Market Closed -
Japan Exchange
07:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
1,034
JPY
|
+1.27%
|
|
+1.77%
|
+22.95%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
196,381
|
120,054
|
118,178
|
157,320
|
216,202
|
252,112
|
-
|
-
|
Enterprise Value (EV)
1 |
160,570
|
95,042
|
91,222
|
113,197
|
203,908
|
234,212
|
236,831
|
236,368
|
P/E ratio
|
14.7
x
|
-7.24
x
|
-4.69
x
|
7.3
x
|
10.3
x
|
12
x
|
13.4
x
|
12.7
x
|
Yield
|
3.24%
|
3.13%
|
1.32%
|
3.45%
|
4.37%
|
3.91%
|
3.87%
|
3.82%
|
Capitalization / Revenue
|
0.61
x
|
0.43
x
|
0.57
x
|
0.56
x
|
0.72
x
|
0.82
x
|
0.83
x
|
0.81
x
|
EV / Revenue
|
0.5
x
|
0.34
x
|
0.44
x
|
0.4
x
|
0.68
x
|
0.76
x
|
0.78
x
|
0.76
x
|
EV / EBITDA
|
4.37
x
|
4.41
x
|
45.5
x
|
3.38
x
|
5.84
x
|
6.3
x
|
6.6
x
|
6.17
x
|
EV / FCF
|
4,460
x
|
51.4
x
|
-661
x
|
4.5
x
|
66.9
x
|
12.1
x
|
15
x
|
20.5
x
|
FCF Yield
|
0.02%
|
1.95%
|
-0.15%
|
22.2%
|
1.5%
|
8.28%
|
6.65%
|
4.87%
|
Price to Book
|
0.76
x
|
0.54
x
|
0.58
x
|
0.68
x
|
0.9
x
|
1.01
x
|
1.01
x
|
0.97
x
|
Nbr of stocks (in thousands)
|
318,283
|
312,640
|
312,640
|
301,957
|
277,894
|
243,822
|
-
|
-
|
Reference price
2 |
617.0
|
384.0
|
378.0
|
521.0
|
778.0
|
1,034
|
1,034
|
1,034
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
321,652
|
278,531
|
206,641
|
281,417
|
301,366
|
307,207
|
303,720
|
312,540
|
EBITDA
1 |
36,758
|
21,574
|
2,006
|
33,464
|
34,908
|
37,200
|
35,900
|
38,300
|
EBIT
1 |
22,411
|
6,136
|
-9,551
|
22,273
|
23,708
|
25,060
|
23,400
|
25,022
|
Operating Margin
|
6.97%
|
2.2%
|
-4.62%
|
7.91%
|
7.87%
|
8.16%
|
7.7%
|
8.01%
|
Earnings before Tax (EBT)
1 |
19,251
|
-15,086
|
-13,761
|
26,694
|
28,240
|
27,738
|
25,162
|
26,066
|
Net income
1 |
13,369
|
-16,667
|
-25,173
|
22,140
|
21,836
|
21,160
|
18,880
|
19,882
|
Net margin
|
4.16%
|
-5.98%
|
-12.18%
|
7.87%
|
7.25%
|
6.89%
|
6.22%
|
6.36%
|
EPS
2 |
42.00
|
-53.07
|
-80.52
|
71.38
|
75.25
|
86.05
|
77.32
|
81.40
|
Free Cash Flow
1 |
36
|
1,849
|
-138
|
25,143
|
3,050
|
19,382
|
15,754
|
11,516
|
FCF margin
|
0.01%
|
0.66%
|
-0.07%
|
8.93%
|
1.01%
|
6.31%
|
5.19%
|
3.68%
|
FCF Conversion (EBITDA)
|
0.1%
|
8.57%
|
-
|
75.13%
|
8.74%
|
52.1%
|
43.88%
|
30.07%
|
FCF Conversion (Net income)
|
0.27%
|
-
|
-
|
113.56%
|
13.97%
|
91.6%
|
83.44%
|
57.92%
|
Dividend per Share
2 |
20.00
|
12.00
|
5.000
|
18.00
|
34.00
|
40.40
|
40.00
|
39.50
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
144,416
|
134,115
|
88,999
|
117,642
|
69,978
|
135,737
|
79,871
|
65,809
|
145,680
|
71,358
|
76,337
|
147,695
|
82,483
|
71,188
|
153,671
|
72,695
|
80,229
|
152,924
|
85,970
|
68,873
|
156,610
|
71,182
|
76,850
|
84,950
|
74,300
|
EBITDA
|
-
|
-
|
-
|
-
|
9,461
|
-
|
11,672
|
5,378
|
-
|
8,353
|
9,648
|
-
|
11,532
|
-
|
-
|
8,315
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,725
|
411
|
-8,266
|
