Market Closed -
OTC Markets
14:46:15 18/03/2024 GMT
|
5-day change
|
1st Jan Change
|
105.8
USD
|
-9.38%
|
|
-.--%
|
-9.38%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
406,192
|
617,384
|
631,422
|
594,537
|
523,854
|
613,747
|
-
|
-
|
Enterprise Value (EV)
1 |
355,631
|
432,675
|
427,078
|
511,987
|
439,439
|
454,286
|
444,982
|
443,222
|
P/E ratio
|
26.6
x
|
31
x
|
20.2
x
|
17.2
x
|
20
x
|
22.1
x
|
19.4
x
|
17.5
x
|
Yield
|
2.14%
|
1.41%
|
2.46%
|
2.9%
|
2.84%
|
2.62%
|
2.81%
|
2.93%
|
Capitalization / Revenue
|
3.34
x
|
4.62
x
|
3.86
x
|
3.24
x
|
3.17
x
|
3.56
x
|
3.31
x
|
3.14
x
|
EV / Revenue
|
2.92
x
|
3.24
x
|
2.61
x
|
2.79
x
|
2.66
x
|
2.64
x
|
2.4
x
|
2.26
x
|
EV / EBITDA
|
9.83
x
|
9.69
x
|
7.47
x
|
8.07
x
|
8.64
x
|
8.48
x
|
7.47
x
|
6.93
x
|
EV / FCF
|
31.1
x
|
19.7
x
|
14
x
|
18.9
x
|
48.9
x
|
17.9
x
|
15
x
|
12.6
x
|
FCF Yield
|
3.21%
|
5.07%
|
7.13%
|
5.3%
|
2.04%
|
5.58%
|
6.68%
|
7.96%
|
Price to Book
|
1.33
x
|
1.89
x
|
1.85
x
|
1.7
x
|
1.44
x
|
1.66
x
|
1.6
x
|
1.53
x
|
Nbr of stocks (in thousands)
|
36,267
|
36,274
|
35,354
|
34,426
|
33,830
|
33,825
|
-
|
-
|
Reference price
2 |
11,200
|
17,020
|
17,860
|
17,270
|
15,485
|
18,145
|
18,145
|
18,145
|
Announcement Date
|
28/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
121,765
|
133,538
|
163,671
|
183,224
|
165,509
|
172,296
|
185,505
|
195,751
|
EBITDA
1 |
36,177
|
44,654
|
57,172
|
63,455
|
50,864
|
53,601
|
59,609
|
63,964
|
EBIT
1 |
20,358
|
27,885
|
40,765
|
46,751
|
34,017
|
36,579
|
42,001
|
46,096
|
Operating Margin
|
16.72%
|
20.88%
|
24.91%
|
25.52%
|
20.55%
|
21.23%
|
22.64%
|
23.55%
|
Earnings before Tax (EBT)
1 |
21,205
|
28,332
|
43,081
|
48,591
|
38,761
|
39,419
|
44,798
|
49,215
|
Net income
1 |
15,305
|
19,916
|
31,437
|
34,648
|
26,480
|
28,398
|
32,182
|
35,216
|
Net margin
|
12.57%
|
14.91%
|
19.21%
|
18.91%
|
16%
|
16.48%
|
17.35%
|
17.99%
|
EPS
2 |
420.4
|
549.1
|
885.4
|
1,002
|
772.4
|
821.0
|
936.2
|
1,036
|
Free Cash Flow
1 |
11,420
|
21,923
|
30,468
|
27,139
|
8,985
|
25,351
|
29,726
|
35,269
|
FCF margin
|
9.38%
|
16.42%
|
18.62%
|
14.81%
|
5.43%
|
14.71%
|
16.02%
|
18.02%
|
FCF Conversion (EBITDA)
|
31.57%
|
49.1%
|
53.29%
|
42.77%
|
17.66%
|
47.3%
|
49.87%
|
55.14%
|
FCF Conversion (Net income)
|
74.62%
|
110.08%
|
96.92%
|
78.33%
|
33.93%
|
89.27%
|
92.37%
|
100.15%
|
Dividend per Share
2 |
240.0
|
240.0
|
440.0
|
500.0
|
440.0
|
474.6
|
510.8
|
531.2
|
Announcement Date
|
28/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2026 Q1
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
-
|
61,036
|
72,502
|
79,188
|
42,816
|
41,667
|
84,483
|
46,574
|
48,130
|
94,704
|
47,461
|
41,059
|
88,520
|
40,455
|
42,455
|
82,910
|
42,252
|
40,347
|
82,599
|
39,959
|
43,442
|
82,243
|
44,897
|
43,587
|
87,443
|
42,536
|
90,366
|
93,645
|
EBITDA
1 |
-
|
-
|
23,525
|
28,084
|
-
|
-
|
-
|
-
|
-
|
35,514
|
-
|
-
|
-
|
-
|
-
|
-
|
14,254
|
11,075
|
-
|
11,697
|
13,482
|
-
|
14,568
|
13,314
|
-
|
14,679
|
-
|
-
|
EBIT
1 |
8,824
|
12,893
|
14,992
|
19,792
|
11,226
|
9,747
|
20,973
|
12,971
|
14,199
|
27,170
|
12,497
|
7,084
|
19,581
|
9,057
|
8,134
