Delayed
Japan Exchange
01:16:21 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,265
JPY
|
+2.03%
|
|
+5.83%
|
-11.76%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
119,248
|
75,178
|
116,302
|
78,566
|
115,502
|
75,283
|
-
|
-
|
Enterprise Value (EV)
1 |
104,292
|
61,782
|
102,440
|
64,910
|
99,354
|
71,283
|
59,271
|
58,631
|
P/E ratio
|
32.1
x
|
22.9
x
|
54.3
x
|
20.1
x
|
20.8
x
|
12.7
x
|
14.3
x
|
11.9
x
|
Yield
|
1.19%
|
1.57%
|
1.01%
|
1.8%
|
1.63%
|
2.97%
|
3.02%
|
3.19%
|
Capitalization / Revenue
|
2.78
x
|
1.9
x
|
3.18
x
|
1.79
x
|
2.18
x
|
1.29
x
|
1.31
x
|
1.22
x
|
EV / Revenue
|
2.43
x
|
1.56
x
|
2.81
x
|
1.48
x
|
1.88
x
|
1.29
x
|
1.03
x
|
0.95
x
|
EV / EBITDA
|
10.2
x
|
6.74
x
|
13.3
x
|
6.57
x
|
7.56
x
|
4.75
x
|
4.24
x
|
3.83
x
|
EV / FCF
|
72.1
x
|
178
x
|
55.1
x
|
147
x
|
-
|
4,738
x
|
12.6
x
|
14.2
x
|
FCF Yield
|
1.39%
|
0.56%
|
1.81%
|
0.68%
|
-
|
0.02%
|
7.97%
|
7.05%
|
Price to Book
|
2.34
x
|
1.47
x
|
2.14
x
|
1.28
x
|
1.71
x
|
0.94
x
|
0.95
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
23,567
|
23,567
|
23,567
|
23,523
|
23,524
|
23,526
|
-
|
-
|
Reference price
2 |
5,060
|
3,190
|
4,935
|
3,340
|
4,910
|
3,200
|
3,200
|
3,200
|
Announcement Date
|
08/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
09/05/23
|
08/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
42,834
|
39,614
|
36,520
|
43,863
|
52,903
|
55,271
|
57,625
|
61,895
|
EBITDA
1 |
10,200
|
9,163
|
7,689
|
9,876
|
13,138
|
12,976
|
13,975
|
15,297
|
EBIT
1 |
6,084
|
4,628
|
2,900
|
4,520
|
6,940
|
5,936
|
7,117
|
8,518
|
Operating Margin
|
14.2%
|
11.68%
|
7.94%
|
10.3%
|
13.12%
|
10.74%
|
12.35%
|
13.76%
|
Earnings before Tax (EBT)
1 |
6,173
|
4,339
|
2,788
|
4,570
|
7,034
|
6,869
|
6,560
|
7,330
|
Net income
1 |
3,722
|
3,287
|
2,141
|
3,913
|
5,541
|
5,593
|
5,129
|
6,288
|
Net margin
|
8.69%
|
8.3%
|
5.86%
|
8.92%
|
10.47%
|
10.12%
|
8.9%
|
10.16%
|
EPS
2 |
157.7
|
139.5
|
90.89
|
166.2
|
235.6
|
237.8
|
224.5
|
269.5
|
Free Cash Flow
1 |
1,446
|
348
|
1,859
|
443
|
-
|
13
|
4,722
|
4,134
|
FCF margin
|
3.38%
|
0.88%
|
5.09%
|
1.01%
|
-
|
0.02%
|
8.19%
|
6.68%
|
FCF Conversion (EBITDA)
|
14.18%
|
3.8%
|
24.18%
|
4.49%
|
-
|
0.1%
|
33.79%
|
27.03%
|
FCF Conversion (Net income)
|
38.85%
|
10.59%
|
86.83%
|
11.32%
|
-
|
0.24%
|
92.07%
|
65.74%
|
Dividend per Share
2 |
60.00
|
50.00
|
50.00
|
60.00
|
80.00
|
90.00
|
96.67
|
102.0
|
Announcement Date
|
08/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
09/05/23
|
08/05/24
|
-
|
-
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
20,064
|
19,550
|
15,069
|
21,451
|
10,792
|
21,978
|
10,446
|
11,439
|
21,885
|
11,929
|
13,614
|
25,543
|
13,976
|
13,384
|
27,360
|
12,496
|
15,644
|
28,140
|
13,000
|
14,131
|
27,131
|
13,925
|
14,137
|
28,000
|
14,281
|
15,457
|
29,800
|
EBITDA
|
-
|
4,698
|
-
|
5,271
|
-
|
-
|
-
|
-
|
