Delayed
Japan Exchange
07:00:00 15/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,350
JPY
|
+0.22%
|
|
+9.93%
|
+13.73%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,612
|
14,997
|
24,175
|
27,649
|
17,793
|
28,525
|
-
|
-
|
Enterprise Value (EV)
1 |
21,058
|
15,894
|
24,175
|
32,036
|
22,175
|
25,948
|
28,525
|
28,525
|
P/E ratio
|
19.9
x
|
12.6
x
|
22.6
x
|
12.8
x
|
10.5
x
|
11.2
x
|
11.5
x
|
10.5
x
|
Yield
|
1.71%
|
2.52%
|
1.56%
|
2.12%
|
3.51%
|
2.93%
|
2.67%
|
2.93%
|
Capitalization / Revenue
|
0.57
x
|
0.43
x
|
0.71
x
|
0.64
x
|
0.39
x
|
0.53
x
|
0.53
x
|
0.5
x
|
EV / Revenue
|
0.57
x
|
0.43
x
|
0.71
x
|
0.64
x
|
0.39
x
|
0.53
x
|
0.53
x
|
0.5
x
|
EV / EBITDA
|
-
|
-
|
-
|
8,307,893
x
|
6,697,755
x
|
-
|
-
|
-
|
EV / FCF
|
38.2
x
|
15.1
x
|
-27.7
x
|
30.5
x
|
22.3
x
|
11.7
x
|
19
x
|
13.5
x
|
FCF Yield
|
2.62%
|
6.62%
|
-3.62%
|
3.28%
|
4.49%
|
8.56%
|
5.26%
|
7.39%
|
Price to Book
|
3.96
x
|
2.63
x
|
3.78
x
|
5.06
x
|
2.78
x
|
3.15
x
|
2.91
x
|
2.41
x
|
Nbr of stocks (in thousands)
|
23,946
|
23,617
|
23,632
|
20,978
|
20,810
|
21,130
|
-
|
-
|
Reference price
2 |
819.0
|
635.0
|
1,023
|
1,318
|
855.0
|
1,350
|
1,350
|
1,350
|
Announcement Date
|
07/05/19
|
15/05/20
|
07/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34,608
|
34,658
|
33,960
|
43,453
|
45,618
|
48,841
|
53,550
|
57,450
|
EBITDA
|
-
|
-
|
-
|
3,328
|
2,657
|
-
|
-
|
-
|
EBIT
1 |
1,444
|
1,754
|
1,613
|
3,140
|
2,463
|
3,343
|
3,635
|
3,975
|
Operating Margin
|
4.17%
|
5.06%
|
4.75%
|
7.23%
|
5.4%
|
6.84%
|
6.79%
|
6.92%
|
Earnings before Tax (EBT)
1 |
1,426
|
1,736
|
1,554
|
3,187
|
2,428
|
3,343
|
3,680
|
4,180
|
Net income
1 |
982
|
1,193
|
1,067
|
2,207
|
1,697
|
2,322
|
2,480
|
2,722
|
Net margin
|
2.84%
|
3.44%
|
3.14%
|
5.08%
|
3.72%
|
4.75%
|
4.63%
|
4.74%
|
EPS
2 |
41.11
|
50.55
|
45.19
|
102.6
|
81.19
|
110.0
|
117.3
|
128.8
|
Free Cash Flow
1 |
513
|
993
|
-874
|
907.2
|
799.2
|
2,222
|
1,500
|
2,108
|
FCF margin
|
1.48%
|
2.87%
|
-2.57%
|
2.09%
|
1.75%
|
4.55%
|
2.8%
|
3.67%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
27.26%
|
30.09%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
52.24%
|
83.24%
|
-
|
41.11%
|
47.1%
|
95.69%
|
60.48%
|
77.44%
|
Dividend per Share
2 |
14.00
|
16.00
|
16.00
|
28.00
|
30.00
|
36.00
|
36.00
|
39.50
|
Announcement Date
|
07/05/19
|
15/05/20
|
07/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
17,852
|
14,396
|
9,854
|
18,972
|
11,913
|
12,568
|
10,776
|
11,109
|
21,885
|
12,532
|
11,201
|
11,316
|
12,065
|
23,381
|
13,091
|
12,369
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,124
|
531
|
638
|
1,315
|
1,016
|
809
|
856
|
772
|
1,628
|
611
|
224
|
819.6
|
805.4
|
1,625
|
948
|
770
|
Operating Margin
|
6.3%
|
3.69%
|
6.47%
|
6.93%
|
8.53%
|
6.44%
|
7.94%
|
6.95%
|
7.44%
|
4.88%
|
2%
|
7.24%
|
6.68%
|
6.95%
|
7.24%
|
6.23%
|
Earnings before Tax (EBT)
|
1,119
|
512
|
-
|
1,351
|
1,029
|
-
|
863
|
-
|
1,645
|
582
|
-
|
817
|
-
|
1,631
|
942
|
-
|
Net income
1 |
758
|
362
|
450
|
933
|
706
|
568
|
585
|
540
|
1,125
|
431
|
141
|
546.6
|
564.4
|
1,111
|
666
|
545
|
Net margin
|
4.25%
|
2.51%
|
4.57%
|
4.92%
|
5.93%
|
4.52%
|
5.43%
|
4.86%
|
5.14%
|
3.44%
|
1.26%
|
4.83%
|
4.68%
|
4.75%
|
5.09%
|
4.41%
|
EPS
|
32.12
|
15.34
|
-
|
42.31
|
33.23
|
-
|
27.95
|
-
|
54.02
|
20.60
|
-
|
25.97
|
-
|
52.73
|
31.56
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/11/19
|
05/11/20
|
08/11/21
|
08/11/21
|
07/02/22
|
11/05/22
|
04/08/22
|
08/11/22
|
08/11/22
|
07/02/23
|
10/05/23
|
08/08/23
|
08/11/23
|
08/11/23
|
07/02/24
|
09/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
1,446
|
897
|
-
|
4,387
|
4,382
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.318
x
|
1.65
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
513
|
993
|
-874
|
907
|
799
|
2,222
|
1,500
|
2,108
|
ROE (net income / shareholders' equity)
|
21.3%
|
22.5%
|
17.7%
|
37.2%
|
28.4%
|
31.5%
|
26.9%
|
24.6%
|
ROA (Net income/ Total Assets)
|
15.4%
|
15.9%
|
13.2%
|
23.6%
|
16.6%
|
21.5%
|
17%
|
16.8%
|
Assets
1 |
6,391
|
7,522
|
8,093
|
9,356
|
10,253
|
10,808
|
14,628
|
16,251
|
Book Value Per Share
2 |
207.0
|
241.0
|
271.0
|
261.0
|
308.0
|
390.0
|
464.0
|
559.0
|
Cash Flow per Share
2 |
50.20
|
59.50
|
52.00
|
99.80
|
90.40
|
118.0
|
128.0
|
140.0
|
Capex
1 |
176
|
101
|
486
|
213
|
147
|
140
|
400
|
350
|
Capex / Sales
|
0.51%
|
0.29%
|
1.43%
|
0.49%
|
0.32%
|
0.29%
|
0.75%
|
0.61%
|
Announcement Date
|
07/05/19
|
15/05/20
|
07/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
|