|
17,191
|
10,040
|
6,786
|
16,826
|
8,048
|
9,413
|
17,822
|
10,479
|
8,776
|
19,486
|
9,771
|
22,593
|
23,356
|
Operating Margin
|
-
|
21.12%
|
20.68%
|
24.99%
|
26.22%
|
23.39%
|
24.83%
|
27.85%
|
29.5%
|
28.69%
|
26.33%
|
17.25%
|
22.12%
|
22.39%
|
19.16%
|
20.73%
|
23.76%
|
16.82%
|
20.37%
|
20.14%
|
21.67%
|
21.67%
|
23.34%
|
20.13%
|
22.28%
|
22.97%
|
25%
|
24.94%
|
Earnings before Tax (EBT)
1 |
-
|
12,887
|
15,445
|
20,384
|
11,784
|
10,913
|
22,697
|
14,507
|
14,740
|
29,247
|
11,737
|
7,607
|
19,344
|
10,652
|
9,028
|
19,680
|
10,954
|
8,127
|
19,081
|
8,963
|
10,118
|
19,062
|
11,629
|
9,430
|
21,059
|
10,498
|
23,973
|
24,736
|
Net income
1 |
6,732
|
9,338
|
10,578
|
14,797
|
8,990
|
7,650
|
16,640
|
10,052
|
10,584
|
20,636
|
8,594
|
5,418
|
14,012
|
6,021
|
6,576
|
12,597
|
8,117
|
5,766
|
13,883
|
6,100
|
6,991
|
13,538
|
7,893
|
6,549
|
14,962
|
7,491
|
17,024
|
17,572
|
Net margin
|
-
|
15.3%
|
14.59%
|
18.69%
|
21%
|
18.36%
|
19.7%
|
21.58%
|
21.99%
|
21.79%
|
18.11%
|
13.2%
|
15.83%
|
14.88%
|
15.49%
|
15.19%
|
19.21%
|
14.29%
|
16.81%
|
15.27%
|
16.09%
|
16.46%
|
17.58%
|
15.02%
|
17.11%
|
17.61%
|
18.84%
|
18.76%
|
EPS
2 |
-
|
257.5
|
291.6
|
415.0
|
254.0
|
216.4
|
470.4
|
286.9
|
307.3
|
594.2
|
249.9
|
157.9
|
407.8
|
174.9
|
191.0
|
365.9
|
236.2
|
170.3
|
-
|
176.0
|
206.9
|
387.0
|
220.1
|
179.3
|
414.0
|
228.8
|
487.0
|
495.0
|
Dividend per Share
2 |
-
|
120.0
|
-
|
160.0
|
-
|
280.0
|
280.0
|
-
|
220.0
|
220.0
|
-
|
280.0
|
-
|
-
|
220.0
|
220.0
|
-
|
220.0
|
-
|
-
|
220.0
|
-
|
-
|
220.0
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/05/20
|
02/11/20
|
06/05/21
|
01/11/21
|
31/01/22
|
06/05/22
|
06/05/22
|
01/08/22
|
02/11/22
|
02/11/22
|
01/02/23
|
08/05/23
|
08/05/23
|
01/08/23
|
01/11/23
|
01/11/23
|
01/02/24
|
07/05/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
50,561
|
184,709
|
204,344
|
82,550
|
84,415
|
159,462
|
168,766
|
170,525
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11,420
|
21,923
|
30,468
|
27,139
|
8,985
|
25,351
|
29,726
|
35,269
|
ROE (net income / shareholders' equity)
|
5%
|
6.3%
|
9.4%
|
10%
|
7.4%
|
7.55%
|
8.45%
|
8.86%
|
ROA (Net income/ Total Assets)
|
6.2%
|
7.95%
|
11.3%
|
12.2%
|
9.63%
|
6.87%
|
7.8%
|
8.15%
|
Assets
1 |
246,872
|
250,654
|
279,222
|
283,845
|
274,906
|
413,563
|
412,585
|
432,102
|
Book Value Per Share
2 |
8,436
|
8,987
|
9,675
|
10,161
|
10,764
|
10,949
|
11,374
|
11,846
|
Cash Flow per Share
2 |
855.0
|
1,011
|
1,347
|
1,485
|
1,264
|
1,270
|
1,403
|
1,515
|
Capex
1 |
18,689
|
13,895
|
13,855
|
19,553
|
32,064
|
19,233
|
18,886
|
19,660
|
Capex / Sales
|
15.35%
|
10.41%
|
8.47%
|
10.67%
|
19.37%
|
11.16%
|
10.18%
|
10.04%
|
Announcement Date
|
28/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
-
|
Last Close Price
18,145
JPY Average target price
18,865
JPY Spread / Average Target +3.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +105.26% | 91.58B | | +37.21% | 81.69B | | +20.18% | 41.72B | | +12.42% | 38.38B | | -14.79% | 13.09B | | +34.39% | 12.06B | | +71.28% | 11.37B | | +129.08% | 11.02B | | -6.26% | 10.66B |
Electronic Component
|