Delayed
Japan Exchange
01:07:47 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
273,600
JPY
|
+0.74%
|
|
+1.93%
|
+0.96%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
689,945
|
807,566
|
953,994
|
901,243
|
796,028
|
771,045
|
-
|
-
|
Enterprise Value (EV)
1 |
906,534
|
1,040,836
|
1,195,577
|
1,164,363
|
1,096,026
|
1,073,977
|
1,079,798
|
1,060,683
|
P/E ratio
|
37
x
|
40.3
x
|
43.8
x
|
40.3
x
|
33.4
x
|
31.3
x
|
32.9
x
|
29.1
x
|
Yield
|
3.09%
|
2.85%
|
2.65%
|
2.91%
|
2.99%
|
3.79%
|
3.62%
|
4.08%
|
Capitalization / Revenue
|
16.6
x
|
17.5
x
|
19.1
x
|
16.6
x
|
13.4
x
|
13.1
x
|
13.9
x
|
12.8
x
|
EV / Revenue
|
21.9
x
|
22.5
x
|
23.9
x
|
21.4
x
|
18.5
x
|
18.2
x
|
19.5
x
|
17.6
x
|
EV / EBITDA
|
31.4
x
|
31.8
x
|
34.1
x
|
31.4
x
|
27.4
x
|
25.8
x
|
27.3
x
|
24.1
x
|
EV / FCF
|
-
|
-52.8
x
|
-
|
33.6
x
|
-
|
25.6
x
|
27.3
x
|
26.3
x
|
FCF Yield
|
-
|
-1.89%
|
-
|
2.97%
|
-
|
3.91%
|
3.66%
|
3.8%
|
Price to Book
|
1.85
x
|
2
x
|
2.17
x
|
1.93
x
|
1.55
x
|
1.53
x
|
1.54
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
2,349
|
2,466
|
2,582
|
2,670
|
2,839
|
2,839
|
-
|
-
|
Reference price
2 |
293,700
|
327,500
|
369,500
|
337,500
|
280,400
|
271,600
|
271,600
|
271,600
|
Announcement Date
|
17/01/20
|
20/01/21
|
17/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
41,452
|
46,266
|
49,965
|
54,384
|
59,353
|
58,964
|
55,299
|
60,295
|
EBITDA
1 |
28,887
|
32,691
|
35,080
|
37,048
|
40,018
|
41,639
|
39,571
|
44,098
|
EBIT
1 |
19,388
|
21,858
|
23,288
|
23,992
|
25,904
|
27,038
|
26,088
|
29,092
|
Operating Margin
|
46.77%
|
47.24%
|
46.61%
|
44.12%
|
43.64%
|
45.86%
|
47.18%
|
48.25%
|
Earnings before Tax (EBT)
1 |
17,927
|
19,948
|
21,616
|
22,368
|
23,463
|
24,693
|
25,354
|
25,904
|
Net income
1 |
17,925
|
19,946
|
21,615
|
22,366
|
23,461
|
24,534
|
23,650
|
26,559
|
Net margin
|
43.24%
|
43.11%
|
43.26%
|
41.13%
|
39.53%
|
41.61%
|
42.77%
|
44.05%
|
EPS
2 |
7,931
|
8,128
|
8,437
|
8,382
|
8,401
|
8,683
|
8,253
|
9,340
|
Free Cash Flow
1 |
-
|
-19,718
|
-
|
34,630
|
-
|
41,954
|
39,563
|
40,342
|
FCF margin
|
-
|
-42.62%
|
-
|
63.68%
|
-
|
71.15%
|
71.54%
|
66.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
93.47%
|
-
|
100.76%
|
99.98%
|
91.48%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
154.83%
|
-
|
171%
|
167.28%
|
151.89%
|
Dividend per Share
2 |
9,077
|
9,325
|
9,792
|
9,833
|
8,392
|
10,299
|
9,822
|
11,069
|
Announcement Date
|
17/01/20
|
20/01/21
|
17/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
22,655
|
23,611
