Market Closed -
Japan Exchange
07:00:00 13/05/2024 BST
|
5-day change
|
1st Jan Change
|
841
JPY
|
-1.29%
|
|
+3.70%
|
+19.12%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
19,983
|
17,148
|
19,291
|
23,611
|
21,368
|
19,786
|
Enterprise Value (EV)
1 |
54,573
|
48,859
|
53,341
|
55,177
|
58,040
|
68,521
|
P/E ratio
|
2.42
x
|
6.21
x
|
7.36
x
|
8.81
x
|
8.42
x
|
7.07
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.29
x
|
2.86
x
|
3.31
x
|
4
x
|
3.78
x
|
3.2
x
|
EV / Revenue
|
9
x
|
8.14
x
|
9.16
x
|
9.34
x
|
10.3
x
|
11.1
x
|
EV / EBITDA
|
12.7
x
|
11.4
x
|
13.1
x
|
13.3
x
|
14.9
x
|
15.8
x
|
EV / FCF
|
101
x
|
14.6
x
|
-26.9
x
|
19.6
x
|
-12.6
x
|
-8.8
x
|
FCF Yield
|
0.99%
|
6.85%
|
-3.72%
|
5.09%
|
-7.92%
|
-11.4%
|
Price to Book
|
0.61
x
|
0.49
x
|
0.52
x
|
0.6
x
|
0.52
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
32,976
|
32,976
|
32,976
|
32,976
|
32,976
|
32,976
|
Reference price
2 |
606.0
|
520.0
|
585.0
|
716.0
|
648.0
|
600.0
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
28/06/22
|
29/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
6,066
|
6,002
|
5,822
|
5,910
|
5,651
|
6,180
|
EBITDA
1 |
4,300
|
4,299
|
4,081
|
4,148
|
3,888
|
4,328
|
EBIT
1 |
4,265
|
4,267
|
4,049
|
4,114
|
3,865
|
4,294
|
Operating Margin
|
70.31%
|
71.09%
|
69.55%
|
69.61%
|
68.39%
|
69.48%
|
Earnings before Tax (EBT)
1 |
4,254
|
4,269
|
4,048
|
4,113
|
3,867
|
4,300
|
Net income
1 |
2,749
|
2,763
|
2,621
|
2,681
|
2,539
|
2,799
|
Net margin
|
45.32%
|
46.03%
|
45.02%
|
45.36%
|
44.93%
|
45.29%
|
EPS
2 |
250.1
|
83.79
|
79.48
|
81.30
|
77.00
|
84.88
|
Free Cash Flow
1 |
542.6
|
3,349
|
-1,984
|
2,808
|
-4,598
|
-7,790
|
FCF margin
|
8.95%
|
55.8%
|
-34.08%
|
47.52%
|
-81.37%
|
-126.06%
|
FCF Conversion (EBITDA)
|
12.62%
|
77.9%
|
-
|
67.7%
|
-
|
-
|
FCF Conversion (Net income)
|
19.74%
|
121.2%
|
-
|
104.75%
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
28/06/22
|
29/06/23
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
2,812
|
2,929
|
2,770
|
1,422
|
1,484
|
3,113
|
1,511
|
1,631
|
3,271
|
1,722
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,923
|
2,042
|
1,908
|
921
|
1,031
|
2,237
|
1,003
|
1,081
|
2,252
|
1,200
|
Operating Margin
|
68.39%
|
69.72%
|
68.88%
|
64.77%
|
69.47%
|
71.86%
|
66.38%
|
66.28%
|
68.85%
|
69.69%
|
Earnings before Tax (EBT)
1 |
1,924
|
2,043
|
1,908
|
923
|
1,029
|
2,237
|
1,006
|
1,219
|
2,514
|
836
|
Net income
1 |
1,245
|
1,324
|
1,253
|
615
|
670
|
1,451
|
664
|
798
|
1,635
|
532
|
Net margin
|
44.27%
|
45.2%
|
45.23%
|
43.25%
|
45.15%
|
46.61%
|
43.94%
|
48.93%
|
49.98%
|
30.89%
|
EPS
2 |
37.76
|
40.16
|
38.01
|
18.64
|
20.34
|
44.02
|
20.12
|
24.21
|
49.58
|
16.16
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/10/19
|
28/10/20
|
26/10/21
|
26/01/22
|
28/07/22
|
26/10/22
|
26/01/23
|
31/07/23
|
31/10/23
|
31/01/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
34,590
|
31,711
|
34,050
|
31,566
|
36,672
|
48,735
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
8.044
x
|
7.376
x
|
8.344
x
|
7.61
x
|
9.432
x
|
11.26
x
|
Free Cash Flow
1 |
543
|
3,349
|
-1,984
|
2,808
|
-4,598
|
-7,790
|
ROE (net income / shareholders' equity)
|
8.65%
|
8.12%
|
7.23%
|
6.98%
|
6.28%
|
6.58%
|
ROA (Net income/ Total Assets)
|
3.75%
|
3.71%
|
3.43%
|
3.32%
|
2.97%
|
2.9%
|
Assets
1 |
73,238
|
74,507
|
76,376
|
80,724
|
85,425
|
96,427
|
Book Value Per Share
2 |
998.0
|
1,066
|
1,131
|
1,197
|
1,256
|
1,323
|
Cash Flow per Share
2 |
86.60
|
77.00
|
82.00
|
170.0
|
110.0
|
192.0
|
Capex
1 |
12
|
30
|
20
|
22
|
13
|
15
|
Capex / Sales
|
0.2%
|
0.5%
|
0.34%
|
0.37%
|
0.23%
|
0.24%
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
28/06/22
|
29/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +19.12% | 180M | | +14.30% | 4.2B | | 0.00% | 1.94B | | +6.39% | 879M | | -8.00% | 456M | | -13.12% | 385M | | +34.64% | 201M | | 0.00% | 134M | | +30.10% | 115M | | +17.07% | 113M |
Commercial Loans
|