Market Closed -
Japan Exchange
07:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
3,328
JPY
|
+0.15%
|
|
-0.06%
|
+17.83%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,060,088
|
2,175,972
|
2,626,962
|
3,006,644
|
2,777,163
|
4,007,054
|
-
|
-
|
Enterprise Value (EV)
1 |
1,929,453
|
2,404,050
|
2,735,247
|
2,967,512
|
2,884,708
|
4,406,925
|
4,606,513
|
4,674,289
|
P/E ratio
|
15.4
x
|
17.8
x
|
14.5
x
|
14.2
x
|
12.2
x
|
17.6
x
|
16.5
x
|
14.9
x
|
Yield
|
1.59%
|
1.75%
|
1.52%
|
1.47%
|
1.94%
|
1.43%
|
1.55%
|
1.65%
|
Capitalization / Revenue
|
0.85
x
|
0.94
x
|
1.2
x
|
1.19
x
|
0.97
x
|
1.36
x
|
1.31
x
|
1.25
x
|
EV / Revenue
|
0.79
x
|
1.04
x
|
1.25
x
|
1.17
x
|
1.01
x
|
1.5
x
|
1.51
x
|
1.46
x
|
EV / EBITDA
|
5.68
x
|
7.77
x
|
9.47
x
|
8.18
x
|
6.95
x
|
10
x
|
9.3
x
|
8.58
x
|
EV / FCF
|
47.3
x
|
14.1
x
|
8.55
x
|
17.4
x
|
-25.6
x
|
-73.5
x
|
110
x
|
56.2
x
|
FCF Yield
|
2.11%
|
7.11%
|
11.7%
|
5.74%
|
-3.91%
|
-1.36%
|
0.91%
|
1.78%
|
Price to Book
|
1.01
x
|
1.11
x
|
1.19
x
|
1.2
x
|
0.97
x
|
1.36
x
|
1.29
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
1,227,705
|
1,200,205
|
1,199,344
|
1,202,337
|
1,243,877
|
1,204,043
|
-
|
-
|
Reference price
2 |
1,678
|
1,813
|
2,190
|
2,501
|
2,233
|
3,328
|
3,328
|
3,328
|
Announcement Date
|
08/05/19
|
22/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,431,489
|
2,315,141
|
2,192,519
|
2,525,773
|
2,859,041
|
2,941,198
|
3,053,803
|
3,201,412
|
EBITDA
1 |
339,759
|
309,223
|
288,896
|
362,701
|
415,294
|
439,038
|
495,151
|
544,974
|
EBIT
1 |
209,827
|
186,570
|
165,473
|
229,702
|
273,079
|
283,864
|
312,613
|
349,492
|
Operating Margin
|
8.63%
|
8.06%
|
7.55%
|
9.09%
|
9.55%
|
9.65%
|
10.24%
|
10.92%
|
Earnings before Tax (EBT)
1 |
212,762
|
173,071
|
235,870
|
260,446
|
282,224
|
300,815
|
320,994
|
355,487
|
Net income
1 |
138,106
|
124,987
|
181,205
|
211,180
|
219,422
|
226,978
|
241,591
|
268,251
|
Net margin
|
5.68%
|
5.4%
|
8.26%
|
8.36%
|
7.67%
|
7.72%
|
7.91%
|
8.38%
|
EPS
2 |
108.9
|
102.1
|
151.1
|
175.8
|
182.4
|
188.6
|
201.4
|
222.9
|
Free Cash Flow
1 |
40,758
|
170,990
|
319,978
|
170,392
|
-112,773
|
-59,980
|
41,914
|
83,186
|
FCF margin
|
1.68%
|
7.39%
|
14.59%
|
6.75%
|
-3.94%
|
-2.04%
|
1.37%
|
2.6%
|
FCF Conversion (EBITDA)
|
12%
|
55.3%
|
110.76%
|
46.98%
|
-
|
-
|
8.46%
|
15.26%
|
FCF Conversion (Net income)
|
29.51%
|
136.81%
|
176.58%
|
80.69%
|
-
|
-
|
17.35%
|
31.01%
|
Dividend per Share
2 |
26.67
|
31.67
|
33.33
|
36.67
|
43.33
|
47.62
|
51.71
|
55.05
|
Announcement Date
|
08/05/19
|
22/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
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 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
1,132,134
|
1,183,007
|
997,389
|
1,195,130
|
622,481
|
1,205,134
|
655,768
|
664,871
|
1,320,639
|
625,860
|
724,071
|
1,349,931
|
744,329
|
764,781
|
1,509,110
|
660,759
|
727,711
|
1,388,470
|
766,941
|
779,675
|
1,551,530
|
694,734
|
758,371
|
1,439,000
|
795,416
|
792,136
|
1,621,000
|
EBITDA
|
-
|
-
|
-
|
-
|
85,264
|
-
|
111,314
|
78,508
|
-
|
84,622
|
107,023
|
-
|
117,726
|
105,923
|
-
|
88,171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
92,039
|
94,531
|
56,471
|
109,002
|
51,544
|
107,862
|
78,591
|
43,249
|
121,840
