Delayed
Japan Exchange
03:30:00 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
4,630
JPY
|
-1.49%
|
|
-1.64%
|
+80.86%
|
Fiscal Period: March |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
327,577
|
839,827
|
-
|
-
|
Enterprise Value (EV)
1 |
282,441
|
756,732
|
762,543
|
776,984
|
P/E ratio
|
16.6
x
|
28.6
x
|
33.9
x
|
32.6
x
|
Yield
|
2.16%
|
1.13%
|
1.18%
|
1.21%
|
Capitalization / Revenue
|
1.7
x
|
3.42
x
|
3.7
x
|
3.55
x
|
EV / Revenue
|
1.47
x
|
3.42
x
|
3.36
x
|
3.28
x
|
EV / EBITDA
|
8.36
x
|
15.9
x
|
15.4
x
|
15.5
x
|
EV / FCF
|
-166
x
|
87.9
x
|
68.5
x
|
56.4
x
|
FCF Yield
|
-0.6%
|
1.14%
|
1.46%
|
1.77%
|
Price to Book
|
2.98
x
|
5.79
x
|
5.69
x
|
5.33
x
|
Nbr of stocks (in thousands)
|
168,333
|
178,687
|
-
|
-
|
Reference price
2 |
1,946
|
4,700
|
4,700
|
4,700
|
Announcement Date
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscal Period: März |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
116,096
|
192,767
|
221,246
|
227,002
|
236,642
|
EBITDA
1 |
-
|
33,786
|
47,585
|
49,460
|
49,999
|
EBIT
1 |
-
|
21,711
|
35,510
|
32,480
|
34,599
|
Operating Margin
|
-
|
11.26%
|
16.05%
|
14.31%
|
14.62%
|
Earnings before Tax (EBT)
1 |
-
|
23,440
|
37,122
|
-
|
33,750
|
Net income
1 |
6,489
|
19,763
|
26,134
|
24,649
|
25,617
|
Net margin
|
5.59%
|
10.25%
|
11.81%
|
10.86%
|
10.83%
|
EPS
2 |
-
|
117.4
|
148.4
|
138.7
|
144.0
|
Free Cash Flow
1 |
-
|
-1,706
|
8,986
|
11,131
|
13,780
|
FCF margin
|
-
|
-0.89%
|
3.99%
|
4.9%
|
5.82%
|
FCF Conversion (EBITDA)
|
-
|
-
|
19.29%
|
22.5%
|
27.56%
|
FCF Conversion (Net income)
|
-
|
-
|
37.16%
|
45.16%
|
53.8%
|
Dividend per Share
2 |
-
|
42.00
|
48.00
|
55.25
|
57.00
|
Announcement Date
|
06/09/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscal Period: March |
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
82,767
|
56,074
|
53,926
|
61,447
|
55,541
|
116,988
|
52,650
|
51,608
|
-
|
56,300
|
55,200
|
-
|
58,000
|
60,500
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,456
|
6,292
|
4,963
|
10,109
|
8,567
|
18,676
|
9,268
|
7,566
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
12.63%
|
11.22%
|
9.2%
|
16.45%
|
15.42%
|
15.96%
|
17.6%
|
14.66%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
12,295
|
5,971
|
-
|
11,109
|
9,339
|
20,448
|
8,854
|
7,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
10,013
|
5,233
|
-
|
7,952
|
7,341
|
15,293
|
5,007
|
5,834
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
12.1%
|
9.33%
|
-
|
12.94%
|
13.22%
|
13.07%
|
9.51%
|
11.3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
59.48
|
31.09
|
-
|
46.48
|
-
|
87.90
|
27.86
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
23.00
|
-
|
-
|
25.00
|
-
|
-
|
24.00
|
-
|
-
|
28.00
|
30.00
|
20.00
|
Announcement Date
|
28/10/22
|
30/01/23
|
28/04/23
|
28/07/23
|
31/10/23
|
31/10/23
|
30/01/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
45,136
|
50,207
|
77,284
|
62,844
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-1,706
|
8,986
|
11,131
|
13,781
|
ROE (net income / shareholders' equity)
|
-
|
19.8%
|
21.7%
|
18.6%
|
17.2%
|
ROA (Net income/ Total Assets)
|
-
|
12.7%
|
19.5%
|
-
|
10%
|
Assets
1 |
-
|
156,186
|
134,037
|
-
|
256,166
|
Book Value Per Share
2 |
-
|
653.0
|
733.0
|
826.0
|
882.0
|
Cash Flow per Share
2 |
-
|
189.0
|
224.0
|
74.20
|
81.50
|
Capex
1 |
-
|
19,773
|
22,000
|
22,750
|
23,500
|
Capex / Sales
|
-
|
10.26%
|
9.77%
|
10.02%
|
9.93%
|
Announcement Date
|
06/09/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Last Close Price
4,700
JPY Average target price
3,900
JPY Spread / Average Target -17.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +80.86% | 5.45B | | +82.57% | 2,229B | | +35.24% | 641B | | +18.73% | 604B | | +4.21% | 250B | | +24.84% | 201B | | +7.91% | 166B | | +39.82% | 132B | | -40.30% | 131B | | +41.15% | 111B |
Other Semiconductors
|