Market Closed -
Japan Exchange
07:00:00 10/05/2024 BST
|
5-day change
|
1st Jan Change
|
446,500
JPY
|
-1.65%
|
|
0.00%
|
-2.40%
|
Fiscal Period: January |
2020
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
198,975
|
261,216
|
269,040
|
276,032
|
-
|
-
|
Enterprise Value (EV)
1 |
198,975
|
261,216
|
269,040
|
421,562
|
418,062
|
414,582
|
P/E ratio
|
-
|
31.2
x
|
30.2
x
|
31.6
x
|
31.5
x
|
30.8
x
|
Yield
|
-
|
3.69%
|
-
|
4.11%
|
4.24%
|
4.31%
|
Capitalization / Revenue
|
-
|
12.1
x
|
11.5
x
|
11
x
|
10.8
x
|
10.6
x
|
EV / Revenue
|
-
|
12.1
x
|
11.5
x
|
16.9
x
|
16.4
x
|
15.9
x
|
EV / EBITDA
|
-
|
-
|
17.4
x
|
25.7
x
|
25.3
x
|
24.9
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.82
x
|
1.28
x
|
-
|
1.28
x
|
1.3
x
|
1.32
x
|
Nbr of stocks (in thousands)
|
379
|
576
|
608
|
608
|
-
|
-
|
Reference price
2 |
525,000
|
453,500
|
442,500
|
454,000
|
454,000
|
454,000
|
Announcement Date
|
13/03/20
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: January |
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
21,569
|
23,324
|
25,000
|
25,533
|
26,030
|
EBITDA
1 |
-
|
15,436
|
16,400
|
16,500
|
16,650
|
EBIT
1 |
8,964
|
9,343
|
9,741
|
9,910
|
10,197
|
Operating Margin
|
41.56%
|
40.06%
|
38.96%
|
38.81%
|
39.17%
|
Earnings before Tax (EBT)
1 |
8,372
|
8,669
|
8,735
|
8,906
|
9,183
|
Net income
1 |
8,370
|
8,666
|
8,726
|
8,777
|
8,966
|
Net margin
|
38.81%
|
37.16%
|
34.91%
|
34.38%
|
34.44%
|
EPS
2 |
14,533
|
14,660
|
14,353
|
14,435
|
14,746
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
16,754
|
-
|
18,660
|
19,266
|
19,584
|
Announcement Date
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Net sales
1 |
5,064
|
6,363
|
8,139
|
9,268
|
9,503
|
10,608
|
10,961
|
11,479
|
11,846
|
12,429
|
12,530
|
12,706
|
12,810
|
12,940
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,315
|
2,881
|
3,786
|
3,935
|
3,972
|
4,459
|
4,505
|
4,604
|
4,739
|
4,872
|
4,840
|
4,918
|
4,968
|
5,035
|
Operating Margin
|
45.71%
|
45.28%
|
46.52%
|
42.46%
|
41.79%
|
42.04%
|
41.1%
|
40.11%
|
40.01%
|
39.2%
|
38.63%
|
38.7%
|
38.78%
|
38.91%
|
Earnings before Tax (EBT)
1 |
2,238
|
2,735
|
3,580
|
3,709
|
3,742
|
4,166
|
4,206
|
4,261
|
4,407
|
4,383
|
4,353
|
4,393
|
4,424
|
4,472
|
Net income
1 |
2,237
|
2,734
|
3,579
|
3,708
|
3,741
|
4,165
|
4,205
|
4,260
|
4,406
|
4,373
|
4,333
|
4,392
|
4,423
|
4,471
|
Net margin
|
44.17%
|
42.97%
|
43.97%
|
40.01%
|
39.37%
|
39.27%
|
38.37%
|
37.12%
|
37.2%
|
35.18%
|
34.58%
|
34.57%
|
34.53%
|
34.55%
|
EPS
2 |
5,904
|
6,215
|
7,074
|
6,841
|
6,902
|
7,233
|
7,300
|
7,396
|
7,264
|
7,192
|
7,127
|
7,224
|
7,275
|
7,354
|
Dividend per Share
2 |
6,584
|
6,977
|
7,283
|
7,816
|
7,895
|
8,353
|
8,401
|
8,804
|
-
|
9,243
|
9,367
|
9,610
|
9,640
|
9,752
|
Announcement Date
|
13/03/20
|
26/10/20
|
12/03/21
|
14/09/21
|
15/03/22
|
14/09/22
|
14/03/23
|
14/09/23
|
14/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
145,530
|
142,030
|
138,550
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
8.874
x
|
8.608
x
|
8.321
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
4.28%
|
-
|
4%
|
4.01%
|
4.12%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
287,758
|
354,567
|
-
|
354,391
|
349,688
|
344,951
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
45,410
|
-
|
28,470
|
15,921
|
15,937
|
Capex / Sales
|
-
|
210.53%
|
-
|
113.88%
|
62.35%
|
61.23%
|
Announcement Date
|
13/03/20
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -2.40% | 1.77B | | -4.86% | 47.57B | | -4.91% | 21.08B | | +20.02% | 11.91B | | -5.34% | 9.7B | | -0.49% | 8.51B | | -14.19% | 8.34B | | +3.32% | 7.77B | | -16.42% | 5.68B | | +7.26% | 5.45B |
Other Commercial REITs
|