End-of-day quote
Japan Exchange
23:00:00 20/06/2024 BST
|
5-day change
|
1st Jan Change
|
2,527
JPY
|
-0.43%
|
|
-1.60%
|
+20.28%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,972
|
22,565
|
43,308
|
51,283
|
54,485
|
58,379
|
-
|
-
|
Enterprise Value (EV)
1 |
16,732
|
19,577
|
37,259
|
47,386
|
49,418
|
51,702
|
58,379
|
58,379
|
P/E ratio
|
19.4
x
|
15.2
x
|
38.5
x
|
23.8
x
|
22.1
x
|
14.5
x
|
13.5
x
|
11
x
|
Yield
|
1.01%
|
1.2%
|
0.89%
|
0.84%
|
0.92%
|
2.1%
|
2.26%
|
2.73%
|
Capitalization / Revenue
|
1.56
x
|
1.46
x
|
2.24
x
|
2.21
x
|
1.74
x
|
1.73
x
|
1.72
x
|
1.54
x
|
EV / Revenue
|
1.56
x
|
1.46
x
|
2.24
x
|
2.21
x
|
1.74
x
|
1.73
x
|
1.72
x
|
1.54
x
|
EV / EBITDA
|
12.5
x
|
10.2
x
|
24.6
x
|
20
x
|
14.6
x
|
9.56
x
|
-
|
-
|
EV / FCF
|
26.4
x
|
14.7
x
|
15.1
x
|
-29.1
x
|
-
|
13.1
x
|
14.6
x
|
11.5
x
|
FCF Yield
|
3.79%
|
6.79%
|
6.62%
|
-3.44%
|
-
|
7.63%
|
6.86%
|
8.68%
|
Price to Book
|
4.94
x
|
4.4
x
|
7.21
x
|
6.46
x
|
5.51
x
|
4.01
x
|
3.62
x
|
2.9
x
|
Nbr of stocks (in thousands)
|
22,559
|
22,565
|
22,770
|
22,772
|
22,778
|
23,102
|
-
|
-
|
Reference price
2 |
841.0
|
1,000
|
1,902
|
2,252
|
2,392
|
2,527
|
2,527
|
2,527
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,137
|
15,489
|
19,311
|
23,252
|
31,392
|
29,908
|
34,000
|
38,000
|
EBITDA
1 |
1,515
|
2,217
|
1,764
|
2,562
|
3,725
|
5,407
|
-
|
-
|
EBIT
1 |
1,400
|
2,106
|
1,650
|
2,450
|
3,600
|
5,217
|
6,500
|
8,000
|
Operating Margin
|
11.53%
|
13.6%
|
8.54%
|
10.54%
|
11.47%
|
17.44%
|
19.12%
|
21.05%
|
Earnings before Tax (EBT)
|
1,483
|
2,165
|
1,737
|
3,218
|
3,681
|
5,218
|
-
|
-
|
Net income
1 |
1,001
|
1,483
|
1,120
|
2,158
|
2,465
|
3,540
|
4,320
|
5,300
|
Net margin
|
8.25%
|
9.57%
|
5.8%
|
9.28%
|
7.85%
|
11.84%
|
12.71%
|
13.95%
|
EPS
2 |
43.40
|
65.74
|
49.45
|
94.81
|
108.2
|
153.8
|
187.0
|
229.4
|
Free Cash Flow
1 |
719
|
1,533
|
2,867
|
-1,765
|
-
|
3,945
|
4,007
|
5,069
|
FCF margin
|
5.92%
|
9.9%
|
14.85%
|
-7.59%
|
-
|
13.19%
|
11.79%
|
13.34%
|
FCF Conversion (EBITDA)
|
47.45%
|
69.15%
|
162.54%
|
-
|
-
|
72.95%
|
-
|
-
|
FCF Conversion (Net income)
|
71.83%
|
103.37%
|
255.97%
|
-
|
-
|
111.43%
|
92.75%
|
95.64%
|
Dividend per Share
2 |
8.500
|
12.00
|
17.00
|
19.00
|
22.00
|
47.00
|
57.00
|
69.00
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
7,507
|
7,982
|
8,319
|
10,992
|
5,462
|
10,402
|
5,819
|
7,031
|
12,850
|
6,884
|
9,043
|
15,927
|
8,448
|
7,017
|
15,465
