Delayed
Japan Exchange
03:21:10 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
3,180
JPY
|
+1.11%
|
|
+4.78%
|
+20.87%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
6,520
|
4,976
|
6,423
|
5,832
|
6,226
|
9,694
|
Enterprise Value (EV)
1 |
13,709
|
11,835
|
12,155
|
10,936
|
10,903
|
14,548
|
P/E ratio
|
6.42
x
|
6.37
x
|
7.05
x
|
5.82
x
|
5.68
x
|
8.35
x
|
Yield
|
3.07%
|
4.69%
|
4.15%
|
4.57%
|
5.1%
|
-
|
Capitalization / Revenue
|
0.3
x
|
0.23
x
|
0.32
x
|
0.31
x
|
0.31
x
|
0.45
x
|
EV / Revenue
|
0.63
x
|
0.55
x
|
0.61
x
|
0.57
x
|
0.54
x
|
0.68
x
|
EV / EBITDA
|
12.5
x
|
13.8
x
|
12.3
x
|
8.5
x
|
8.08
x
|
9.77
x
|
EV / FCF
|
208
x
|
52
x
|
6.86
x
|
5.55
x
|
15.1
x
|
-68.6
x
|
FCF Yield
|
0.48%
|
1.92%
|
14.6%
|
18%
|
6.64%
|
-1.46%
|
Price to Book
|
0.49
x
|
0.36
x
|
0.44
x
|
0.41
x
|
0.42
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
3,333
|
3,333
|
3,333
|
3,333
|
3,173
|
3,173
|
Reference price
2 |
1,956
|
1,493
|
1,927
|
1,750
|
1,962
|
3,055
|
Announcement Date
|
25/06/19
|
25/06/20
|
25/06/21
|
23/06/22
|
22/06/23
|
20/06/24
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
21,860
|
21,402
|
20,032
|
19,103
|
20,101
|
21,325
|
EBITDA
1 |
1,097
|
860
|
985
|
1,286
|
1,349
|
1,489
|
EBIT
1 |
915
|
670
|
758
|
1,072
|
1,167
|
1,327
|
Operating Margin
|
4.19%
|
3.13%
|
3.78%
|
5.61%
|
5.81%
|
6.22%
|
Earnings before Tax (EBT)
1 |
1,336
|
1,042
|
1,189
|
1,364
|
1,479
|
1,580
|
Net income
1 |
1,016
|
781
|
911
|
1,003
|
1,111
|
1,161
|
Net margin
|
4.65%
|
3.65%
|
4.55%
|
5.25%
|
5.53%
|
5.44%
|
EPS
2 |
304.8
|
234.3
|
273.3
|
300.9
|
345.6
|
365.9
|
Free Cash Flow
1 |
65.88
|
227.8
|
1,771
|
1,970
|
723.6
|
-212.1
|
FCF margin
|
0.3%
|
1.06%
|
8.84%
|
10.31%
|
3.6%
|
-0.99%
|
FCF Conversion (EBITDA)
|
6.01%
|
26.48%
|
179.8%
|
153.15%
|
53.64%
|
-
|
FCF Conversion (Net income)
|
6.48%
|
29.16%
|
194.4%
|
196.36%
|
65.13%
|
-
|
Dividend per Share
2 |
60.00
|
70.00
|
80.00
|
80.00
|
100.0
|
-
|
Announcement Date
|
25/06/19
|
25/06/20
|
25/06/21
|
23/06/22
|
22/06/23
|
20/06/24
|
Fiscal Period: Marzo |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
9,103
|
8,560
|
5,286
|
4,360
|
8,670
|
5,445
|
4,998
|
9,742
|
5,872
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
315
|
556
|
321
|
286
|
435
|
582
|
290
|
518
|
631
|
Operating Margin
|
3.46%
|
6.5%
|
6.07%
|
6.56%
|
5.02%
|
10.69%
|
5.8%
|
5.32%
|
10.75%
|
Earnings before Tax (EBT)
1 |
537
|
694
|
346
|
346
|
570
|
663
|
367
|
621
|
673
|
Net income
1 |
422
|
509
|
242
|
251
|
428
|
471
|
271
|
442
|
472
|
Net margin
|
4.64%
|
5.95%
|
4.58%
|
5.76%
|
4.94%
|
8.65%
|
5.42%
|
4.54%
|
8.04%
|
EPS
2 |
126.7
|
152.9
|
72.73
|
76.29
|
131.9
|
147.0
|
85.62
|
139.5
|
148.8
|
Dividend per Share
|
-
|
-
|
-
|
-
|
40.00
|
-
|
-
|
50.00
|
-
|
Announcement Date
|
06/11/20
|
05/11/21
|
04/02/22
|
02/08/22
|
09/11/22
|
03/02/23
|
04/08/23
|
09/11/23
|
07/02/24
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
7,189
|
6,859
|
5,732
|
5,104
|
4,677
|
4,854
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.553
x
|
7.976
x
|
5.819
x
|
3.969
x
|
3.467
x
|
3.26
x
|
Free Cash Flow
1 |
65.9
|
228
|
1,771
|
1,970
|
724
|
-212
|
ROE (net income / shareholders' equity)
|
7.94%
|
5.81%
|
6.28%
|
6.75%
|
7.27%
|
7.35%
|
ROA (Net income/ Total Assets)
|
1.72%
|
1.28%
|
1.44%
|
2.08%
|
2.29%
|
2.58%
|
Assets
1 |
58,967
|
61,240
|
63,229
|
48,312
|
48,564
|
45,045
|
Book Value Per Share
2 |
3,962
|
4,109
|
4,347
|
4,259
|
4,641
|
4,991
|
Cash Flow per Share
2 |
200.0
|
657.0
|
719.0
|
311.0
|
232.0
|
140.0
|
Capex
1 |
81
|
231
|
268
|
188
|
109
|
168
|
Capex / Sales
|
0.37%
|
1.08%
|
1.34%
|
0.98%
|
0.54%
|
0.79%
|
Announcement Date
|
25/06/19
|
25/06/20
|
25/06/21
|
23/06/22
|
22/06/23
|
20/06/24
|
|
1st Jan change
|
Capi.
|
---|
| +20.87% | 61.99M | | +11.69% | 42.98B | | -1.98% | 30.42B | | +30.40% | 18.09B | | -13.60% | 7.47B | | +14.81% | 5.26B | | -10.61% | 3.89B | | -28.94% | 2.71B | | -10.89% | 2.64B | | +13.55% | 2.07B |
Commercial Equipment Rental
|