4,832
|
-
|
-
|
-
|
-
|
-
|
6,974
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,381
|
2,247
|
173
|
2,727
|
1,262
|
2,526
|
861
|
1,133
|
1,994
|
1,398
|
1,665
|
3,063
|
2,179
|
1,698
|
3,877
|
967
|
2,348
|
3,315
|
1,477
|
1,144
|
2,621
|
1,500
|
1,700
|
3,400
|
1,850
|
2,000
|
3,900
|
Operating Margin
|
11.87%
|
11.49%
|
1.15%
|
12.71%
|
11.69%
|
11.49%
|
8.24%
|
9.9%
|
9.11%
|
11.72%
|
12.23%
|
11.99%
|
15.59%
|
12.69%
|
14.17%
|
7.74%
|
15.01%
|
11.78%
|
11.36%
|
8.1%
|
9.66%
|
10.77%
|
12.03%
|
12.14%
|
12.95%
|
12.94%
|
13.09%
|
Earnings before Tax (EBT)
|
2,328
|
-
|
31
|
-
|
-
|
2,365
|
895
|
-
|
-
|
1,700
|
-
|
3,639
|
1,796
|
-
|
-
|
1,622
|
-
|
4,101
|
1,215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,670
|
1,617
|
8
|
2,133
|
-
|
2,168
|
785
|
-
|
1,745
|
1,436
|
-
|
2,901
|
1,449
|
-
|
2,640
|
1,251
|
-
|
3,167
|
1,127
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
8.32%
|
8.27%
|
0.05%
|
9.94%
|
-
|
9.86%
|
7.51%
|
-
|
7.97%
|
12.04%
|
-
|
11.36%
|
10.37%
|
-
|
9.65%
|
10.01%
|
-
|
11.25%
|
8.67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
70.88
|
-
|
0.3500
|
-
|
47.39
|
92.03
|
33.41
|
40.78
|
-
|
61.06
|
62.27
|
123.3
|
61.62
|
50.63
|
-
|
53.19
|
81.47
|
134.7
|
47.90
|
55.19
|
-
|
46.81
|
53.08
|
-
|
57.78
|
58.90
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/19
|
11/05/20
|
05/11/20
|
10/05/21
|
04/11/21
|
04/11/21
|
02/02/22
|
10/05/22
|
10/05/22
|
02/08/22
|
04/11/22
|
04/11/22
|
03/02/23
|
09/05/23
|
09/05/23
|
02/08/23
|
02/11/23
|
02/11/23
|
02/02/24
|
08/05/24
|
08/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
14,956
|
13,396
|
13,862
|
13,656
|
16,148
|
13,687
|
16,012
|
16,652
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,446
|
348
|
1,859
|
443
|
-
|
13
|
4,722
|
4,134
|
ROE (net income / shareholders' equity)
|
7.4%
|
6.4%
|
4.1%
|
6.8%
|
8.6%
|
7.8%
|
6.88%
|
7.57%
|
ROA (Net income/ Total Assets)
|
10.4%
|
7.65%
|
4.77%
|
7.06%
|
9.84%
|
8.02%
|
-
|
-
|
Assets
1 |
35,765
|
42,992
|
44,903
|
55,441
|
56,287
|
69,765
|
-
|
-
|
Book Value Per Share
2 |
2,165
|
2,173
|
2,306
|
2,608
|
2,866
|
3,240
|
3,365
|
3,452
|
Cash Flow per Share
2 |
332.0
|
332.0
|
294.0
|
394.0
|
498.0
|
507.0
|
548.0
|
-
|
Capex
1 |
5,249
|
6,636
|
4,375
|
6,738
|
9,036
|
10,000
|
7,000
|
7,000
|
Capex / Sales
|
12.25%
|
16.75%
|
11.98%
|
15.36%
|
17.08%
|
18.43%
|
12.15%
|
11.31%
|
Announcement Date
|
08/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
09/05/23
|
08/05/24
|
-
|
-
|
Last Close Price
3,200
JPY Average target price
4,686
JPY Spread / Average Target +46.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.76% | 475M | | +3.99% | 44.34B | | +161.87% | 5.09B | | +7.22% | 2.97B | | +0.76% | 2.88B | | +105.75% | 1.24B | | -26.59% | 1.12B | | +68.03% | 1.09B | | -9.25% | 1.01B | | -13.58% | 919M |
Electrical Component
|