Delayed
Japan Exchange
03:05:50 07/05/2024 BST
|
5-day change
|
1st Jan Change
|
652
JPY
|
+0.31%
|
|
-0.46%
|
+15.60%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,433
|
26,523
|
46,832
|
38,417
|
41,409
|
45,413
|
-
|
-
|
Enterprise Value (EV)
1 |
41,410
|
41,645
|
54,346
|
44,274
|
36,347
|
42,113
|
37,113
|
37,913
|
P/E ratio
|
9.8
x
|
-142
x
|
219
x
|
9.28
x
|
5.54
x
|
16.3
x
|
9.89
x
|
7.54
x
|
Yield
|
2.95%
|
3.39%
|
1.21%
|
2.4%
|
3.27%
|
2.92%
|
3%
|
3.23%
|
Capitalization / Revenue
|
0.63
x
|
0.56
x
|
1.06
x
|
0.62
x
|
0.61
x
|
0.83
x
|
0.72
x
|
0.65
x
|
EV / Revenue
|
0.72
x
|
0.88
x
|
1.23
x
|
0.71
x
|
0.53
x
|
0.77
x
|
0.58
x
|
0.54
x
|
EV / EBITDA
|
5.06
x
|
8.1
x
|
16.6
x
|
4.53
x
|
2.82
x
|
5.62
x
|
3.66
x
|
3.17
x
|
EV / FCF
|
125
x
|
-4.8
x
|
20.5
x
|
5.42
x
|
9.33
x
|
5.14
x
|
9.3
x
|
13
x
|
FCF Yield
|
0.8%
|
-20.9%
|
4.88%
|
18.4%
|
10.7%
|
19.5%
|
10.8%
|
7.7%
|
Price to Book
|
0.61
x
|
0.46
x
|
0.79
x
|
0.6
x
|
0.58
x
|
0.63
x
|
0.61
x
|
0.58
x
|
Nbr of stocks (in thousands)
|
71,578
|
71,878
|
70,743
|
71,010
|
71,271
|
69,866
|
-
|
-
|
Reference price
2 |
509.0
|
369.0
|
662.0
|
541.0
|
581.0
|
650.0
|
650.0
|
650.0
|
Announcement Date
|
14/05/19
|
29/05/20
|
13/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
57,570
|
47,457
|
44,342
|
62,284
|
68,260
|
55,000
|
63,500
|
70,000
|
EBITDA
1 |
8,180
|
5,141
|
3,274
|
9,783
|
12,882
|
7,500
|
10,150
|
11,950
|
EBIT
1 |
4,883
|
1,341
|
-559
|
5,898
|
9,459
|
3,600
|
6,200
|
8,000
|
Operating Margin
|
8.48%
|
2.83%
|
-1.26%
|
9.47%
|
13.86%
|
6.55%
|
9.76%
|
11.43%
|
Earnings before Tax (EBT)
1 |
5,115
|
1,019
|
125
|
5,987
|
10,489
|
4,600
|
6,550
|
8,400
|
Net income
1 |
3,718
|
-185
|
215
|
4,134
|
7,469
|
2,800
|
4,625
|
6,050
|
Net margin
|
6.46%
|
-0.39%
|
0.48%
|
6.64%
|
10.94%
|
5.09%
|
7.28%
|
8.64%
|
EPS
2 |
51.95
|
-2.590
|
3.020
|
58.27
|
104.9
|
39.90
|
65.75
|
86.25
|
Free Cash Flow
1 |
331
|
-8,685
|
2,651
|
8,165
|
3,894
|
8,200
|
3,990
|
2,918
|
FCF margin
|
0.57%
|
-18.3%
|
5.98%
|
13.11%
|
5.7%
|
14.91%
|
6.28%
|
4.17%
|
FCF Conversion (EBITDA)
|
4.05%
|
-
|
80.97%
|
83.46%
|
30.23%
|
109.33%
|
39.31%
|
24.41%
|
FCF Conversion (Net income)
|
8.9%
|
-
|
1,233.02%
|
197.51%
|
52.14%
|
292.86%
|
86.27%
|
48.22%
|
Dividend per Share
2 |
15.00
|
12.50
|
8.000
|
13.00
|
19.00
|
19.00
|
19.50
|
21.00
|
Announcement Date
|
14/05/19
|
29/05/20
|
13/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
25,443
|
22,014
|
20,258
|
30,090
|
16,094
|
16,760
|
17,580
|
34,340
|
17,789
|
16,131
|
-
|
14,595
|
13,886
|
28,481
|
13,658
|
12,900
|
13,000
|
13,600
|
14,400
|
15,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,210
