Market Closed -
Japan Exchange
07:00:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
3,320
JPY
|
+1.84%
|
|
+2.00%
|
+59.39%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,200
|
28,422
|
38,776
|
37,547
|
44,436
|
93,606
|
-
|
-
|
Enterprise Value (EV)
1 |
56,346
|
42,563
|
50,207
|
50,596
|
56,900
|
93,606
|
93,606
|
93,606
|
P/E ratio
|
8.67
x
|
16.9
x
|
10.6
x
|
6.83
x
|
5.49
x
|
13.6
x
|
10.6
x
|
9.46
x
|
Yield
|
2.96%
|
3.13%
|
2.66%
|
3.75%
|
4.76%
|
1.81%
|
2.71%
|
3.31%
|
Capitalization / Revenue
|
0.43
x
|
0.32
x
|
0.44
x
|
0.4
x
|
0.41
x
|
0.92
x
|
0.88
x
|
0.82
x
|
EV / Revenue
|
0.43
x
|
0.32
x
|
0.44
x
|
0.4
x
|
0.41
x
|
0.92
x
|
0.88
x
|
0.82
x
|
EV / EBITDA
|
4,750,149
x
|
4,656,224
x
|
4,810,263
x
|
-
|
2,990,918
x
|
-
|
-
|
-
|
EV / FCF
|
22,737,844
x
|
8,092,709
x
|
7,955,586
x
|
-
|
51,134,720
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.92
x
|
0.66
x
|
0.76
x
|
0.69
x
|
0.71
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
29,734
|
29,606
|
29,487
|
28,188
|
28,195
|
28,195
|
-
|
-
|
Reference price
2 |
1,352
|
960.0
|
1,315
|
1,332
|
1,576
|
3,320
|
3,320
|
3,320
|
Announcement Date
|
14/05/19
|
22/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
94,156
|
89,757
|
87,312
|
94,585
|
108,808
|
102,100
|
106,700
|
113,600
|
EBITDA
|
8,463
|
6,104
|
8,061
|
-
|
14,857
|
-
|
-
|
-
|
EBIT
1 |
6,237
|
3,068
|
4,891
|
7,514
|
11,625
|
9,000
|
11,500
|
13,000
|
Operating Margin
|
6.62%
|
3.42%
|
5.6%
|
7.94%
|
10.68%
|
8.81%
|
10.78%
|
11.44%
|
Earnings before Tax (EBT)
|
6,198
|
2,741
|
5,079
|
7,898
|
10,807
|
-
|
-
|
-
|
Net income
1 |
4,635
|
1,688
|
3,677
|
5,593
|
8,098
|
6,900
|
8,800
|
9,900
|
Net margin
|
4.92%
|
1.88%
|
4.21%
|
5.91%
|
7.44%
|
6.76%
|
8.25%
|
8.71%
|
EPS
2 |
155.9
|
56.94
|
124.5
|
195.0
|
287.2
|
244.7
|
312.1
|
351.1
|
Free Cash Flow
|
1,768
|
3,512
|
4,874
|
-
|
869
|
-
|
-
|
-
|
FCF margin
|
1.88%
|
3.91%
|
5.58%
|
-
|
0.8%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
20.89%
|
57.54%
|
60.46%
|
-
|
5.85%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
38.14%
|
208.06%
|
132.55%
|
-
|
10.73%
|
-
|
-
|
-
|
Dividend per Share
2 |
40.00
|
30.00
|
35.00
|
50.00
|
75.00
|
60.00
|
90.00
|
110.0
|
Announcement Date
|
14/05/19
|
22/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
39,015
|
50,742
|
39,801
|
47,511
|
23,011
|
39,992
|
22,305
|
20,136
|
28,918
|
49,054
|
22,602
|
19,178
|
-
|
46,792
|
21,827
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
242
|
2,826
|
1,568
|
3,323
|
1,812
|
1,614
|
1,564
|
923
|
2,786
|
3,709
|
2,335
|
615
|
2,307
|
2,922
|
1,712
|
Operating Margin
|
0.62%
|
5.57%
|
3.94%
|
6.99%
|
7.87%
|
4.04%
|
7.01%
|
4.58%
|
9.63%
|
7.56%
|
10.33%
|
3.21%
|
-
|
6.24%
|
7.84%
|
Earnings before Tax (EBT)
1 |
214
|
2,527
|
1,727
|
3,352
|
1,848
|
1,672
|
1,691
|
1,448
|
-
|
4,360
|
2,150
|
1,018
|
-
|
3,363
|
1,668
|
Net income
1 |
114
|
1,574
|
1,257
|
2,420
|
1,203
|
1,109
|
1,211
|
1,011
|
-
|
3,047
|
1,581
|
710
|
-
|
2,337
|
1,243
|
Net margin
|
0.29%
|
3.1%
|
3.16%
|
5.09%
|
5.23%
|
2.77%
|
5.43%
|
5.02%
|
-
|
6.21%
|
6.99%
|
3.7%
|
-
|
4.99%
|
5.69%
|
EPS
2 |
3.850
|
-
|
42.53
|
-
|
41.31
|
38.10
|
42.36
|
35.90
|
-
|
108.1
|
56.05
|
25.20
|
-
|
82.89
|
44.11
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
22/05/20
|
05/11/20
|
12/05/21
|
05/11/21
|
05/11/21
|
03/02/22
|
04/08/22
|
08/11/22
|
08/11/22
|
07/02/23
|
04/08/23
|
07/11/23
|
07/11/23
|
07/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
16,146
|
14,141
|
11,431
|
13,049
|
12,464
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.908
x
|
2.317
x
|
1.418
x
|
-
|
0.8389
x
|
-
|
-
|
-
|
Free Cash Flow
|
1,768
|
3,512
|
4,874
|
-
|
869
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.9%
|
3.9%
|
7.8%
|
10.6%
|
13.9%
|
10.5%
|
12.2%
|
-
|
ROA (Net income/ Total Assets)
|
5.95%
|
2.74%
|
4.51%
|
6.98%
|
9.83%
|
-
|
-
|
-
|
Assets
1 |
77,907
|
61,700
|
81,486
|
80,076
|
82,391
|
-
|
-
|
-
|
Book Value Per Share
|
1,473
|
1,464
|
1,742
|
1,919
|
2,221
|
-
|
-
|
-
|
Cash Flow per Share
|
231.0
|
159.0
|
232.0
|
307.0
|
402.0
|
-
|
-
|
-
|
Capex
|
3,617
|
3,600
|
1,939
|
2,091
|
5,165
|
-
|
-
|
-
|
Capex / Sales
|
3.84%
|
4.01%
|
2.22%
|
2.21%
|
4.75%
|
-
|
-
|
-
|
Announcement Date
|
14/05/19
|
22/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
3,320
JPY Average target price
1,700
JPY Spread / Average Target -48.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +59.39% | 591M | | +24.85% | 94.81B | | +52.31% | 26.9B | | +49.53% | 18.25B | | +28.15% | 10.65B | | -1.23% | 8.15B | | +10.94% | 8.14B | | +35.87% | 7.92B | | +155.35% | 7.15B | | +45.64% | 5.18B |
Other Heavy Electrical Equipment
|