End-of-day quote
Nasdaq
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,031
|
8,609
|
21,484
|
26,500
|
19,154
|
42,118
|
-
|
-
|
Enterprise Value (EV)
1 |
7,406
|
10,047
|
21,375
|
19,958
|
10,645
|
35,071
|
42,118
|
42,118
|
P/E ratio
|
8.68
x
|
8
x
|
10
x
|
6.76
x
|
7.33
x
|
56.3
x
|
23.4
x
|
15.6
x
|
Yield
|
1.51%
|
1.6%
|
0.79%
|
1.9%
|
2.63%
|
1.44%
|
1.2%
|
1.2%
|
Capitalization / Revenue
|
0.49
x
|
0.55
x
|
1.16
x
|
1.12
x
|
0.92
x
|
2.01
x
|
1.91
x
|
1.68
x
|
EV / Revenue
|
0.49
x
|
0.55
x
|
1.16
x
|
1.12
x
|
0.92
x
|
2.01
x
|
1.91
x
|
1.68
x
|
EV / EBITDA
|
-
|
5,211,331
x
|
5,980,941
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
12,877,856
x
|
-4,866,659
x
|
42,881,317
x
|
-
|
-
|
-
|
-20,104,050
x
|
77,996,269
x
|
FCF Yield
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-0%
|
0%
|
Price to Book
|
0.63
x
|
0.71
x
|
1.39
x
|
1.22
x
|
0.79
x
|
1.42
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
10,589
|
10,589
|
11,289
|
12,589
|
12,610
|
12,629
|
-
|
-
|
Reference price
2 |
664.0
|
813.0
|
1,903
|
2,105
|
1,519
|
3,335
|
3,335
|
3,335
|
Announcement Date
|
13/05/19
|
25/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
14,416
|
15,669
|
18,521
|
23,599
|
20,781
|
17,461
|
22,000
|
25,000
|
EBITDA
|
-
|
1,652
|
3,592
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,005
|
1,012
|
2,663
|
4,953
|
3,205
|
870
|
2,700
|
3,800
|
Operating Margin
|
6.97%
|
6.46%
|
14.38%
|
20.99%
|
15.42%
|
4.98%
|
12.27%
|
15.2%
|
Earnings before Tax (EBT)
1 |
1,001
|
1,123
|
2,574
|
5,092
|
3,465
|
1,007
|
2,500
|
3,800
|
Net income
1 |
810
|
1,076
|
2,037
|
3,802
|
2,612
|
622
|
1,800
|
2,700
|
Net margin
|
5.62%
|
6.87%
|
11%
|
16.11%
|
12.57%
|
3.56%
|
8.18%
|
10.8%
|
EPS
2 |
76.50
|
101.6
|
190.0
|
311.2
|
207.2
|
49.32
|
142.5
|
213.8
|
Free Cash Flow
|
546
|
-1,769
|
501
|
-
|
-
|
-
|
-2,095
|
540
|
FCF margin
|
3.79%
|
-11.29%
|
2.71%
|
-
|
-
|
-
|
-9.52%
|
2.16%
|
FCF Conversion (EBITDA)
|
-
|
-
|
13.95%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
67.41%
|
-
|
24.59%
|
-
|
-
|
-
|
-
|
20%
|
Dividend per Share
2 |
10.00
|
13.00
|
15.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
Announcement Date
|
13/05/19
|
25/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
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 |
6,819
|
8,850
|
8,190
|
-
|
6,437
|
11,226
|
6,159
|
6,214
|
12,373
|
4,292
|
5,270
|
9,562
|
5,809
|
5,410
|
11,219
|
4,137
|
3,864
|
8,001
|
4,007
|
5,453
|
9,460
|
5,200
|
4,800
|
10,000
|
6,300
|
5,700
|
12,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
461