|
24,554
|
25,411
|
26,860
|
27,524
|
28,754
|
30,599
|
30,886
|
31,609
|
31,368
|
31,370
|
32,386
|
EBITDA
1 |
15,980
|
16,711
|
17,355
|
17,726
|
18,566
|
18,482
|
19,265
|
20,754
|
20,976
|
22,272
|
-
|
-
|
-
|
EBIT
1 |
10,617
|
11,240
|
11,539
|
11,748
|
12,078
|
11,914
|
12,347
|
13,558
|
13,545
|
14,002
|
13,750
|
14,018
|
14,273
|
Operating Margin
|
46.86%
|
47.61%
|
47%
|
46.23%
|
44.97%
|
43.29%
|
42.94%
|
44.31%
|
43.85%
|
44.3%
|
43.84%
|
44.68%
|
44.07%
|
Earnings before Tax (EBT)
1 |
6,010
|
13,938
|
10,613
|
11,004
|
11,331
|
11,037
|
11,184
|
12,279
|
12,298
|
12,777
|
12,448
|
12,709
|
12,841
|
Net income
1 |
6,009
|
13,937
|
10,612
|
11,003
|
11,330
|
11,036
|
11,183
|
12,278
|
12,298
|
12,776
|
12,448
|
12,708
|
12,840
|
Net margin
|
26.52%
|
59.03%
|
43.22%
|
43.3%
|
42.18%
|
40.1%
|
38.89%
|
40.13%
|
39.82%
|
40.42%
|
39.68%
|
40.51%
|
39.65%
|
EPS
2 |
2,476
|
5,652
|
4,176
|
4,261
|
4,250
|
4,132
|
4,076
|
4,325
|
4,297
|
4,366
|
4,398
|
4,476
|
4,523
|
Dividend per Share
2 |
4,645
|
4,680
|
4,847
|
4,945
|
4,906
|
4,927
|
4,067
|
4,325
|
5,126
|
5,206
|
5,204
|
5,302
|
5,364
|
Announcement Date
|
22/07/20
|
20/01/21
|
15/07/21
|
17/01/22
|
15/07/22
|
18/01/23
|
14/07/23
|
18/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
216,588
|
233,270
|
241,584
|
263,120
|
299,999
|
302,931
|
308,753
|
289,638
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.498
x
|
7.136
x
|
6.887
x
|
7.102
x
|
7.497
x
|
7.275
x
|
7.802
x
|
6.568
x
|
Free Cash Flow
1 |
-
|
-19,718
|
-
|
34,630
|
-
|
41,954
|
39,563
|
40,342
|
ROE (net income / shareholders' equity)
|
5.04%
|
5.13%
|
5.13%
|
4.94%
|
4.79%
|
4.89%
|
4.51%
|
5.44%
|
ROA (Net income/ Total Assets)
|
2.95%
|
3%
|
2.99%
|
2.88%
|
2.79%
|
3.02%
|
2.38%
|
3.3%
|
Assets
1 |
608,056
|
665,743
|
722,663
|
777,852
|
842,294
|
812,917
|
991,835
|
804,830
|
Book Value Per Share
2 |
159,010
|
163,977
|
169,972
|
174,624
|
180,560
|
177,552
|
176,726
|
174,077
|
Cash Flow per Share
2 |
11,180
|
16,153
|
13,357
|
13,417
|
-
|
14,755
|
13,876
|
14,111
|
Capex
1 |
77,828
|
61,100
|
63,048
|
65,314
|
-
|
2,007
|
22,747
|
22,811
|
Capex / Sales
|
187.76%
|
132.06%
|
126.19%
|
120.1%
|
-
|
3.4%
|
41.13%
|
37.83%
|
Announcement Date
|
17/01/20
|
20/01/21
|
17/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +0.96% | 4.9B | | +23.24% | 38.16B | | -22.66% | 9.39B | | -14.01% | 7.49B | | -26.03% | 6.32B | | -11.74% | 6.27B | | -11.73% | 6.09B | | -12.07% | 5.8B | | -11.75% | 5.48B | | -12.08% | 5.22B |
Industrial REITs
|