Market Closed -
OTC Markets
20:59:59 16/07/2024 BST
|
5-day change
|
1st Jan Change
|
11.93
USD
|
+5.72%
|
|
+7.28%
|
+13.03%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,500,967
|
5,657,255
|
5,193,519
|
5,062,979
|
5,335,197
|
7,069,591
|
-
|
-
|
Enterprise Value (EV)
1 |
3,325,778
|
5,317,181
|
4,736,057
|
4,720,726
|
4,819,130
|
6,425,938
|
6,267,616
|
6,106,592
|
P/E ratio
|
19.1
x
|
23.9
x
|
16.5
x
|
20
x
|
29.5
x
|
26.9
x
|
22.4
x
|
19.8
x
|
Yield
|
1.77%
|
1.3%
|
1.6%
|
1.87%
|
1.84%
|
1.46%
|
1.63%
|
1.72%
|
Capitalization / Revenue
|
2.28
x
|
3.47
x
|
2.87
x
|
3
x
|
3.25
x
|
4.02
x
|
3.71
x
|
3.5
x
|
EV / Revenue
|
2.17
x
|
3.26
x
|
2.61
x
|
2.8
x
|
2.94
x
|
3.65
x
|
3.29
x
|
3.02
x
|
EV / EBITDA
|
8.45
x
|
11.7
x
|
8.17
x
|
10.3
x
|
12.3
x
|
12.4
x
|
10.4
x
|
9.28
x
|
EV / FCF
|
48.4
x
|
30.1
x
|
22.6
x
|
-
|
17.8
x
|
25.8
x
|
22.8
x
|
18.4
x
|
FCF Yield
|
2.07%
|
3.33%
|
4.42%
|
-
|
5.6%
|
3.87%
|
4.38%
|
5.42%
|
Price to Book
|
2.07
x
|
2.95
x
|
2.29
x
|
2.11
x
|
2.09
x
|
2.63
x
|
2.45
x
|
2.27
x
|
Nbr of stocks (in thousands)
|
1,919,390
|
1,919,449
|
1,919,497
|
1,889,171
|
1,889,234
|
1,872,739
|
-
|
-
|
Reference price
2 |
1,824
|
2,947
|
2,706
|
2,680
|
2,824
|
3,775
|
3,775
|
3,775
|
Announcement Date
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,534,045
|
1,630,193
|
1,812,521
|
1,686,796
|
1,640,158
|
1,759,252
|
1,904,652
|
2,022,733
|
EBITDA
1 |
393,514
|
456,314
|
579,643
|
459,163
|
391,320
|
520,192
|
602,008
|
658,121
|
EBIT
1 |
253,247
|
313,240
|
424,060
|
297,887
|
215,447
|
341,322
|
412,456
|
466,086
|
Operating Margin
|
16.51%
|
19.21%
|
23.4%
|
17.66%
|
13.14%
|
19.4%
|
21.66%
|
23.04%
|
Earnings before Tax (EBT)
1 |
254,032
|
316,417
|
432,702
|
314,895
|
239,404
|
353,275
|
428,766
|
477,963
|
Net income
1 |
183,012
|
237,057
|
314,124
|
253,690
|
180,838
|
264,820
|
318,643
|
358,661
|
Net margin
|
11.93%
|
14.54%
|
17.33%
|
15.04%
|
11.03%
|
15.05%
|
16.73%
|
17.73%
|
EPS
2 |
95.35
|
123.5
|
163.6
|
133.8
|
95.72
|
140.2
|
168.7
|
191.1
|
Free Cash Flow
1 |
68,735
|
176,911
|
209,158
|
-
|
270,106
|
248,818
|
274,640
|
331,001
|
FCF margin
|
4.48%
|
10.85%
|
11.54%
|
-
|
16.47%
|
14.14%
|
14.42%
|
16.36%
|
FCF Conversion (EBITDA)
|
17.47%
|
38.77%
|
36.08%
|
-
|
69.02%
|
47.83%
|
45.62%
|
50.29%
|
FCF Conversion (Net income)
|
37.56%
|
74.63%
|
66.58%
|
-
|
149.36%
|
93.96%
|
86.19%
|
92.29%
|
Dividend per Share
2 |
32.33
|
38.33
|
43.33
|
50.00
|
52.00
|
55.12
|
61.38
|
65.08
|
Announcement Date
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2026 Q1
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Net sales
1 |
773,107
|
752,005
|
878,188
|
908,074
|
471,387
|
433,060
|
904,447
|
436,657
|
483,567
|
920,224
|
418,978
|
347,594
|
766,572
|
367,694
|
442,656
|
810,350
|
439,394
|
390,414
|
829,808
|
405,825
|
473,271
|
880,783
|
481,256
|
425,601
|
936,426
|
446,219
|
981,134
|
1,021,348
|
1,112,715
|
EBITDA
1 |
-
|
-
|
254,952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
131,725
|
-
|
122,305
|
45,115
|
-
|
115,403
|
151,411
|
-
|
151,918
|
117,090
|
-
|
147,391
|
-
|
-
|
-
|
EBIT
1 |
131,854
|
131,518
|
181,722
|
222,109
|
113,919
|
88,032
|
201,951
|
88,613
|
106,361
|
194,974
|
77,285
|
25,628
|
102,913
|
50,111
|
