Market Closed -
Japan Exchange
07:00:00 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
1,690
JPY
|
-0.65%
|
|
+2.67%
|
+10.82%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
122,788
|
49,316
|
88,592
|
64,543
|
64,991
|
58,332
|
-
|
-
|
Enterprise Value (EV)
1 |
108,426
|
39,720
|
72,457
|
42,915
|
50,358
|
48,012
|
58,332
|
58,332
|
P/E ratio
|
32.2
x
|
-5.96
x
|
-4.96
x
|
-18
x
|
-11.5
x
|
46.6
x
|
34.3
x
|
26.5
x
|
Yield
|
1.62%
|
2.45%
|
0.78%
|
0.53%
|
0.53%
|
0.72%
|
1.18%
|
1.48%
|
Capitalization / Revenue
|
2.39
x
|
1.49
x
|
3.62
x
|
2.08
x
|
1.72
x
|
1.34
x
|
1.35
x
|
1.26
x
|
EV / Revenue
|
2.39
x
|
1.49
x
|
3.62
x
|
2.08
x
|
1.72
x
|
1.34
x
|
1.35
x
|
1.26
x
|
EV / EBITDA
|
16,971,448
x
|
-17,913,712
x
|
-13,818,705
x
|
-25,920,736
x
|
-238,060,939
x
|
-
|
-
|
-
|
EV / FCF
|
22,521,721
x
|
71,369,679
x
|
19,101,277
x
|
12,476,828
x
|
-6,979,985
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1
x
|
0.46
x
|
0.98
x
|
0.73
x
|
0.76
x
|
0.52
x
|
0.63
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
36,114
|
34,511
|
34,512
|
34,515
|
34,514
|
34,516
|
-
|
-
|
Reference price
2 |
3,400
|
1,429
|
2,567
|
1,870
|
1,883
|
1,690
|
1,690
|
1,690
|
Announcement Date
|
08/05/19
|
13/05/20
|
07/05/21
|
10/05/22
|
10/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,352
|
33,206
|
24,489
|
30,998
|
37,886
|
35,910
|
43,300
|
46,400
|
EBITDA
|
7,235
|
-2,753
|
-6,411
|
-2,490
|
-273
|
-
|
-
|
-
|
EBIT
1 |
4,638
|
-5,602
|
-9,143
|
-4,296
|
-2,184
|
430
|
1,500
|
2,200
|
Operating Margin
|
9.03%
|
-16.87%
|
-37.34%
|
-13.86%
|
-5.76%
|
1.2%
|
3.46%
|
4.74%
|
Earnings before Tax (EBT)
|
5,099
|
-6,552
|
-17,610
|
-3,368
|
-5,137
|
1,313
|
2,200
|
2,900
|
Net income
1 |
3,835
|
-8,427
|
-17,866
|
-3,589
|
-5,644
|
1,030
|
1,700
|
2,200
|
Net margin
|
7.47%
|
-25.38%
|
-72.96%
|
-11.58%
|
-14.9%
|
2.87%
|
3.93%
|
4.74%
|
EPS
2 |
105.6
|
-239.7
|
-517.7
|
-104.0
|
-163.5
|
29.85
|
49.30
|
63.70
|
Free Cash Flow
|
5,452
|
691
|
4,638
|
5,173
|
-9,311
|
-
|
-
|
-
|
FCF margin
|
10.62%
|
2.08%
|
18.94%
|
16.69%
|
-24.58%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
75.36%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
142.16%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
55.00
|
35.00
|
20.00
|
10.00
|
10.00
|
10.00
|
20.00
|
25.00
|
Announcement Date
|
08/05/19
|
13/05/20
|
07/05/21
|
10/05/22
|
10/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
17,118
|
16,088
|
10,126
|
15,814
|
6,692
|
9,252
|
17,918
|
8,929
|
11,039
|
19,968
|
11,695
|
7,474
|
19,169
|
7,113
|
9,628
|
8,620
|
10,630
|
19,250
|
11,720
|
12,330
|
24,050
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-2,710
|
-2,892
|
-4,183
|
-1,558
|
-1,625
|
-762
|
-435
|
-209
|
-1,540
|
-1,749
|
695
|
-328
|
367
|
391
|
-328
|
-30
|
430
|
400
|
470
|
630
|
1,100
|
Operating Margin
|
-15.83%
|
-17.98%
|
-41.31%
|
-9.85%
|
-24.28%
|
-8.24%
|
-2.43%
|
-2.34%
|
-13.95%
|
-8.76%
|
5.94%
|
-4.39%
|
1.91%
|
5.5%
|
-3.41%
|
-0.35%
|
4.05%
|
2.08%
|
4.01%
|
5.11%
|
4.57%
|
Earnings before Tax (EBT)
|
-2,899
|
-
|
-3,045
|
-854
|
-1,475
|
-516
|
-220
|
-435
|
-
|
-
|
918
|
-
|
564
|
634
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-2,061
|
-6,366
|
-3,208
|
-1,068
|
-1,568
|
-686
|
-511
|
-547
|
-
|
-
|
740
|
-
|
368
|
617
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-12.04%
|
-39.57%
|
-31.68%
|
-6.75%
|
-23.43%
|
-7.41%
|
-2.85%
|
-6.13%
|
-
|
-
|
6.33%
|
-
|
1.92%
|
8.67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-58.06
|
-
|
-92.98
|
-30.96
|
-45.42
|
-19.88
|
-14.83
|
-15.83
|
-
|
-
|
21.47
|
-
|
10.68
|
17.87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
20.00
|
-
|
10.00
|
5.000
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/10/19
|
13/05/20
|
29/10/20
|
28/10/21
|
28/01/22
|
29/07/22
|
31/10/22
|
31/01/23
|
10/05/23
|
10/05/23
|
28/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
14,362
|
9,596
|
16,135
|
21,628
|
14,633
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
5,452
|
691
|
4,638
|
5,173
|
-9,311
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.1%
|
-7.4%
|
-18.1%
|
-4%
|
-6.5%
|
1.2%
|
1.8%
|
2.3%
|
ROA (Net income/ Total Assets)
|
3.33%
|
-4.05%
|
-6.04%
|
-3.21%
|
-1.68%
|
0.97%
|
-
|
-
|
Assets
1 |
115,061
|
208,178
|
295,804
|
111,865
|
336,730
|
105,653
|
-
|
-
|
Book Value Per Share
2 |
3,411
|
3,127
|
2,608
|
2,572
|
2,494
|
2,662
|
2,701
|
2,745
|
Cash Flow per Share
|
166.0
|
107.0
|
-450.0
|
-63.60
|
-122.0
|
58.70
|
-
|
-
|
Capex
1 |
4,483
|
2,523
|
1,341
|
1,693
|
1,321
|
901
|
2,900
|
3,000
|
Capex / Sales
|
8.73%
|
7.6%
|
5.48%
|
5.46%
|
3.49%
|
2.51%
|
6.7%
|
6.47%
|
Announcement Date
|
08/05/19
|
13/05/20
|
07/05/21
|
10/05/22
|
10/05/23
|
10/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +10.82% | 363M | | -12.20% | 13.28B | | +2.22% | 5.27B | | -7.74% | 4.58B | | +14.91% | 4.54B | | +74.03% | 4.52B | | -35.04% | 3.56B | | +3.20% | 3.53B | | +4.81% | 3.45B | | -7.13% | 3.05B |
Industrial Machinery
|