Delayed
Japan Exchange
05:21:23 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
2,320
JPY
|
+0.74%
|
|
-1.65%
|
+32.34%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
10,891
|
8,971
|
7,371
|
9,141
|
9,696
|
10,720
|
Enterprise Value (EV)
1 |
23,073
|
19,759
|
16,096
|
15,508
|
13,015
|
11,075
|
P/E ratio
|
9.55
x
|
7.4
x
|
5.19
x
|
5.23
x
|
4.28
x
|
3.96
x
|
Yield
|
3%
|
3.64%
|
4.43%
|
3.57%
|
3.37%
|
4.26%
|
Capitalization / Revenue
|
0.24
x
|
0.18
x
|
0.15
x
|
0.19
x
|
0.18
x
|
0.18
x
|
EV / Revenue
|
0.51
x
|
0.4
x
|
0.34
x
|
0.32
x
|
0.24
x
|
0.19
x
|
EV / EBITDA
|
7.12
x
|
5.68
x
|
4.38
x
|
3.62
x
|
2.65
x
|
2.02
x
|
EV / FCF
|
11.1
x
|
12.7
x
|
6.91
x
|
6.06
x
|
7.55
x
|
3.86
x
|
FCF Yield
|
9.05%
|
7.85%
|
14.5%
|
16.5%
|
13.2%
|
25.9%
|
Price to Book
|
0.65
x
|
0.52
x
|
0.41
x
|
0.46
x
|
0.45
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
6,529
|
6,529
|
6,529
|
6,529
|
6,529
|
6,529
|
Reference price
2 |
1,668
|
1,374
|
1,129
|
1,400
|
1,485
|
1,642
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
45,465
|
49,552
|
47,702
|
48,159
|
54,108
|
59,821
|
EBITDA
1 |
3,241
|
3,481
|
3,678
|
4,283
|
4,916
|
5,486
|
EBIT
1 |
1,430
|
1,655
|
1,901
|
2,427
|
3,141
|
3,824
|
Operating Margin
|
3.15%
|
3.34%
|
3.99%
|
5.04%
|
5.81%
|
6.39%
|
Earnings before Tax (EBT)
1 |
1,433
|
1,735
|
1,940
|
2,507
|
3,257
|
3,925
|
Net income
1 |
1,141
|
1,213
|
1,420
|
1,749
|
2,263
|
2,704
|
Net margin
|
2.51%
|
2.45%
|
2.98%
|
3.63%
|
4.18%
|
4.52%
|
EPS
2 |
174.7
|
185.8
|
217.5
|
267.9
|
346.6
|
414.2
|
Free Cash Flow
1 |
2,087
|
1,551
|
2,330
|
2,560
|
1,724
|
2,873
|
FCF margin
|
4.59%
|
3.13%
|
4.89%
|
5.32%
|
3.19%
|
4.8%
|
FCF Conversion (EBITDA)
|
64.39%
|
44.56%
|
63.36%
|
59.77%
|
35.07%
|
52.37%
|
FCF Conversion (Net income)
|
182.91%
|
127.86%
|
164.11%
|
146.37%
|
76.18%
|
106.25%
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
50.00
|
50.00
|
70.00
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
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 |
23,607
|
23,577
|
27,373
|
13,801
|
16,299
|
32,159
|
16,483
|
11,701
|
23,881
|
11,976
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
909
|
1,167
|
1,662
|
903
|
1,092
|
2,028
|
1,155
|
772
|
1,422
|
746
|
Operating Margin
|
3.85%
|
4.95%
|
6.07%
|
6.54%
|
6.7%
|
6.31%
|
7.01%
|
6.6%
|
5.95%
|
6.23%
|
Earnings before Tax (EBT)
1 |
959
|
1,206
|
1,716
|
930
|
1,293
|
2,267
|
1,050
|
874
|
1,535
|
783
|
Net income
1 |
667
|
864
|
1,170
|
636
|
887
|
1,550
|
724
|
587
|
1,034
|
531
|
Net margin
|
2.83%
|
3.66%
|
4.27%
|
4.61%
|
5.44%
|
4.82%
|
4.39%
|
5.02%
|
4.33%
|
4.43%
|
EPS
2 |
102.2
|
132.4
|
179.3
|
97.41
|
135.9
|
237.4
|
111.0
|
90.03
|
158.5
|
81.39
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/11/19
|
06/11/20
|
05/11/21
|
04/02/22
|
03/08/22
|
04/11/22
|
03/02/23
|
07/08/23
|
06/11/23
|
06/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
12,182
|
10,788
|
8,725
|
6,367
|
3,319
|
355
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.759
x
|
3.099
x
|
2.372
x
|
1.487
x
|
0.6751
x
|
0.0647
x
|
Free Cash Flow
1 |
2,087
|
1,551
|
2,330
|
2,560
|
1,724
|
2,873
|
ROE (net income / shareholders' equity)
|
7.05%
|
7.15%
|
8.02%
|
9.25%
|
11%
|
11.8%
|
ROA (Net income/ Total Assets)
|
2.11%
|
2.47%
|
2.87%
|
3.61%
|
4.64%
|
5.53%
|
Assets
1 |
54,058
|
49,129
|
49,417
|
48,474
|
48,723
|
48,891
|
Book Value Per Share
2 |
2,559
|
2,638
|
2,782
|
3,013
|
3,292
|
3,746
|
Cash Flow per Share
2 |
501.0
|
486.0
|
710.0
|
909.0
|
1,088
|
1,426
|
Capex
1 |
1,196
|
1,207
|
883
|
788
|
995
|
1,877
|
Capex / Sales
|
2.63%
|
2.44%
|
1.85%
|
1.64%
|
1.84%
|
3.14%
|
Announcement Date
|
28/06/18
|
27/06/19
|
26/06/20
|
29/06/21
|
29/06/22
|
29/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +32.34% | 94.13M | | -3.33% | 74.81B | | +3.20% | 73.91B | | -.--% | 26.71B | | +19.67% | 12.19B | | -12.24% | 11.84B | | +3.60% | 10.48B | | -16.44% | 7.78B | | -11.37% | 6.91B | | +8.20% | 5.46B |
Other Ground Freight & Logistics
|