Delayed
Japan Exchange
06:45:08 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,925
JPY
|
+1.16%
|
|
+1.68%
|
+13.93%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
49,623
|
47,483
|
64,095
|
114,054
|
132,250
|
180,709
|
-
|
-
|
Enterprise Value (EV)
1 |
34,771
|
32,971
|
51,972
|
96,106
|
113,339
|
159,994
|
150,603
|
139,356
|
P/E ratio
|
11.9
x
|
10.9
x
|
13.7
x
|
19.1
x
|
15.3
x
|
20.2
x
|
18.3
x
|
16.1
x
|
Yield
|
1.69%
|
1.96%
|
1.52%
|
1.22%
|
1.41%
|
1.03%
|
1.1%
|
1.16%
|
Capitalization / Revenue
|
1.62
x
|
1.48
x
|
1.99
x
|
3.05
x
|
2.94
x
|
3.95
x
|
3.72
x
|
3.42
x
|
EV / Revenue
|
1.13
x
|
1.02
x
|
1.61
x
|
2.57
x
|
2.52
x
|
3.5
x
|
3.1
x
|
2.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
8.53
x
|
11.9
x
|
10.1
x
|
8.37
x
|
EV / FCF
|
11
x
|
31.4
x
|
-
|
-
|
28.4
x
|
43.6
x
|
15.6
x
|
12.8
x
|
FCF Yield
|
9.1%
|
3.18%
|
-
|
-
|
3.52%
|
2.29%
|
6.42%
|
7.81%
|
Price to Book
|
1.12
x
|
1
x
|
1.26
x
|
2.03
x
|
2.09
x
|
2.56
x
|
2.3
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
46,507
|
46,507
|
46,530
|
46,553
|
46,567
|
46,575
|
-
|
-
|
Reference price
2 |
1,067
|
1,021
|
1,378
|
2,450
|
2,840
|
3,880
|
3,880
|
3,880
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,650
|
32,189
|
32,209
|
37,363
|
45,004
|
45,694
|
48,640
|
52,815
|
EBITDA
1 |
-
|
-
|
-
|
-
|
13,292
|
13,430
|
14,845
|
16,645
|
EBIT
1 |
5,138
|
6,197
|
6,598
|
8,402
|
11,551
|
11,550
|
12,995
|
14,860
|
Operating Margin
|
16.76%
|
19.25%
|
20.48%
|
22.49%
|
25.67%
|
25.28%
|
26.72%
|
28.14%
|
Earnings before Tax (EBT)
1 |
5,857
|
5,847
|
6,659
|
8,827
|
11,753
|
12,330
|
14,100
|
16,340
|
Net income
1 |
4,157
|
4,342
|
4,691
|
5,963
|
8,670
|
8,945
|
9,895
|
11,220
|
Net margin
|
13.56%
|
13.49%
|
14.56%
|
15.96%
|
19.26%
|
19.58%
|
20.34%
|
21.24%
|
EPS
2 |
89.40
|
93.38
|
100.9
|
128.1
|
186.2
|
192.0
|
212.5
|
240.9
|
Free Cash Flow
1 |
3,163
|
1,050
|
-
|
-
|
3,985
|
3,669
|
9,664
|
10,888
|
FCF margin
|
10.32%
|
3.26%
|
-
|
-
|
8.86%
|
8.03%
|
19.87%
|
20.62%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
29.98%
|
27.32%
|
65.1%
|
65.41%
|
FCF Conversion (Net income)
|
76.09%
|
24.18%
|
-
|
-
|
45.97%
|
41.02%
|
97.67%
|
97.04%
|
Dividend per Share
2 |
18.00
|
20.00
|
21.00
|
30.00
|
40.00
|
40.00
|
42.50
|
45.00
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
16,118
|
15,357
|
18,278
|
9,631
|
10,763
|
11,641
|
22,404
|
12,364
|
10,236
|
22,600
|
11,490
|
11,185
|
22,675
|
11,650
|
11,368
|
23,725
|
12,290
|
12,080
|
12,400
|
12,510
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,349
|
-
|
3,775
|
3,825
|
3,895
|
3,895
|
EBIT
1 |
3,167
|
2,834
|
4,346
|
2,364
|
3,428
|
2,980
|
6,408
|
4,049
|
1,094
|
5,143
|
3,058
|
2,789
|
5,847
|
2,808
|
2,895
|
5,753
|
3,300
|
3,350
|
3,420
|
3,420
|
Operating Margin
|
19.65%
|
18.45%
|
23.78%
|
24.55%
|
31.85%
|
25.6%
|
28.6%
|
32.75%
|
10.69%
|
22.76%
|
26.61%
|
24.94%
|
25.79%
|
24.1%
|
25.47%
|
24.25%
|
26.85%
|
27.73%
|
27.58%
|
27.34%
|
Earnings before Tax (EBT)
|
3,262
|
2,893
|
4,503
|
2,373
|
3,666
|
-
|
6,427
|
3,690
|
-
|
-
|
3,560
|
-
|
6,456
|
2,846
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
2,371
|
2,002
|
3,167
|
1,660
|
2,581
|
-
|
4,546
|
2,573
|
-
|
-
|
2,533
|
-
|
4,548
|
2,019
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
14.71%
|
13.04%
|
17.33%
|
17.24%
|
23.98%
|
-
|
20.29%
|
20.81%
|
-
|
-
|
22.05%
|
-
|
20.06%
|
17.33%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
51.00
|
43.06
|
68.06
|
35.66
|
55.46
|
-
|
97.64
|
55.25
|
-
|
-
|
54.41
|
-
|
97.66
|
43.36
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
9.000
|
10.00
|
10.50
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/19
|
10/11/20
|
11/11/21
|
10/02/22
|
09/08/22
|
10/11/22
|
10/11/22
|
10/02/23
|
11/05/23
|
11/05/23
|
09/08/23
|
09/11/23
|
09/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
14,852
|
14,512
|
12,123
|
17,948
|
18,911
|
20,715
|
30,106
|
41,353
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,163
|
1,050
|
-
|
-
|
3,985
|
3,669
|
9,665
|
10,888
|
ROE (net income / shareholders' equity)
|
9.7%
|
9.5%
|
9.5%
|
11.1%
|
14.5%
|
13.1%
|
13.9%
|
14.3%
|
ROA (Net income/ Total Assets)
|
10%
|
-
|
11.1%
|
13%
|
15.8%
|
-
|
-
|
-
|
Assets
1 |
41,579
|
-
|
42,196
|
45,955
|
54,932
|
-
|
-
|
-
|
Book Value Per Share
2 |
950.0
|
1,020
|
1,097
|
1,206
|
1,361
|
1,513
|
1,684
|
1,881
|
Cash Flow per Share
|
114.0
|
119.0
|
131.0
|
165.0
|
224.0
|
-
|
-
|
-
|
Capex
1 |
1,057
|
4,182
|
4,298
|
678
|
876
|
1,750
|
1,400
|
1,300
|
Capex / Sales
|
3.45%
|
12.99%
|
13.34%
|
1.81%
|
1.95%
|
3.83%
|
2.88%
|
2.46%
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
3,880
JPY Average target price
4,050
JPY Spread / Average Target +4.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.93% | 1.16B | | +11.25% | 34.67B | | +19.94% | 8.27B | | +10.97% | 7.96B | | +25.85% | 5.71B | | +42.93% | 4.19B | | -5.34% | 4.08B | | +11.24% | 3.62B | | +8.96% | 3.54B | | -6.49% | 2.82B |
Testing & Measuring Equipment
|