Market Closed -
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,001
JPY
|
-0.89%
|
|
-0.79%
|
+22.82%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
42,563
|
34,634
|
29,715
|
36,012
|
25,560
|
25,810
|
Enterprise Value (EV)
1 |
57,394
|
45,952
|
48,391
|
54,914
|
44,775
|
55,226
|
P/E ratio
|
14.3
x
|
7.44
x
|
7.73
x
|
8.11
x
|
7.08
x
|
25
x
|
Yield
|
2.08%
|
2.56%
|
3.31%
|
2.73%
|
3.73%
|
3.7%
|
Capitalization / Revenue
|
0.21
x
|
0.16
x
|
0.14
x
|
0.17
x
|
0.11
x
|
0.08
x
|
EV / Revenue
|
0.28
x
|
0.22
x
|
0.23
x
|
0.26
x
|
0.18
x
|
0.18
x
|
EV / EBITDA
|
9.44
x
|
7.05
x
|
6.1
x
|
6.22
x
|
5.98
x
|
11.9
x
|
EV / FCF
|
-38.4
x
|
36.5
x
|
-7.87
x
|
-55.5
x
|
-95.9
x
|
-5.47
x
|
FCF Yield
|
-2.6%
|
2.74%
|
-12.7%
|
-1.8%
|
-1.04%
|
-18.3%
|
Price to Book
|
1.29
x
|
0.96
x
|
0.77
x
|
0.85
x
|
0.58
x
|
0.58
x
|
Nbr of stocks (in thousands)
|
39,411
|
39,357
|
39,357
|
39,357
|
38,150
|
38,180
|
Reference price
2 |
1,080
|
880.0
|
755.0
|
915.0
|
670.0
|
676.0
|
Announcement Date
|
28/06/18
|
21/06/19
|
23/06/20
|
25/06/21
|
24/06/22
|
23/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
207,562
|
212,886
|
215,050
|
214,120
|
243,202
|
307,911
|
EBITDA
1 |
6,080
|
6,519
|
7,928
|
8,830
|
7,492
|
4,658
|
EBIT
1 |
3,708
|
4,124
|
5,415
|
5,673
|
4,294
|
1,423
|
Operating Margin
|
1.79%
|
1.94%
|
2.52%
|
2.65%
|
1.77%
|
0.46%
|
Earnings before Tax (EBT)
1 |
4,205
|
6,192
|
5,706
|
6,471
|
5,089
|
1,638
|
Net income
1 |
2,971
|
4,657
|
3,842
|
4,438
|
3,659
|
1,030
|
Net margin
|
1.43%
|
2.19%
|
1.79%
|
2.07%
|
1.5%
|
0.33%
|
EPS
2 |
75.39
|
118.3
|
97.62
|
112.8
|
94.64
|
26.99
|
Free Cash Flow
1 |
-1,494
|
1,259
|
-6,150
|
-990.2
|
-467
|
-10,097
|
FCF margin
|
-0.72%
|
0.59%
|
-2.86%
|
-0.46%
|
-0.19%
|
-3.28%
|
FCF Conversion (EBITDA)
|
-
|
19.31%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
27.03%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.50
|
22.50
|
25.00
|
25.00
|
25.00
|
25.00
|
Announcement Date
|
28/06/18
|
21/06/19
|
23/06/20
|
25/06/21
|
24/06/22
|
23/06/23
|
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 |
106,621
|
103,013
|
117,858
|
64,899
|
67,131
|
144,890
|
83,856
|
79,782
|
156,645
|
81,724
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,073
|
2,541
|
3,404
|
681
|
-1,700
|
-99
|
855
|
1,186
|
2,844
|
2,219
|
Operating Margin
|
1.94%
|
2.47%
|
2.89%
|
1.05%
|
-2.53%
|
-0.07%
|
1.02%
|
1.49%
|
1.82%
|
2.72%
|
Earnings before Tax (EBT)
1 |
2,385
|
2,749
|
4,100
|
710
|
-1,474
|
71
|
964
|
1,304
|
2,996
|
1,959
|
Net income
1 |
1,557
|
1,847
|
2,829
|
480
|
-984
|
-29
|
665
|
921
|
1,989
|
1,268
|
Net margin
|
1.46%
|
1.79%
|
2.4%
|
0.74%
|
-1.47%
|
-0.02%
|
0.79%
|
1.15%
|
1.27%
|
1.55%
|
EPS
2 |
39.60
|
46.94
|
72.40
|
12.85
|
-25.80
|
-0.7800
|
17.47
|
24.12
|
52.07
|
33.15
|
Dividend per Share
|
-
|
12.50
|
12.50
|
-
|
-
|
12.50
|
-
|
-
|
12.50
|
-
|
Announcement Date
|
07/11/19
|
05/11/20
|
08/11/21
|
09/02/22
|
09/08/22
|
08/11/22
|
08/02/23
|
09/08/23
|
08/11/23
|
08/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
14,831
|
11,318
|
18,676
|
18,902
|
19,215
|
29,416
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.439
x
|
1.736
x
|
2.356
x
|
2.141
x
|
2.565
x
|
6.315
x
|
Free Cash Flow
1 |
-1,495
|
1,259
|
-6,150
|
-990
|
-467
|
-10,097
|
ROE (net income / shareholders' equity)
|
9.36%
|
13.4%
|
10.2%
|
11%
|
8.42%
|
2.31%
|
ROA (Net income/ Total Assets)
|
2.77%
|
2.93%
|
3.76%
|
3.73%
|
2.58%
|
0.75%
|
Assets
1 |
107,152
|
159,170
|
102,064
|
118,994
|
141,630
|
136,913
|
Book Value Per Share
2 |
834.0
|
914.0
|
978.0
|
1,075
|
1,161
|
1,173
|
Cash Flow per Share
2 |
71.20
|
64.80
|
69.10
|
73.50
|
91.70
|
193.0
|
Capex
1 |
8,123
|
3,746
|
7,356
|
7,036
|
2,623
|
2,070
|
Capex / Sales
|
3.91%
|
1.76%
|
3.42%
|
3.29%
|
1.08%
|
0.67%
|
Announcement Date
|
28/06/18
|
21/06/19
|
23/06/20
|
25/06/21
|
24/06/22
|
23/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +22.82% | 251M | | +11.04% | 11.42B | | -4.29% | 5.57B | | -0.50% | 5.11B | | +3.57% | 4.54B | | -21.31% | 2.66B | | -22.67% | 1.14B | | -20.67% | 918M | | +28.84% | 883M | | -16.12% | 891M |
Animal Feed
|