|
551
|
1,219
|
1,444
|
1,869
|
3,011
|
1,183
|
759
|
1,942
|
507
|
733
|
1,240
|
1,146
|
819
|
1,965
|
258
|
-238
|
20
|
3
|
847
|
850
|
630
|
410
|
1,040
|
950
|
710
|
1,660
|
Operating Margin
|
6.76%
|
6.23%
|
14.88%
|
-
|
29.04%
|
26.82%
|
19.21%
|
12.21%
|
15.7%
|
11.81%
|
13.91%
|
12.97%
|
19.73%
|
15.14%
|
17.51%
|
6.24%
|
-6.16%
|
0.25%
|
0.07%
|
15.53%
|
8.99%
|
12.12%
|
8.54%
|
10.4%
|
15.08%
|
12.46%
|
13.83%
|
Earnings before Tax (EBT)
1 |
544
|
-
|
1,150
|
1,424
|
1,880
|
3,044
|
1,215
|
833
|
2,048
|
803
|
854
|
1,657
|
1,006
|
802
|
1,808
|
340
|
-187
|
153
|
-70
|
924
|
854
|
600
|
400
|
1,000
|
860
|
640
|
1,500
|
Net income
1 |
375
|
701
|
856
|
1,181
|
1,324
|
2,145
|
813
|
844
|
1,657
|
500
|
582
|
1,082
|
678
|
852
|
1,530
|
226
|
-142
|
84
|
-112
|
650
|
538
|
400
|
300
|
700
|
620
|
480
|
1,100
|
Net margin
|
5.5%
|
7.92%
|
10.45%
|
-
|
20.57%
|
19.11%
|
13.2%
|
13.58%
|
13.39%
|
11.65%
|
11.04%
|
11.32%
|
11.67%
|
15.75%
|
13.64%
|
5.46%
|
-3.67%
|
1.05%
|
-2.8%
|
11.92%
|
5.69%
|
7.69%
|
6.25%
|
7%
|
9.84%
|
8.42%
|
9.17%
|
EPS
|
35.44
|
-
|
80.92
|
-
|
-
|
178.7
|
65.84
|
-
|
-
|
39.74
|
-
|
85.89
|
53.85
|
-
|
-
|
17.96
|
-
|
6.710
|
-8.940
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
5.000
|
-
|
7.000
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
25/05/20
|
06/11/20
|
12/05/21
|
09/11/21
|
09/11/21
|
08/02/22
|
12/05/22
|
12/05/22
|
05/08/22
|
09/11/22
|
09/11/22
|
08/02/23
|
15/05/23
|
15/05/23
|
08/08/23
|
09/11/23
|
09/11/23
|
08/02/24
|
14/05/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
375
|
1,438
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
109
|
6,542
|
8,509
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.8705
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
546
|
-1,769
|
501
|
-
|
-
|
-
|
-2,095
|
540
|
ROE (net income / shareholders' equity)
|
7.4%
|
9.3%
|
14.8%
|
20.4%
|
11.3%
|
2.5%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
5.93%
|
5.13%
|
11.1%
|
17.4%
|
10.2%
|
2.99%
|
-
|
-
|
Assets
1 |
13,666
|
20,972
|
18,293
|
21,866
|
25,699
|
20,834
|
-
|
-
|
Book Value Per Share
|
1,054
|
1,143
|
1,365
|
1,731
|
1,923
|
1,953
|
-
|
-
|
Cash Flow per Share
|
143.0
|
162.0
|
277.0
|
394.0
|
295.0
|
134.0
|
-
|
-
|
Capex
1 |
625
|
3,297
|
914
|
860
|
921
|
1,100
|
3,000
|
2,000
|
Capex / Sales
|
4.34%
|
21.04%
|
4.93%
|
3.64%
|
4.43%
|
6.83%
|
13.64%
|
8%
|
Announcement Date
|
13/05/19
|
25/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Last Close Price
3,335
JPY Average target price
4,100
JPY Spread / Average Target +22.94% Consensus |