Market Closed -
Japan Exchange
07:00:00 04/07/2024 BST
|
5-day change
|
1st Jan Change
|
1,447
JPY
|
-0.34%
|
|
-2.62%
|
-10.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
480,704
|
509,050
|
262,959
|
259,416
|
194,214
|
173,046
|
-
|
-
|
Enterprise Value (EV)
1 |
448,288
|
471,887
|
227,741
|
225,133
|
159,857
|
139,242
|
139,648
|
139,427
|
P/E ratio
|
41.7
x
|
47.8
x
|
29.9
x
|
30.2
x
|
26.2
x
|
22.1
x
|
20.2
x
|
19
x
|
Yield
|
1.74%
|
1.69%
|
3.37%
|
3.51%
|
4.68%
|
5.23%
|
5.25%
|
5.27%
|
Capitalization / Revenue
|
4.81
x
|
5.12
x
|
2.83
x
|
2.73
x
|
2.06
x
|
1.73
x
|
1.67
x
|
1.61
x
|
EV / Revenue
|
4.48
x
|
4.75
x
|
2.45
x
|
2.37
x
|
1.69
x
|
1.39
x
|
1.34
x
|
1.29
x
|
EV / EBITDA
|
22
x
|
24.7
x
|
13.3
x
|
13.1
x
|
10.2
x
|
8.63
x
|
8.15
x
|
7.8
x
|
EV / FCF
|
44.7
x
|
33.2
x
|
43.5
x
|
29.8
x
|
19.5
x
|
17.8
x
|
17.5
x
|
16.4
x
|
FCF Yield
|
2.24%
|
3.01%
|
2.3%
|
3.35%
|
5.13%
|
5.62%
|
5.7%
|
6.08%
|
Price to Book
|
7.1
x
|
7.01
x
|
3.42
x
|
3.38
x
|
2.5
x
|
2.27
x
|
2.28
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
119,727
|
119,636
|
119,636
|
119,657
|
119,590
|
119,590
|
-
|
-
|
Reference price
2 |
4,015
|
4,255
|
2,198
|
2,168
|
1,624
|
1,452
|
1,452
|
1,452
|
Announcement Date
|
13/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
100,017
|
99,380
|
93,080
|
94,921
|
94,461
|
99,833
|
103,895
|
107,771
|
EBITDA
1 |
20,348
|
19,131
|
17,151
|
17,142
|
15,607
|
16,140
|
17,128
|
17,867
|
EBIT
1 |
17,072
|
15,316
|
13,336
|
12,195
|
10,726
|
11,452
|
12,600
|
13,417
|
Operating Margin
|
17.07%
|
15.41%
|
14.33%
|
12.85%
|
11.35%
|
11.47%
|
12.13%
|
12.45%
|
Earnings before Tax (EBT)
1 |
17,104
|
15,836
|
13,531
|
13,143
|
11,154
|
11,860
|
12,853
|
13,540
|
Net income
1 |
11,538
|
10,643
|
8,785
|
8,581
|
7,423
|
7,843
|
8,598
|
9,157
|
Net margin
|
11.54%
|
10.71%
|
9.44%
|
9.04%
|
7.86%
|
7.86%
|
8.28%
|
8.5%
|
EPS
2 |
96.37
|
88.93
|
73.44
|
71.72
|
62.06
|
65.58
|
71.90
|
76.56
|
Free Cash Flow
1 |
10,039
|
14,215
|
5,234
|
7,551
|
8,203
|
7,818
|
7,967
|
8,478
|
FCF margin
|
10.04%
|
14.3%
|
5.62%
|
7.96%
|
8.68%
|
7.83%
|
7.67%
|
7.87%
|
FCF Conversion (EBITDA)
|
49.34%
|
74.3%
|
30.52%
|
44.05%
|
52.56%
|
48.44%
|
46.51%
|
47.45%
|
FCF Conversion (Net income)
|
87.01%
|
133.56%
|
59.58%
|
88%
|
110.51%
|
99.68%
|
92.66%
|
92.59%
|
Dividend per Share
2 |
70.00
|
72.00
|
74.00
|
76.00
|
76.00
|
76.00
|
76.25
|
76.50
|
Announcement Date
|
13/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
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
|
---|
Net sales
1 |
47,498
|
48,431
|
50,949
|
47,277
|
23,654
|
45,803
|
21,714
|
23,578
|
45,292
|
25,415
|
24,214
|
49,629
|
23,613
|
24,389
|
48,002
|
24,940
|
21,519
|
46,459
|
23,749
|
25,429
|
48,400
|
26,852
|
23,932
|
51,400
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,815
|
8,031
|
7,285
|
7,589
|
2,892
|
5,747
|
2,994
|
2,124