|
7,507
|
15,944
|
7,806
|
6,158
|
13,964
|
8,000
|
8,500
|
16,500
|
8,500
|
9,000
|
17,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,007
|
1,099
|
1,613
|
37
|
919
|
1,918
|
538
|
-6
|
532
|
547
|
652
|
1,199
|
1,626
|
-
|
-
|
1,863
|
3,197
|
1,528
|
492
|
2,020
|
2,000
|
1,300
|
3,300
|
1,800
|
1,400
|
3,200
|
Operating Margin
|
13.41%
|
13.77%
|
19.39%
|
0.34%
|
16.83%
|
18.44%
|
9.25%
|
-0.09%
|
4.14%
|
7.95%
|
7.21%
|
7.53%
|
19.25%
|
-
|
-
|
24.82%
|
20.05%
|
19.57%
|
7.99%
|
14.47%
|
25%
|
15.29%
|
20%
|
21.18%
|
15.56%
|
18.29%
|
Earnings before Tax (EBT)
|
1,038
|
-
|
1,643
|
-
|
-
|
1,942
|
924
|
-
|
-
|
554
|
-
|
1,214
|
1,668
|
-
|
-
|
1,884
|
3,229
|
1,492
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
703
|
-
|
1,124
|
-
|
-
|
1,324
|
607
|
-
|
-
|
355
|
-
|
780
|
1,124
|
-
|
-
|
1,277
|
2,177
|
1,004
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
9.36%
|
-
|
13.51%
|
-
|
-
|
12.73%
|
10.43%
|
-
|
-
|
5.16%
|
-
|
4.9%
|
13.3%
|
-
|
-
|
17.01%
|
13.65%
|
12.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
31.16
|
-
|
49.82
|
-
|
-
|
58.17
|
26.63
|
-
|
-
|
15.59
|
-
|
34.25
|
49.37
|
-
|
-
|
55.75
|
94.97
|
43.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
2.500
|
-
|
5.000
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/10/19
|
11/05/20
|
30/10/20
|
14/05/21
|
29/10/21
|
29/10/21
|
31/01/22
|
13/05/22
|
13/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
15/05/23
|
15/05/23
|
14/08/23
|
14/11/23
|
14/02/24
|
15/05/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
2,240
|
2,988
|
6,049
|
3,897
|
5,067
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
719
|
1,533
|
2,867
|
-1,765
|
-
|
3,945
|
4,007
|
5,069
|
ROE (net income / shareholders' equity)
|
27.4%
|
33.1%
|
20.1%
|
31%
|
27.6%
|
31%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
22%
|
27.9%
|
16.2%
|
18.9%
|
23.9%
|
27.1%
|
-
|
-
|
Assets
1 |
4,552
|
5,323
|
6,918
|
11,389
|
10,307
|
13,046
|
-
|
-
|
Book Value Per Share
2 |
170.0
|
227.0
|
264.0
|
349.0
|
434.0
|
559.0
|
699.0
|
871.0
|
Cash Flow per Share
|
48.30
|
70.60
|
54.40
|
99.60
|
114.0
|
162.0
|
-
|
-
|
Capex
1 |
133
|
67
|
61
|
246
|
691
|
145
|
200
|
200
|
Capex / Sales
|
1.1%
|
0.43%
|
0.32%
|
1.06%
|
2.2%
|
0.48%
|
0.59%
|
0.53%
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Last Close Price
2,527
JPY Average target price
5,000
JPY Spread / Average Target +97.86% Consensus |