Market Closed -
Nyse
21:00:02 24/05/2024 BST
|
5-day change
|
1st Jan Change
|
12.56
USD
|
+1.13%
|
|
+0.24%
|
+29.75%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,592,112
|
5,491,317
|
5,355,769
|
7,157,730
|
11,708,666
|
12,862,346
|
-
|
-
|
Enterprise Value (EV)
1 |
3,592,112
|
5,491,317
|
5,355,769
|
7,157,730
|
11,708,666
|
12,862,346
|
12,862,346
|
12,862,346
|
P/E ratio
|
5.12
x
|
10.7
x
|
7.58
x
|
8.97
x
|
12.3
x
|
12.5
x
|
11.9
x
|
10.1
x
|
Yield
|
7.24%
|
4.74%
|
5.37%
|
4.53%
|
3.03%
|
3.16%
|
3.45%
|
3.98%
|
Capitalization / Revenue
|
1.3
x
|
1.96
x
|
1.3
x
|
2.22
x
|
3.13
x
|
3.42
x
|
3.32
x
|
3.16
x
|
EV / Revenue
|
1.3
x
|
1.96
x
|
1.3
x
|
2.22
x
|
3.13
x
|
3.42
x
|
3.32
x
|
3.16
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.34
x
|
0.46
x
|
0.44
x
|
0.56
x
|
0.8
x
|
0.88
x
|
0.84
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
1,369,467
|
1,370,431
|
1,370,814
|
1,351,025
|
1,314,251
|
1,313,959
|
-
|
-
|
Reference price
2 |
2,623
|
4,007
|
3,907
|
5,298
|
8,909
|
9,789
|
9,789
|
9,789
|
Announcement Date
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
2,768,587
|
2,806,187
|
4,111,127
|
3,225,689
|
3,738,818
|
3,757,499
|
3,874,196
|
4,064,087
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,085,034
|
1,059,043
|
2,290,002
|
1,276,444
|
1,488,225
|
1,449,137
|
1,615,116
|
1,753,506
|
Operating Margin
|
39.19%
|
37.74%
|
55.7%
|
39.57%
|
39.8%
|
38.57%
|
41.69%
|
43.15%
|
Earnings before Tax (EBT)
1 |
888,646
|
672,237
|
929,588
|
1,098,472
|
1,342,349
|
1,519,200
|
1,556,140
|
1,718,715
|
Net income
1 |
703,883
|
512,812
|
706,631
|
805,842
|
962,946
|
1,001,204
|
1,064,569
|
1,227,956
|
Net margin
|
25.42%
|
18.27%
|
17.19%
|
24.98%
|
25.76%
|
26.65%
|
27.48%
|
30.21%
|
EPS
2 |
511.9
|
374.3
|
515.5
|
590.5
|
724.6
|
782.9
|
821.8
|
969.6
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
190.0
|
190.0
|
210.0
|
240.0
|
270.0
|
309.0
|
338.0
|
390.0
|
Announcement Date
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
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
|
2025 Q4
|
---|
Net sales
1 |
1,377,371
|
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
|
798,248
|
938,162
|
940,346
|
874,311
|
912,475
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
540,950
|
555,351
|
296,213
|
1,438,438
|
312,896
|
356,897
|
-
|
279,904
|
271,289
|
-
|
357,167
|
413,745
|
-
|
360,148
|
178,703
|
340,598
|
342,299
|
308,004
|
288,462
|
Operating Margin
|
39.27%
|
38.8%
|
39.45%
|
74.57%
|
23.5%
|
42.72%
|
-
|
19.13%
|
34.22%
|
-
|
40.03%
|
11.52%
|
-
|
39.62%
|
22.39%
|
36.3%
|
36.4%
|
35.23%
|
31.61%
|
Earnings before Tax (EBT)
|
341,934
|
626,759
|
235,393
|
67,436
|
348,686
|
375,988
|
724,674
|
305,457
|
68,341
|
-
|
348,012
|
-
|
706,386
|
378,155
|
257,808
|
-
|
-
|
-
|
-
|
Net income
1 |
270,130
|
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
|
170,109
|
242,180
|
259,451
|
251,674
|
-
|
Net margin
|
19.61%
|
31.86%
|
22.47%
|
4.24%
|
18.96%
|
32.68%
|
18.01%
|
16.44%
|
5.02%
|
-
|
27.8%
|
7.75%
|
11.74%
|
29.3%
|
21.31%
|
25.81%
|
27.59%
|
28.79%
|
-
|
EPS
2 |
197.2
|
332.7
|
123.1
|
59.69
|
184.1
|
199.1
|
383.2
|
176.1
|
31.10
|
-
|
185.7
|
208.7
|
394.4
|
200.3
|
129.8
|
194.7
|
202.1
|
187.7
|
150.8
|
Dividend per Share
|
95.00
|
105.0
|
-
|
105.0
|
-
|
-
|
115.0
|
-
|
125.0
|
-
|
-
|
135.0
|
135.0
|
-
|
135.0
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/11/20
|
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
|
15/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.6%
|
4.6%
|
5.9%
|
6.5%
|
7%
|
7.09%
|
7.26%
|
8.56%
|
ROA (Net income/ Total Assets)
|
0.44%
|
0.31%
|
0.42%
|
0.44%
|
0.52%
|
0.39%
|
0.36%
|
0.51%
|
Assets
1 |
159,918,891
|
166,768,130
|
169,859,138
|
183,295,878
|
185,764,222
|
256,718,901
|
293,003,390
|
240,775,601
|
Book Value Per Share
2 |
7,828
|
8,630
|
8,826
|
9,431
|
11,157
|
11,090
|
11,616
|
12,345
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
916.0
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
-
|
Last Close Price
9,789
JPY Average target price
9,459
JPY Spread / Average Target -3.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.00% | 576B | | +17.91% | 310B | | +21.99% | 254B | | +22.33% | 210B | | +24.95% | 188B | | +30.54% | 172B | | +9.11% | 163B | | +7.40% | 149B | | -11.24% | 139B |
Other Banks
|