Delayed
Japan Exchange
03:21:48 08/07/2024 BST
|
5-day change
|
1st Jan Change
|
846
JPY
|
0.00%
|
|
+1.81%
|
+15.44%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
267,514
|
203,588
|
231,510
|
207,463
|
201,341
|
217,636
|
-
|
-
|
Enterprise Value (EV)
1 |
267,514
|
203,588
|
231,510
|
207,463
|
201,341
|
212,491
|
217,636
|
217,636
|
P/E ratio
|
28
x
|
33.2
x
|
22.5
x
|
18.1
x
|
25.7
x
|
21.7
x
|
18.2
x
|
17.3
x
|
Yield
|
8.06%
|
5.67%
|
4.44%
|
4.96%
|
5.11%
|
4.84%
|
4.73%
|
4.73%
|
Capitalization / Revenue
|
9.79
x
|
8.43
x
|
7.7
x
|
6.78
x
|
6.48
x
|
5.28
x
|
4.64
x
|
4.57
x
|
EV / Revenue
|
9.79
x
|
8.43
x
|
7.7
x
|
6.78
x
|
6.48
x
|
5.28
x
|
4.64
x
|
4.57
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
2,597,904
x
|
3,399,023
x
|
-2,060,927
x
|
4,116,819
x
|
-12,553,222
x
|
-31,573,716
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
Price to Book
|
2.78
x
|
2.54
x
|
2.93
x
|
2.64
x
|
2.65
x
|
2.79
x
|
2.8
x
|
2.73
x
|
Nbr of stocks (in thousands)
|
256,731
|
256,731
|
256,948
|
257,079
|
257,141
|
257,253
|
-
|
-
|
Reference price
2 |
1,042
|
793.0
|
901.0
|
807.0
|
783.0
|
846.0
|
846.0
|
846.0
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,313
|
24,150
|
30,082
|
30,616
|
31,071
|
40,207
|
46,900
|
47,600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,451
|
8,909
|
12,827
|
12,772
|
11,349
|
15,165
|
17,800
|
18,200
|
Operating Margin
|
49.25%
|
36.89%
|
42.64%
|
41.72%
|
36.53%
|
37.72%
|
37.95%
|
38.24%
|
Earnings before Tax (EBT)
1 |
13,724
|
8,843
|
14,818
|
16,471
|
11,209
|
14,043
|
17,214
|
18,152
|
Net income
1 |
9,562
|
6,136
|
10,283
|
11,439
|
7,823
|
9,790
|
11,900
|
12,600
|
Net margin
|
35.01%
|
25.41%
|
34.18%
|
37.36%
|
25.18%
|
24.35%
|
25.37%
|
26.47%
|
EPS
2 |
37.24
|
23.89
|
40.02
|
44.50
|
30.42
|
38.06
|
46.40
|
48.90
|
Free Cash Flow
|
102,973
|
59,896
|
-112,333
|
50,394
|
-16,039
|
-6,730
|
-
|
-
|
FCF margin
|
377.01%
|
248.02%
|
-373.42%
|
164.6%
|
-51.62%
|
-16.74%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
1,076.9%
|
976.14%
|
-
|
440.55%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
84.00
|
45.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2025 Q1
|
2025 S1
|
---|
Net sales
1 |
11,269
|
14,188
|
7,382
|
8,512
|
7,476
|
7,840
|
15,316
|
7,865
|
7,435
|
7,252
|
14,920
|
8,037
|
8,114
|
9,472
|
19,086
|
11,700
|
23,400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,987
|
5,869
|
3,232
|
3,726
|
3,060
|
3,564
|
6,624
|
3,329
|
2,819
|
2,826
|
5,660
|
3,006
|
2,683
|
3,596
|
7,276
|
4,400
|
8,900
|
Operating Margin
|
35.38%
|
41.37%
|
43.78%
|
43.77%
|
40.93%
|
45.46%
|
43.25%
|
42.33%
|
37.92%
|
38.97%
|
37.94%
|
37.4%
|
33.07%
|
37.96%
|
38.12%
|
37.61%
|
38.03%
|
Earnings before Tax (EBT)
1 |
4,043
|
7,906
|
3,256
|
3,656
|
5,693
|
3,523
|
9,216
|
3,289
|
3,966
|
2,805
|
5,567
|
2,978
|
-
|
3,402
|
6,852
|
4,117
|
-
|
Net income
1 |
2,806
|
5,488
|
2,259
|
2,536
|
3,954
|
2,443
|
6,397
|
2,280
|
2,762
|
1,945
|
3,860
|
2,064
|
1,899
|
2,360
|
4,752
|
2,900
|
5,700
|
Net margin
|
24.9%
|
38.68%
|
30.6%
|
29.79%
|
52.89%
|
31.16%
|
41.77%
|
28.99%
|
37.15%
|
26.82%
|
25.87%
|
25.68%
|
23.4%
|
24.92%
|
24.9%
|
24.79%
|
24.36%
|
EPS
|
10.93
|
21.36
|
8.790
|
-
|
15.38
|
-
|
24.89
|
8.870
|
-
|
7.570
|
15.01
|
8.030
|
-
|
9.180
|
18.48
|
-
|
-
|
Dividend per Share
|
22.50
|
20.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
20.00
|
-
|
-
|
Announcement Date
|
28/10/19
|
27/10/20
|
28/01/21
|
27/04/21
|
27/07/21
|
27/10/21
|
27/10/21
|
27/01/22
|
27/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
28/07/23
|
26/10/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
102,973
|
59,896
|
-112,333
|
50,394
|
-16,039
|
-6,730
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.8%
|
7%
|
12.9%
|
14.5%
|
10.1%
|
12.9%
|
15.5%
|
16%
|
ROA (Net income/ Total Assets)
|
1.77%
|
1.28%
|
1.55%
|
1.39%
|
1.21%
|
1.4%
|
0.9%
|
0.9%
|
Assets
1 |
538,993
|
477,863
|
664,667
|
823,287
|
644,935
|
698,677
|
1,322,222
|
1,400,000
|
Book Value Per Share
2 |
375.0
|
312.0
|
307.0
|
305.0
|
296.0
|
296.0
|
302.0
|
310.0
|
Cash Flow per Share
|
43.80
|
31.40
|
48.30
|
53.70
|
40.30
|
50.50
|
-
|
-
|
Capex
|
526
|
299
|
407
|
427
|
509
|
814
|
-
|
-
|
Capex / Sales
|
1.93%
|
1.24%
|
1.35%
|
1.39%
|
1.64%
|
2.02%
|
-
|
-
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +15.44% | 1.35B | | -27.28% | 22.17B | | -9.61% | 15.18B | | +49.55% | 13.28B | | -9.20% | 12.54B | | -34.52% | 9.36B | | -13.79% | 8.06B | | -21.79% | 6.28B | | +2.11% | 5.63B | | -18.25% | 4.87B |
Brokerage Services
|