|
131
|
-748
|
2,257
|
1,593
|
1,872
|
2,468
|
4,340
|
3,146
|
1,973
|
-
|
1,041
|
999
|
2,040
|
995
|
700
|
1,000
|
1,300
|
1,600
|
1,900
|
Operating Margin
|
4.76%
|
0.6%
|
-3.69%
|
7.5%
|
9.9%
|
11.17%
|
14.04%
|
12.64%
|
17.69%
|
12.23%
|
-
|
7.13%
|
7.19%
|
7.16%
|
7.29%
|
5.43%
|
7.69%
|
9.56%
|
11.11%
|
12.67%
|
Earnings before Tax (EBT)
1 |
942
|
-
|
-752
|
2,533
|
2,078
|
3,215
|
-
|
6,084
|
2,206
|
2,199
|
-
|
1,718
|
1,289
|
3,007
|
881
|
700
|
1,000
|
1,300
|
1,600
|
1,900
|
Net income
1 |
297
|
-482
|
-588
|
2,171
|
1,438
|
2,139
|
-
|
4,195
|
1,558
|
1,716
|
-
|
1,209
|
377
|
1,586
|
681
|
500
|
700
|
900
|
1,100
|
1,300
|
Net margin
|
1.17%
|
-2.19%
|
-2.9%
|
7.22%
|
8.94%
|
12.76%
|
-
|
12.22%
|
8.76%
|
10.64%
|
-
|
8.28%
|
2.71%
|
5.57%
|
4.99%
|
3.88%
|
5.38%
|
6.62%
|
7.64%
|
8.67%
|
EPS
|
4.140
|
-
|
-8.200
|
30.62
|
20.26
|
30.11
|
-
|
58.98
|
21.87
|
-
|
-
|
16.95
|
-
|
22.23
|
9.630
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
7.500
|
-
|
4.000
|
6.000
|
-
|
-
|
-
|
9.000
|
-
|
-
|
10.00
|
-
|
-
|
9.500
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
29/05/20
|
12/11/20
|
12/11/21
|
14/02/22
|
10/08/22
|
14/11/22
|
14/11/22
|
13/02/23
|
15/05/23
|
15/05/23
|
09/08/23
|
13/11/23
|
13/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,977
|
15,122
|
7,514
|
5,857
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
5,062
|
3,300
|
8,300
|
7,500
|
Leverage (Debt/EBITDA)
|
0.6084
x
|
2.941
x
|
2.295
x
|
0.5987
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
331
|
-8,685
|
2,651
|
8,165
|
3,894
|
8,200
|
3,990
|
2,918
|
ROE (net income / shareholders' equity)
|
6.2%
|
-0.3%
|
0.37%
|
6.7%
|
11%
|
3.9%
|
5.5%
|
8.5%
|
ROA (Net income/ Total Assets)
|
5.29%
|
1.27%
|
0.23%
|
7.2%
|
9.47%
|
2%
|
3.4%
|
5.5%
|
Assets
1 |
70,277
|
-14,560
|
95,107
|
57,423
|
78,911
|
140,000
|
136,029
|
110,000
|
Book Value Per Share
2 |
837.0
|
797.0
|
836.0
|
899.0
|
1,003
|
1,039
|
1,064
|
1,123
|
Cash Flow per Share
2 |
98.00
|
50.40
|
56.80
|
113.0
|
153.0
|
167.0
|
143.0
|
60.80
|
Capex
1 |
4,827
|
6,229
|
3,107
|
1,973
|
2,504
|
3,500
|
3,950
|
3,950
|
Capex / Sales
|
8.38%
|
13.13%
|
7.01%
|
3.17%
|
3.67%
|
6.36%
|
6.22%
|
5.64%
|
Announcement Date
|
14/05/19
|
29/05/20
|
13/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Average target price
667.5
JPY Spread / Average Target +2.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.60% | 297M | | +23.01% | 6.45B | | +13.58% | 5.03B | | +6.33% | 4.75B | | +22.80% | 4.23B | | -10.72% | 3.27B | | -20.72% | 2.77B | | -1.49% | 2.51B | | -1.44% | 2.46B | | +13.91% | 2.09B |
Industrial Parts & Components
|