Market Closed -
Japan Exchange
07:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
8,787
JPY
|
-0.10%
|
|
+2.94%
|
+27.72%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,409,340
|
3,592,112
|
5,491,317
|
5,355,769
|
7,157,730
|
11,548,328
|
-
|
-
|
Enterprise Value (EV)
1 |
5,409,340
|
3,592,112
|
5,491,317
|
5,355,769
|
7,157,730
|
11,548,328
|
11,548,328
|
11,548,328
|
P/E ratio
|
7.45
x
|
5.12
x
|
10.7
x
|
7.58
x
|
8.97
x
|
12.4
x
|
11.7
x
|
10.9
x
|
Yield
|
4.64%
|
7.24%
|
4.74%
|
5.37%
|
4.53%
|
3.05%
|
3.38%
|
3.62%
|
Capitalization / Revenue
|
1.9
x
|
1.3
x
|
1.96
x
|
1.3
x
|
2.22
x
|
3.22
x
|
3.11
x
|
3.01
x
|
EV / Revenue
|
1.9
x
|
1.3
x
|
1.96
x
|
1.3
x
|
2.22
x
|
3.22
x
|
3.11
x
|
3.01
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.5
x
|
0.34
x
|
0.46
x
|
0.44
x
|
0.56
x
|
0.85
x
|
0.81
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
1,395,599
|
1,369,467
|
1,370,431
|
1,370,814
|
1,351,025
|
1,314,251
|
-
|
-
|
Reference price
2 |
3,876
|
2,623
|
4,007
|
3,907
|
5,298
|
8,787
|
8,787
|
8,787
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,846,178
|
2,768,587
|
2,806,187
|
4,111,127
|
3,225,689
|
3,588,465
|
3,712,354
|
3,842,968
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,192,273
|
1,085,034
|
1,059,043
|
2,290,002
|
1,276,444
|
1,390,143
|
1,478,123
|
1,592,872
|
Operating Margin
|
41.89%
|
39.19%
|
37.74%
|
55.7%
|
39.57%
|
38.74%
|
39.82%
|
41.45%
|
Earnings before Tax (EBT)
1 |
1,123,579
|
888,646
|
672,237
|
929,588
|
1,098,472
|
1,315,694
|
1,413,373
|
1,513,306
|
Net income
1 |
726,681
|
703,883
|
512,812
|
706,631
|
805,842
|
936,933
|
983,633
|
1,047,169
|
Net margin
|
25.53%
|
25.42%
|
18.27%
|
17.19%
|
24.98%
|
26.11%
|
26.5%
|
27.25%
|
EPS
2 |
520.0
|
511.9
|
374.3
|
515.5
|
590.5
|
706.6
|
752.7
|
809.0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
180.0
|
190.0
|
190.0
|
210.0
|
240.0
|
268.0
|
297.0
|
318.5
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
1,383,204
|
1,377,371
|
739,507
|
1,431,285
|
750,769
|
1,929,073
|
1,331,703
|
835,438
|
2,916,911
|
1,463,341
|
792,787
|
-
|
892,259
|
3,590,726
|
4,482,985
|
908,998
|
830,490
|
874,467
|
895,943
|
905,294
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
540,950
|
301,553
|
555,351
|
296,213
|
1,438,438
|
312,896
|
356,897
|
-
|
279,904
|
271,289
|
-
|
357,167
|
413,745
|
-
|
360,148
|
290,070
|
329,355
|
353,796
|
357,154
|
Operating Margin
|
-
|
39.27%
|
40.78%
|
38.8%
|
39.45%
|
74.57%
|
23.5%
|
42.72%
|
-
|
19.13%
|
34.22%
|
-
|
40.03%
|
11.52%
|
-
|
39.62%
|
34.93%
|
37.66%
|
39.49%
|
39.45%
|
Earnings before Tax (EBT)
1 |
578,978
|
341,934
|
341,947
|
626,759
|
235,393
|
67,436
|
348,686
|
375,988
|
724,674
|
305,457
|
68,341
|
-
|
348,012
|
-
|
706,386
|
378,155
|
287,400
|
-
|
-
|
-
|
Net income
1 |
431,955
|
270,130
|
252,825
|
456,068
|
168,727
|
81,836
|
252,439
|
272,988
|
525,427
|
240,594
|
39,821
|
280,415
|
248,016
|
278,449
|
526,465
|
266,372
|
168,903
|
240,714
|
257,880
|
250,150
|
Net margin
|
31.23%
|
19.61%
|
34.19%
|
31.86%
|
22.47%
|
4.24%
|
18.96%
|
32.68%
|
18.01%
|
16.44%
|
5.02%
|
-
|
27.8%
|
7.75%
|
11.74%
|
29.3%
|
20.34%
|
27.53%
|
28.78%
|
27.63%
|
EPS
2 |
312.8
|
197.2
|
184.4
|
332.7
|
123.1
|
59.69
|
184.1
|
199.1
|
383.2
|
176.1
|
31.10
|
-
|
185.7
|
208.7
|
394.4
|
200.3
|
127.7
|
170.7
|
185.4
|
188.6
|
Dividend per Share
2 |
90.00
|
95.00
|
105.0
|
105.0
|
-
|
105.0
|
-
|
-
|
115.0
|
-
|
125.0
|
-
|
-
|
135.0
|
135.0
|
-
|
135.0
|
-
|
-
|
-
|
Announcement Date
|
13/11/19
|
13/11/20
|
12/11/21
|
12/11/21
|
02/02/22
|
13/05/22
|
29/07/22
|
14/11/22
|
14/11/22
|
30/01/23
|
15/05/23
|
15/05/23
|
31/07/23
|
14/11/23
|
14/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.9%
|
6.6%
|
4.6%
|
5.9%
|
6.5%
|
7.29%
|
7.1%
|
7.25%
|
ROA (Net income/ Total Assets)
|
0.56%
|
0.44%
|
0.31%
|
0.42%
|
0.44%
|
0.32%
|
0.35%
|
0.36%
|
Assets
1 |
128,882,997
|
159,918,891
|
166,768,130
|
169,859,138
|
183,295,878
|
290,072,203
|
281,440,183
|
289,473,175
|
Book Value Per Share
2 |
7,716
|
7,828
|
8,630
|
8,826
|
9,431
|
10,391
|
10,910
|
11,418
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
8,787
JPY Average target price
9,095
JPY Spread / Average Target +3.51% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.72% | 73.36B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|