-1,285
|
6,450
|
10,682
|
8,953
|
2,638
|
11,591
|
5,587
|
6,767
|
12,354
|
8,678
|
2,676
|
11,354
|
5,537
|
8,005
|
13,542
|
9,874
|
1,734
|
12,258
|
5,700
|
6,600
|
9,800
|
3,150
|
Operating Margin
|
3.96%
|
0.31%
|
-9.29%
|
-1.09%
|
9.22%
|
7.87%
|
11.21%
|
4.01%
|
7.96%
|
7.83%
|
8.86%
|
8.36%
|
10.52%
|
3.76%
|
7.39%
|
7.62%
|
9.98%
|
8.86%
|
11.49%
|
2.52%
|
7.83%
|
8.01%
|
8.59%
|
11.54%
|
4.24%
|
Earnings before Tax (EBT)
|
5,221
|
-20,307
|
-10,308
|
-
|
7,005
|
12,844
|
10,141
|
3,709
|
-
|
10,220
|
7,532
|
17,752
|
7,353
|
3,135
|
-
|
8,508
|
-
|
17,721
|
9,820
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,593
|
-20,260
|
-21,513
|
-3,660
|
5,474
|
9,870
|
7,322
|
4,948
|
12,270
|
7,260
|
5,385
|
12,645
|
7,052
|
2,139
|
9,191
|
6,280
|
7,108
|
13,388
|
7,302
|
-290
|
7,012
|
4,500
|
-
|
-
|
-
|
Net margin
|
2.49%
|
-15.11%
|
-24.17%
|
-3.11%
|
7.82%
|
7.27%
|
9.17%
|
7.52%
|
8.42%
|
10.17%
|
7.05%
|
8.56%
|
8.55%
|
3%
|
5.98%
|
8.64%
|
8.86%
|
8.75%
|
8.49%
|
-0.42%
|
4.48%
|
6.32%
|
-
|
-
|
-
|
EPS
2 |
11.39
|
-64.46
|
-68.81
|
-11.71
|
17.51
|
31.57
|
23.46
|
16.35
|
39.81
|
24.72
|
18.43
|
43.15
|
24.11
|
7.990
|
32.10
|
25.16
|
29.10
|
54.26
|
29.93
|
-1.000
|
23.50
|
15.10
|
-
|
-
|
-
|
Dividend per Share
|
12.00
|
-
|
2.500
|
2.500
|
9.000
|
9.000
|
-
|
9.000
|
-
|
-
|
15.00
|
15.00
|
-
|
19.00
|
-
|
-
|
20.00
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
14/05/20
|
12/11/20
|
13/05/21
|
11/11/21
|
11/11/21
|
10/02/22
|
12/05/22
|
12/05/22
|
12/08/22
|
14/11/22
|
14/11/22
|
13/02/23
|
12/05/23
|
12/05/23
|
14/08/23
|
13/11/23
|
13/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
35,811
|
25,012
|
26,956
|
44,123
|
12,294
|
17,900
|
15,282
|
15,745
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36
|
1,849
|
-138
|
25,143
|
3,050
|
19,382
|
15,754
|
11,516
|
ROE (net income / shareholders' equity)
|
5.2%
|
-7%
|
-11.8%
|
10.2%
|
9.6%
|
8.83%
|
7.88%
|
7.85%
|
ROA (Net income/ Total Assets)
|
3.25%
|
1.92%
|
-6.85%
|
7.19%
|
7.41%
|
5.39%
|
4.01%
|
4.49%
|
Assets
1 |
411,912
|
-866,976
|
367,693
|
308,015
|
294,543
|
392,360
|
471,175
|
443,309
|
Book Value Per Share
2 |
809.0
|
709.0
|
652.0
|
769.0
|
867.0
|
1,019
|
1,021
|
1,061
|
Cash Flow per Share
|
85.80
|
-3.910
|
-43.60
|
107.0
|
114.0
|
-
|
-
|
-
|
Capex
1 |
23,234
|
21,078
|
12,285
|
9,566
|
17,428
|
22,000
|
21,000
|
19,500
|
Capex / Sales
|
7.22%
|
7.57%
|
5.95%
|
3.4%
|
5.78%
|
7.16%
|
6.91%
|
6.24%
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
1,034
JPY Average target price
964
JPY Spread / Average Target -6.77% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.95% | 1.6B | | +49.96% | 1.05B | | -13.80% | 575M | | -11.30% | 567M | | -6.20% | 555M | | -8.33% | 391M | | -18.09% | 165M | | -25.81% | 90.7M | | +2.63% | 89.74M | | -4.73% | 79.32M |
Watches
|