Market Closed -
Japan Exchange
07:00:00 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
4,475
JPY
|
+2.40%
|
|
+5.79%
|
+28.59%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
114,945
|
103,341
|
115,345
|
114,432
|
159,961
|
331,536
|
-
|
-
|
Enterprise Value (EV)
1 |
114,945
|
103,341
|
115,345
|
114,432
|
159,961
|
307,092
|
331,536
|
331,536
|
P/E ratio
|
6.5
x
|
5.66
x
|
7
x
|
5.15
x
|
6.38
x
|
10.3
x
|
10.4
x
|
9.46
x
|
Yield
|
3.07%
|
3.57%
|
3.2%
|
4.36%
|
4.16%
|
2.96%
|
3.02%
|
3.69%
|
Capitalization / Revenue
|
1.05
x
|
0.88
x
|
0.96
x
|
0.97
x
|
1.31
x
|
2.04
x
|
2.28
x
|
2.11
x
|
EV / Revenue
|
1.05
x
|
0.88
x
|
0.96
x
|
0.97
x
|
1.31
x
|
2.04
x
|
2.28
x
|
2.11
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.24
x
|
0.23
x
|
0.22
x
|
0.22
x
|
0.32
x
|
0.51
x
|
0.59
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
74,302
|
73,868
|
73,892
|
73,922
|
73,987
|
74,086
|
-
|
-
|
Reference price
2 |
1,547
|
1,399
|
1,561
|
1,548
|
2,162
|
4,475
|
4,475
|
4,475
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
109,483
|
116,926
|
119,976
|
118,169
|
122,053
|
150,552
|
145,700
|
156,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
16,440
|
18,927
|
32,241
|
25,509
|
34,713
|
28,983
|
41,900
|
46,900
|
Operating Margin
|
15.02%
|
16.19%
|
26.87%
|
21.59%
|
28.44%
|
19.25%
|
28.76%
|
29.89%
|
Earnings before Tax (EBT)
1 |
22,590
|
26,175
|
24,823
|
32,450
|
35,412
|
44,206
|
46,300
|
51,600
|
Net income
1 |
17,670
|
18,261
|
16,468
|
22,234
|
25,056
|
29,802
|
31,900
|
34,750
|
Net margin
|
16.14%
|
15.62%
|
13.73%
|
18.82%
|
20.53%
|
19.8%
|
21.89%
|
22.15%
|
EPS
2 |
237.9
|
247.0
|
222.9
|
300.8
|
338.7
|
402.4
|
432.4
|
473.2
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
47.50
|
50.00
|
50.00
|
67.50
|
90.00
|
122.5
|
135.0
|
165.0
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
59,409
|
55,609
|
61,594
|
27,842
|
32,043
|
61,098
|
31,730
|
38,078
|
73,802
|
32,538
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
15,842
|
10,927
|
18,002
|
7,953
|
11,640
|
19,480
|
9,469
|
12,565
|
25,375
|
10,642
|
Net income
1 |
11,320
|
7,477
|
12,183
|
5,679
|
7,878
|
12,968
|
7,424
|
8,483
|
17,692
|
7,373
|
Net margin
|
19.05%
|
13.45%
|
19.78%
|
20.4%
|
24.59%
|
21.22%
|
23.4%
|
22.28%
|
23.97%
|
22.66%
|
EPS
2 |
152.9
|
101.2
|
164.8
|
76.82
|
106.6
|
175.4
|
100.4
|
114.7
|
239.0
|
99.51
|
Dividend per Share
|
25.00
|
25.00
|
27.50
|
-
|
-
|
40.00
|
-
|
-
|
55.00
|
-
|
Announcement Date
|
08/11/19
|
13/11/20
|
12/11/21
|
28/01/22
|
29/07/22
|
11/11/22
|
27/01/23
|
28/07/23
|
10/11/23
|
26/01/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.6%
|
3.8%
|
3.4%
|
4.3%
|
4.9%
|
5.3%
|
5.9%
|
6.5%
|
ROA (Net income/ Total Assets)
|
0.27%
|
0.3%
|
0.27%
|
0.32%
|
0.34%
|
0.43%
|
0.4%
|
0.5%
|
Assets
1 |
6,562,918
|
6,039,489
|
6,101,293
|
6,915,708
|
7,314,766
|
6,972,696
|
7,975,000
|
6,950,000
|
Book Value Per Share
2 |
6,582
|
6,057
|
6,947
|
6,944
|
6,819
|
8,122
|
7,594
|
7,920
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
4,475
JPY Average target price
4,200
JPY Spread / Average Target -6.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.59% | 2.06B | | +10.96% | 205B | | +5.59% | 74.84B | | +8.95% | 56.59B | | +8.70% | 50.37B | | +36.14% | 45.11B | | -0.87% | 41.29B | | -11.62% | 37.07B | | +5.81% | 34.16B | | -96.60% | 32.24B |
Commercial Banks
|