Delayed
Japan Exchange
05:22:42 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,240
JPY
|
+1.60%
|
|
+2.49%
|
+30.60%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
185,453
|
173,154
|
210,269
|
190,088
|
233,735
|
369,555
|
-
|
-
|
Enterprise Value (EV)
1 |
185,453
|
173,154
|
210,269
|
190,088
|
233,735
|
369,555
|
369,555
|
369,555
|
P/E ratio
|
10
x
|
9.15
x
|
11.6
x
|
7.2
x
|
8.44
x
|
9.87
x
|
10.3
x
|
9.74
x
|
Yield
|
2.39%
|
2.56%
|
2.11%
|
2.67%
|
1.2%
|
2.46%
|
2.75%
|
3.07%
|
Capitalization / Revenue
|
1.47
x
|
1.37
x
|
1.68
x
|
1.42
x
|
1.35
x
|
2.14
x
|
2.02
x
|
1.93
x
|
EV / Revenue
|
1.47
x
|
1.37
x
|
1.68
x
|
1.42
x
|
1.35
x
|
2.14
x
|
2.02
x
|
1.93
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.3
x
|
0.27
x
|
0.29
x
|
0.26
x
|
0.31
x
|
0.47
x
|
0.46
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
316,473
|
316,553
|
316,671
|
316,813
|
310,817
|
302,914
|
-
|
-
|
Reference price
2 |
586.0
|
547.0
|
664.0
|
600.0
|
752.0
|
1,220
|
1,220
|
1,220
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
126,286
|
126,506
|
124,817
|
133,971
|
172,954
|
173,000
|
182,700
|
191,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
29,801
|
33,243
|
-
|
42,498
|
-
|
-
|
-
|
-
|
Operating Margin
|
23.6%
|
26.28%
|
-
|
31.72%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
28,129
|
28,392
|
25,799
|
37,776
|
40,497
|
-
|
43,800
|
49,000
|
Net income
1 |
18,527
|
18,922
|
18,088
|
26,417
|
27,899
|
38,000
|
35,600
|
37,000
|
Net margin
|
14.67%
|
14.96%
|
14.49%
|
19.72%
|
16.13%
|
21.97%
|
19.49%
|
19.37%
|
EPS
2 |
58.54
|
59.77
|
57.12
|
83.39
|
89.13
|
123.6
|
118.4
|
125.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
14.00
|
14.00
|
14.00
|
16.00
|
9.000
|
30.00
|
33.50
|
37.50
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
64,203
|
63,705
|
70,625
|
34,819
|
51,173
|
86,212
|
50,359
|
99,762
|
45,663
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
16,271
|
19,924
|
21,105
|
15,432
|
23,450
|
28,793
|
19,259
|
37,277
|
11,679
|
Net income
1 |
11,039
|
13,997
|
14,867
|
10,756
|
16,429
|
19,877
|
13,566
|
24,733
|
8,227
|
Net margin
|
17.19%
|
21.97%
|
21.05%
|
30.89%
|
32.1%
|
23.06%
|
26.94%
|
24.79%
|
18.02%
|
EPS
2 |
34.88
|
44.20
|
-
|
33.95
|
52.00
|
63.27
|
44.13
|
80.46
|
26.86
|
Dividend per Share
|
7.000
|
7.000
|
-
|
-
|
-
|
8.000
|
-
|
10.00
|
-
|
Announcement Date
|
08/11/19
|
06/11/20
|
12/11/21
|
09/02/22
|
12/08/22
|
11/11/22
|
10/08/23
|
10/11/23
|
08/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3%
|
3%
|
2.6%
|
3.6%
|
3.8%
|
5.4%
|
4.47%
|
4.53%
|
ROA (Net income/ Total Assets)
|
0.4%
|
0.39%
|
0.32%
|
0.45%
|
0.33%
|
0.4%
|
0.5%
|
0.5%
|
Assets
1 |
4,610,197
|
4,812,432
|
5,648,617
|
5,905,088
|
8,550,107
|
9,500,000
|
7,120,000
|
7,400,000
|
Book Value Per Share
2 |
1,976
|
2,052
|
2,313
|
2,287
|
2,462
|
2,569
|
2,679
|
2,806
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
11/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
1,220
JPY Average target price
1,165
JPY Spread / Average Target -4.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.60% | 2.37B | | +16.11% | 567B | | +13.69% | 299B | | +19.11% | 249B | | +24.50% | 214B | | +25.17% | 169B | | +20.65% | 172B | | +8.72% | 160B | | +5.19% | 146B | | -15.34% | 132B |
Other Banks
|