Market Closed -
Japan Exchange
07:00:00 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,135
JPY
|
+0.32%
|
|
+1.29%
|
+5.20%
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
44,260
|
42,460
|
70,449
|
91,666
|
82,968
|
86,747
|
Enterprise Value (EV)
1 |
28,908
|
26,216
|
42,851
|
52,735
|
55,570
|
57,907
|
P/E ratio
|
13.8
x
|
15.3
x
|
17.9
x
|
17.3
x
|
12.4
x
|
14.1
x
|
Yield
|
1.73%
|
1.97%
|
2.42%
|
1.98%
|
2.19%
|
2.09%
|
Capitalization / Revenue
|
0.2
x
|
0.19
x
|
0.26
x
|
0.26
x
|
0.23
x
|
0.25
x
|
EV / Revenue
|
0.13
x
|
0.12
x
|
0.16
x
|
0.15
x
|
0.16
x
|
0.16
x
|
EV / EBITDA
|
3.43
x
|
3.22
x
|
3.89
x
|
3.12
x
|
3.45
x
|
3.8
x
|
EV / FCF
|
9.94
x
|
14.8
x
|
2.93
x
|
3.77
x
|
156
x
|
51.8
x
|
FCF Yield
|
10.1%
|
6.77%
|
34.1%
|
26.5%
|
0.64%
|
1.93%
|
Price to Book
|
0.92
x
|
0.85
x
|
1
x
|
1.23
x
|
1.2
x
|
1.18
x
|
Nbr of stocks (in thousands)
|
17,818
|
17,825
|
36,314
|
36,303
|
31,825
|
31,834
|
Reference price
2 |
2,484
|
2,382
|
1,940
|
2,525
|
2,607
|
2,725
|
Announcement Date
|
28/05/18
|
27/05/19
|
01/06/20
|
26/05/21
|
25/05/22
|
25/05/23
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
225,600
|
227,795
|
271,517
|
355,904
|
354,907
|
351,107
|
EBITDA
1 |
8,432
|
8,137
|
11,014
|
16,913
|
16,120
|
15,228
|
EBIT
1 |
5,254
|
4,957
|
7,152
|
11,728
|
11,297
|
10,302
|
Operating Margin
|
2.33%
|
2.18%
|
2.63%
|
3.3%
|
3.18%
|
2.93%
|
Earnings before Tax (EBT)
1 |
5,054
|
4,457
|
5,125
|
8,768
|
10,107
|
9,435
|
Net income
1 |
3,212
|
2,785
|
2,937
|
5,302
|
7,595
|
6,169
|
Net margin
|
1.42%
|
1.22%
|
1.08%
|
1.49%
|
2.14%
|
1.76%
|
EPS
2 |
180.1
|
156.1
|
108.4
|
145.8
|
210.2
|
193.6
|
Free Cash Flow
1 |
2,908
|
1,775
|
14,602
|
13,980
|
356.2
|
1,118
|
FCF margin
|
1.29%
|
0.78%
|
5.38%
|
3.93%
|
0.1%
|
0.32%
|
FCF Conversion (EBITDA)
|
34.49%
|
21.81%
|
132.58%
|
82.66%
|
2.21%
|
7.34%
|
FCF Conversion (Net income)
|
90.54%
|
63.72%
|
497.17%
|
263.68%
|
4.69%
|
18.12%
|
Dividend per Share
2 |
43.00
|
47.00
|
47.00
|
50.00
|
57.00
|
57.00
|
Announcement Date
|
28/05/18
|
27/05/19
|
01/06/20
|
26/05/21
|
25/05/22
|
25/05/23
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
103,765
|
179,443
|
178,233
|
87,112
|
85,747
|
173,590
|
86,685
|
89,275
|
181,537
|
90,794
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,246
|
6,252
|
5,047
|
2,202
|
2,216
|
4,572
|
1,650
|
2,409
|
5,782
|
2,936
|
Operating Margin
|
2.16%
|
3.48%
|
2.83%
|
2.53%
|
2.58%
|
2.63%
|
1.9%
|
2.7%
|
3.19%
|
3.23%
|
Earnings before Tax (EBT)
1 |
1,557
|
5,391
|
4,902
|
2,123
|
2,226
|
4,543
|
1,621
|
2,415
|
5,547
|
2,771
|
Net income
1 |
1,004
|
3,513
|
3,110
|
2,280
|
1,460
|
2,940
|
1,042
|
1,554
|
3,641
|
1,806
|
Net margin
|
0.97%
|
1.96%
|
1.74%
|
2.62%
|
1.7%
|
1.69%
|
1.2%
|
1.74%
|
2.01%
|
1.99%
|
EPS
2 |
56.35
|
96.76
|
85.69
|
62.79
|
45.90
|
92.39
|
32.72
|
48.84
|
114.4
|
56.69
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/10/19
|
07/10/20
|
06/10/21
|
12/01/22
|
06/07/22
|
05/10/22
|
13/01/23
|
12/07/23
|
11/10/23
|
12/01/24
|
Fiscal Period: February |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
15,352
|
16,244
|
27,598
|
38,931
|
27,398
|
28,840
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,908
|
1,775
|
14,602
|
13,981
|
356
|
1,118
|
ROE (net income / shareholders' equity)
|
6.55%
|
5.38%
|
4.55%
|
7.26%
|
10.4%
|
8.61%
|
ROA (Net income/ Total Assets)
|
4.6%
|
4.24%
|
4.62%
|
5.85%
|
5.69%
|
5.44%
|
Assets
1 |
69,805
|
65,695
|
63,617
|
90,659
|
133,384
|
113,332
|
Book Value Per Share
2 |
2,698
|
2,793
|
1,945
|
2,045
|
2,180
|
2,317
|
Cash Flow per Share
2 |
334.0
|
370.0
|
414.0
|
540.0
|
447.0
|
415.0
|
Capex
1 |
3,010
|
3,668
|
3,276
|
5,638
|
5,337
|
7,054
|
Capex / Sales
|
1.33%
|
1.61%
|
1.21%
|
1.58%
|
1.5%
|
2.01%
|
Announcement Date
|
28/05/18
|
27/05/19
|
01/06/20
|
26/05/21
|
25/05/22
|
25/05/23
|
|
1st Jan change
|
Capi.
|
---|
| +5.20% | 640M | | -7.77% | 39.25B | | +17.49% | 37.41B | | +8.66% | 33.64B | | +0.57% | 18.7B | | +0.81% | 14.35B | | -11.98% | 13.57B | | +21.17% | 12.32B | | +0.36% | 12.24B | | -.--% | 11.82B |
Supermarkets & Convenience Stores
|