Market Closed -
Japan Exchange
07:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
1,593
JPY
|
+0.50%
|
|
+4.25%
|
+10.93%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,532,289
|
3,737,546
|
3,988,674
|
3,691,869
|
3,994,661
|
5,760,531
|
-
|
-
|
Enterprise Value (EV)
1 |
4,532,289
|
3,737,546
|
3,988,674
|
3,691,869
|
3,994,661
|
5,760,531
|
5,760,531
|
5,760,531
|
P/E ratio
|
17
x
|
13.7
x
|
14.2
x
|
10.4
x
|
12.5
x
|
17.1
x
|
16.2
x
|
14.9
x
|
Yield
|
4.14%
|
5.02%
|
4.7%
|
5.08%
|
4.62%
|
3.14%
|
3.21%
|
3.45%
|
Capitalization / Revenue
|
2.46
x
|
2.08
x
|
2.05
x
|
1.87
x
|
1.94
x
|
7.57
x
|
5.7
x
|
5.1
x
|
EV / Revenue
|
2.46
x
|
2.08
x
|
2.05
x
|
1.87
x
|
1.94
x
|
7.57
x
|
5.7
x
|
5.1
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-3,873,493
x
|
1,283,656
x
|
424,777
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.4
x
|
0.42
x
|
0.35
x
|
0.36
x
|
0.41
x
|
0.59
x
|
0.59
x
|
0.58
x
|
Nbr of stocks (in thousands)
|
3,748,792
|
3,748,793
|
3,748,754
|
3,748,090
|
3,688,514
|
3,616,153
|
-
|
-
|
Reference price
2 |
1,209
|
997.0
|
1,064
|
985.0
|
1,083
|
1,593
|
1,593
|
1,593
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,845,413
|
1,799,544
|
1,946,728
|
1,977,640
|
2,064,251
|
760,627
|
1,010,304
|
1,129,946
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
370,421
|
294,000
|
393,660
|
308,787
|
-
|
-165,721
|
76,927
|
182,176
|
Operating Margin
|
20.07%
|
16.34%
|
20.22%
|
15.61%
|
-
|
-21.79%
|
7.61%
|
16.12%
|
Earnings before Tax (EBT)
1 |
369,870
|
378,631
|
392,654
|
496,574
|
454,373
|
477,820
|
494,092
|
556,063
|
Net income
1 |
266,189
|
273,435
|
280,130
|
355,070
|
325,070
|
338,867
|
356,720
|
385,848
|
Net margin
|
14.42%
|
15.19%
|
14.39%
|
17.95%
|
15.75%
|
44.55%
|
35.31%
|
34.15%
|
EPS
2 |
71.00
|
72.94
|
74.72
|
94.71
|
86.84
|
93.39
|
98.47
|
106.8
|
Free Cash Flow
|
-1,170,078
|
2,911,641
|
9,390,034
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-63.4%
|
161.8%
|
482.35%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
1,064.84%
|
3,352.03%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
50.00
|
50.00
|
50.00
|
51.18
|
54.90
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
909,996
|
830,534
|
-
|
648,461
|
1,154,063
|
401,597
|
421,980
|
-
|
448,883
|
479,935
|
928,818
|
621,944
|
513,489
|
643,483
|
656,038
|
1,299,521
|
183,200
|
199,560
|
255,951
|
257,171
|
258,148
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
121,900
|
268,000
|
35,900
|
4,776
|
-
|
919,000
|
18,300
|
-
|
67,116
|
-
|
47,946
|
-
|
-
|
-
|
-31,128
|
7,488
|
18,748
|
23,129
|
Operating Margin
|
-
|
-
|
-
|
18.8%
|
23.22%
|
8.94%
|
1.13%
|
-
|
204.73%
|
3.81%
|
-
|
10.79%
|
-
|
7.45%
|
-
|
-
|
-
|
-15.6%
|
2.93%
|
7.29%
|
8.96%
|
Earnings before Tax (EBT)
1 |
201,039
|
171,799
|
-
|
162,866
|
330,832
|
69,545
|
96,197
|
-
|
120,344
|
-
|
219,954
|
124,257
|
110,162
|
118,258
|
134,955
|
253,213
|
112,678
|
111,900
|
-
|
-
|
-
|
Net income
1 |
144,879
|
124,224
|
155,906
|
114,501
|
235,320
|
52,313
|
67,437
|
119,750
|
88,808
|
69,837
|
158,645
|
88,833
|
77,592
|
86,817
|
95,370
|
182,187
|
81,143
|
78,847
|
103,079
|
114,900
|
99,745
|
Net margin
|
15.92%
|
14.96%
|
-
|
17.66%
|
20.39%
|
13.03%
|
15.98%
|
-
|
19.78%
|
14.55%
|
17.08%
|
14.28%
|
15.11%
|
13.49%
|
14.54%
|
14.02%
|
44.29%
|
39.51%
|
40.27%
|
44.68%
|
38.64%
|
EPS
2 |
38.64
|
33.13
|
-
|
30.55
|
62.77
|
13.95
|
17.99
|
-
|
23.69
|
18.63
|
42.32
|
23.70
|
20.82
|
23.95
|
26.37
|
50.32
|
22.44
|
21.59
|
26.11
|
28.54
|
26.32
|
Dividend per Share
2 |
25.00
|
-
|
50.00
|
-
|
-
|
-
|
50.00
|
50.00
|
-
|
-
|
-
|
-
|
50.00
|
-
|
-
|
-
|
-
|
50.00
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
13/11/20
|
14/05/21
|
12/11/21
|
12/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
14/02/23
|
15/05/23
|
10/08/23
|
13/11/23
|
13/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1,170,078
|
2,911,641
|
9,390,034
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.3%
|
2.6%
|
2.7%
|
3.2%
|
3.2%
|
3.53%
|
3.56%
|
3.92%
|
ROA (Net income/ Total Assets)
|
0.18%
|
0.18%
|
0.18%
|
0.21%
|
0.2%
|
0.17%
|
0.14%
|
0.16%
|
Assets
1 |
149,334,642
|
151,412,038
|
154,477,777
|
165,217,998
|
165,018,529
|
200,039,506
|
254,074,326
|
244,207,358
|
Book Value Per Share
2 |
3,030
|
2,399
|
3,033
|
2,740
|
2,621
|
2,715
|
2,696
|
2,750
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
1,593
JPY Average target price
1,626
JPY Spread / Average Target +2.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.93% | 36.6B | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +1.36% | 47.1B | | +13.25% | 47B | | +19.29% | 44.81B | | -16.21% | 35.14B | | -96.60% | 32.24B | | +6.99% | 25.23B |
Commercial Banks
|