|
5,118
|
3,985
|
3,092
|
7,077
|
3,404
|
3,107
|
6,511
|
3,672
|
543
|
4,215
|
2,697
|
2,852
|
5,600
|
3,565
|
2,102
|
5,600
|
-
|
-
|
Operating Margin
|
16.45%
|
16.58%
|
14.3%
|
16.05%
|
12.23%
|
12.55%
|
13.79%
|
9.01%
|
11.3%
|
15.68%
|
12.77%
|
14.26%
|
14.42%
|
12.74%
|
13.56%
|
14.72%
|
2.52%
|
9.07%
|
11.36%
|
11.21%
|
11.57%
|
13.27%
|
8.79%
|
10.89%
|
-
|
-
|
Earnings before Tax (EBT)
|
7,429
|
8,340
|
7,496
|
7,721
|
2,601
|
5,810
|
3,954
|
2,431
|
6,385
|
4,364
|
2,394
|
6,758
|
3,787
|
3,326
|
7,113
|
4,028
|
13
|
-
|
2,967
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
4,973
|
5,855
|
4,788
|
5,085
|
1,600
|
3,700
|
2,617
|
1,373
|
3,990
|
2,958
|
1,633
|
4,591
|
2,438
|
2,128
|
4,566
|
2,715
|
142
|
-
|
1,906
|
1,860
|
-
|
2,187
|
1,510
|
-
|
-
|
-
|
Net margin
|
10.47%
|
12.09%
|
9.4%
|
10.76%
|
6.76%
|
8.08%
|
12.05%
|
5.82%
|
8.81%
|
11.64%
|
6.74%
|
9.25%
|
10.32%
|
8.73%
|
9.51%
|
10.89%
|
0.66%
|
-
|
8.03%
|
7.31%
|
-
|
8.15%
|
6.31%
|
-
|
-
|
-
|
EPS
2 |
41.54
|
48.91
|
40.02
|
42.51
|
13.38
|
-
|
21.88
|
11.47
|
33.35
|
24.72
|
13.65
|
-
|
20.38
|
17.79
|
38.17
|
22.69
|
1.200
|
-
|
15.94
|
17.29
|
-
|
18.36
|
14.99
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
36.00
|
-
|
37.00
|
37.00
|
-
|
-
|
38.00
|
38.00
|
-
|
36.00
|
-
|
-
|
38.00
|
38.00
|
-
|
38.00
|
-
|
-
|
38.00
|
-
|
-
|
38.00
|
-
|
-
|
38.00
|
Announcement Date
|
13/02/20
|
06/08/20
|
10/02/21
|
05/08/21
|
15/02/22
|
15/02/22
|
12/05/22
|
09/08/22
|
09/08/22
|
08/11/22
|
14/02/23
|
14/02/23
|
11/05/23
|
09/08/23
|
09/08/23
|
08/11/23
|
15/02/24
|
15/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
32,416
|
37,163
|
35,218
|
34,283
|
34,357
|
33,804
|
33,399
|
33,619
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10,039
|
14,215
|
5,234
|
7,551
|
8,203
|
7,818
|
7,967
|
8,478
|
ROE (net income / shareholders' equity)
|
17.5%
|
15.5%
|
12.2%
|
11.4%
|
9.6%
|
10.2%
|
11.5%
|
12.2%
|
ROA (Net income/ Total Assets)
|
13.1%
|
17.5%
|
15.3%
|
13.5%
|
11.4%
|
7.71%
|
8.5%
|
9%
|
Assets
1 |
88,054
|
60,756
|
57,429
|
63,656
|
65,125
|
101,793
|
101,132
|
101,720
|
Book Value Per Share
2 |
566.0
|
607.0
|
642.0
|
641.0
|
649.0
|
638.0
|
636.0
|
638.0
|
Cash Flow per Share
2 |
124.0
|
121.0
|
107.0
|
111.0
|
103.0
|
108.0
|
115.0
|
121.0
|
Capex
1 |
4,059
|
4,185
|
6,735
|
7,259
|
6,320
|
3,933
|
3,970
|
4,000
|
Capex / Sales
|
4.06%
|
4.21%
|
7.24%
|
7.65%
|
6.69%
|
3.94%
|
3.82%
|
3.71%
|
Announcement Date
|
13/02/20
|
10/02/21
|
15/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
1,452
JPY Average target price
1,568
JPY Spread / Average Target +7.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.90% | 1.08B | | +11.80% | 387B | | +20.30% | 78.67B | | -6.25% | 70.65B | | -27.22% | 38.17B | | -14.96% | 35.06B | | +0.33% | 32.84B | | +9.52% | 18.31B | | +20.57% | 16.76B | | +8.75% | 12.94B |
Other Personal Products
|