
|
-
|
-
|
Announcement Date
|
01/11/19
|
08/05/20
|
02/11/20
|
11/05/21
|
01/11/21
|
01/11/21
|
01/02/22
|
11/05/22
|
11/05/22
|
02/08/22
|
02/11/22
|
02/11/22
|
02/02/23
|
11/05/23
|
11/05/23
|
03/08/23
|
02/11/23
|
02/11/23
|
05/02/24
|
14/05/24
|
14/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
5,399
|
9,636
|
13,526
|
16,382
|
24,131
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
3,771
|
3,602
|
-14,874
|
-
|
-4,600
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.1%
|
3.2%
|
4%
|
2.6%
|
-8.7%
|
-1.9%
|
0.2%
|
6.1%
|
ROA (Net income/ Total Assets)
|
4.35%
|
3.2%
|
3.72%
|
3.19%
|
-2.27%
|
-1.97%
|
-
|
-
|
Assets
1 |
89,488
|
54,077
|
58,310
|
47,068
|
217,697
|
52,803
|
-
|
-
|
Book Value Per Share
2 |
2,653
|
2,649
|
2,885
|
2,983
|
2,726
|
2,830
|
2,539
|
2,622
|
Cash Flow per Share
|
328.0
|
228.0
|
260.0
|
233.0
|
-23.40
|
242.0
|
-
|
-
|
Capex
1 |
2,957
|
3,932
|
18,559
|
6,567
|
4,025
|
6,057
|
5,000
|
5,000
|
Capex / Sales
|
3.72%
|
5.39%
|
26.3%
|
8.16%
|
5.07%
|
8.39%
|
6.21%
|
5.75%
|
Announcement Date
|
09/05/19
|
08/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +12.23% | 143M | | +5.31% | 106B | | -6.47% | 63.94B | | +72.86% | 49.34B | | +16.94% | 39.15B | | +5.28% | 32.86B | | +14.48% | 20.29B | | +15.10% | 17.21B | | +18.07% | 15.28B | | +4.83% | 14.58B |
Other Commodity Chemicals
|