88,811
|
138,922
|
76,197
|
328
|
76,525
|
71,360
|
104,033
|
177,910
|
106,523
|
75,942
|
198,934
|
92,544
|
235,190
|
270,817
|
344,980
|
Operating Margin
|
17.06%
|
17.49%
|
20.69%
|
24.46%
|
24.17%
|
20.33%
|
22.33%
|
20.29%
|
22%
|
21.19%
|
18.45%
|
7.37%
|
13.43%
|
13.63%
|
20.06%
|
17.14%
|
17.34%
|
0.08%
|
9.22%
|
17.58%
|
21.98%
|
20.2%
|
22.13%
|
17.84%
|
21.24%
|
20.74%
|
23.97%
|
26.52%
|
31%
|
Earnings before Tax (EBT)
1 |
129,213
|
133,154
|
183,263
|
227,853
|
115,014
|
89,835
|
204,849
|
101,204
|
111,958
|
213,162
|
66,692
|
35,041
|
101,733
|
62,768
|
98,456
|
161,224
|
64,210
|
13,970
|
78,180
|
78,614
|
108,288
|
183,414
|
111,203
|
82,977
|
205,417
|
97,046
|
253,381
|
311,963
|
347,980
|
Net income
1 |
92,283
|
99,860
|
137,197
|
167,788
|
82,646
|
63,690
|
146,336
|
75,201
|
85,155
|
160,356
|
51,467
|
41,867
|
93,334
|
50,098
|
75,055
|
125,153
|
49,358
|
6,327
|
55,685
|
59,426
|
83,669
|
140,243
|
83,166
|
61,131
|
160,326
|
74,442
|
197,737
|
243,431
|
271,524
|
Net margin
|
11.94%
|
13.28%
|
15.62%
|
18.48%
|
17.53%
|
14.71%
|
16.18%
|
17.22%
|
17.61%
|
17.43%
|
12.28%
|
12.04%
|
12.18%
|
13.62%
|
16.96%
|
15.44%
|
11.23%
|
1.62%
|
6.71%
|
14.64%
|
17.68%
|
15.92%
|
17.28%
|
14.36%
|
17.12%
|
16.68%
|
20.15%
|
23.83%
|
24.4%
|
EPS
2 |
-
|
52.03
|
71.48
|
87.41
|
43.06
|
33.18
|
-
|
39.34
|
44.92
|
84.24
|
27.32
|
22.22
|
49.54
|
26.52
|
39.73
|
66.25
|
26.13
|
3.340
|
29.47
|
31.17
|
42.27
|
77.80
|
46.38
|
32.25
|
86.90
|
43.90
|
107.2
|
131.9
|
147.1
|
Dividend per Share
2 |
-
|
18.33
|
-
|
20.00
|
-
|
23.33
|
23.33
|
-
|
25.00
|
25.00
|
-
|
25.00
|
-
|
-
|
25.00
|
25.00
|
-
|
27.00
|
-
|
-
|
29.00
|
27.00
|
-
|
29.00
|
29.00
|
-
|
29.00
|
31.00
|
31.00
|
Announcement Date
|
30/04/20
|
30/10/20
|
28/04/21
|
29/10/21
|
01/02/22
|
28/04/22
|
28/04/22
|
28/07/22
|
31/10/22
|
31/10/22
|
02/02/23
|
28/04/23
|
28/04/23
|
31/07/23
|
31/10/23
|
31/10/23
|
02/02/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
175,189
|
340,074
|
457,462
|
342,253
|
516,067
|
643,654
|
801,975
|
963,000
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
68,735
|
176,911
|
209,158
|
-
|
270,106
|
248,818
|
274,640
|
331,001
|
ROE (net income / shareholders' equity)
|
11.1%
|
13.1%
|
15%
|
10.9%
|
7.4%
|
10.1%
|
11.4%
|
11.9%
|
ROA (Net income/ Total Assets)
|
11.8%
|
13.4%
|
16.4%
|
11.1%
|
8.1%
|
8.76%
|
10.3%
|
10.8%
|
Assets
1 |
1,548,607
|
1,765,280
|
1,913,422
|
2,288,778
|
2,232,358
|
3,023,062
|
3,105,680
|
3,333,281
|
Book Value Per Share
2 |
883.0
|
1,001
|
1,179
|
1,272
|
1,353
|
1,435
|
1,541
|
1,666
|
Cash Flow per Share
2 |
168.0
|
198.0
|
245.0
|
219.0
|
259.0
|
232.0
|
268.0
|
291.0
|
Capex
1 |
281,599
|
196,660
|
152,786
|
208,111
|
219,531
|
190,625
|
201,300
|
205,400
|
Capex / Sales
|
18.36%
|
12.06%
|
8.43%
|
12.34%
|
13.38%
|
10.84%
|
10.57%
|
10.15%
|
Announcement Date
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Last Close Price
3,775
JPY Average target price
3,768
JPY Spread / Average Target -0.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +103.83% | 90.41B | | +42.06% | 84.58B | | +25.31% | 42.81B | | +54.85% | 13.9B | | -7.32% | 13.39B | | +84.88% | 12.27B | | +131.12% | 11.12B | | -2.87% | 10.87B | | -8.18% | 10.45B |
Electronic Component
|