|
49,550
|
71,260
|
120,810
|
81,827
|
70,442
|
152,269
|
52,217
|
73,329
|
125,546
|
79,381
|
79,217
|
162,954
|
64,425
|
76,350
|
-
|
96,450
|
78,493
|
-
|
Operating Margin
|
8.13%
|
7.99%
|
5.66%
|
9.12%
|
8.28%
|
8.95%
|
11.98%
|
6.5%
|
9.23%
|
7.92%
|
9.84%
|
8.95%
|
10.99%
|
9.21%
|
10.09%
|
7.9%
|
10.08%
|
9.04%
|
10.35%
|
10.16%
|
10.5%
|
9.27%
|
10.07%
|
-
|
12.13%
|
9.91%
|
-
|
Earnings before Tax (EBT)
1 |
97,532
|
75,539
|
99,569
|
136,301
|
52,117
|
129,901
|
77,339
|
53,206
|
130,545
|
55,195
|
74,339
|
129,534
|
75,253
|
77,437
|
152,690
|
69,297
|
77,735
|
152,074
|
77,590
|
72,821
|
147,176
|
64,000
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
61,145
|
63,842
|
67,606
|
113,599
|
38,951
|
96,258
|
60,848
|
54,074
|
114,922
|
41,364
|
53,799
|
95,163
|
58,572
|
65,687
|
124,259
|
54,412
|
59,148
|
113,560
|
60,200
|
52,856
|
113,130
|
50,303
|
64,220
|
-
|
80,237
|
45,382
|
-
|
Net margin
|
5.4%
|
5.4%
|
6.78%
|
9.51%
|
6.26%
|
7.99%
|
9.28%
|
8.13%
|
8.7%
|
6.61%
|
7.43%
|
7.05%
|
7.87%
|
8.59%
|
8.23%
|
8.23%
|
8.13%
|
8.18%
|
7.85%
|
6.78%
|
7.29%
|
7.24%
|
8.47%
|
-
|
10.09%
|
5.73%
|
-
|
EPS
2 |
49.79
|
52.27
|
56.37
|
94.72
|
32.40
|
80.18
|
50.62
|
44.98
|
95.59
|
34.40
|
44.73
|
79.13
|
48.68
|
54.59
|
103.3
|
45.22
|
49.14
|
94.36
|
50.00
|
40.92
|
98.43
|
119.8
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
15.83
|
15.83
|
15.83
|
17.50
|
18.33
|
18.33
|
-
|
18.33
|
18.33
|
-
|
20.00
|
20.00
|
-
|
23.33
|
23.33
|
-
|
23.33
|
23.33
|
-
|
26.67
|
26.67
|
-
|
28.33
|
26.67
|
-
|
30.00
|
30.00
|
Announcement Date
|
12/11/19
|
22/05/20
|
10/11/20
|
12/05/21
|
04/11/21
|
04/11/21
|
09/02/22
|
11/05/22
|
11/05/22
|
10/08/22
|
10/11/22
|
10/11/22
|
08/02/23
|
10/05/23
|
10/05/23
|
09/08/23
|
08/11/23
|
08/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
228,078
|
108,285
|
-
|
107,545
|
399,872
|
599,459
|
667,235
|
Net Cash position
1 |
130,635
|
-
|
-
|
39,132
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.7376
x
|
0.3748
x
|
-
|
0.259
x
|
0.9108
x
|
1.211
x
|
1.224
x
|
Free Cash Flow
1 |
40,758
|
170,990
|
319,978
|
170,392
|
-112,773
|
-59,980
|
41,914
|
83,186
|
ROE (net income / shareholders' equity)
|
6.7%
|
6.3%
|
8.7%
|
9%
|
8.3%
|
7.93%
|
8.1%
|
8.39%
|
ROA (Net income/ Total Assets)
|
6.16%
|
5.14%
|
6.87%
|
6.94%
|
6.98%
|
6.09%
|
5.93%
|
6.09%
|
Assets
1 |
2,241,908
|
2,432,416
|
2,639,252
|
3,042,466
|
3,144,726
|
3,727,440
|
4,071,931
|
4,401,411
|
Book Value Per Share
2 |
1,659
|
1,629
|
1,838
|
2,081
|
2,296
|
2,445
|
2,588
|
2,748
|
Cash Flow per Share
2 |
211.0
|
202.0
|
254.0
|
287.0
|
301.0
|
314.0
|
343.0
|
315.0
|
Capex
1 |
75,372
|
84,677
|
100,883
|
155,230
|
288,306
|
487,526
|
446,526
|
414,926
|
Capex / Sales
|
3.1%
|
3.66%
|
4.6%
|
6.15%
|
10.08%
|
16.58%
|
14.62%
|
12.96%
|
Announcement Date
|
08/05/19
|
22/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
3,328
JPY Average target price
3,832
JPY Spread / Average Target +15.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.83% | 25.46B | | +11.47% | 63.22B | | -3.47% | 46.34B | | +13.72% | 39.97B | | +7.27% | 18.68B | | -0.57% | 17.24B | | -21.73% | 15.81B | | +0.22% | 14.9B | | -19.10% | 13.74B | | +35.12% | 12.81B |
Other Specialty Chemicals
|