Market Closed -
Japan Exchange
07:00:00 17/05/2024 BST
|
5-day change
|
1st Jan Change
|
685
JPY
|
+0.15%
|
|
-9.75%
|
-1.86%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
77,764
|
56,193
|
75,245
|
63,282
|
60,350
|
64,136
|
-
|
-
|
Enterprise Value (EV)
1 |
51,518
|
27,659
|
45,903
|
32,103
|
30,706
|
67,975
|
64,136
|
64,136
|
P/E ratio
|
17.3
x
|
12.6
x
|
18.2
x
|
20.4
x
|
18.5
x
|
13.3
x
|
53.4
x
|
22.9
x
|
Yield
|
1.18%
|
1.7%
|
1.27%
|
1.5%
|
1.57%
|
1.38%
|
1.46%
|
1.46%
|
Capitalization / Revenue
|
4.23
x
|
3.06
x
|
4.68
x
|
3.87
x
|
3.85
x
|
4.96
x
|
5.01
x
|
3.89
x
|
EV / Revenue
|
4.23
x
|
3.06
x
|
4.68
x
|
3.87
x
|
3.85
x
|
4.96
x
|
5.01
x
|
3.89
x
|
EV / EBITDA
|
9.39
x
|
6.8
x
|
9.93
x
|
8.19
x
|
10.2
x
|
18.3
x
|
23.8
x
|
12.5
x
|
EV / FCF
|
-19.6
x
|
12.4
x
|
35.2
x
|
22.2
x
|
-40.3
x
|
5.52
x
|
-128
x
|
70.9
x
|
FCF Yield
|
-5.11%
|
8.05%
|
2.84%
|
4.5%
|
-2.48%
|
18.1%
|
-0.78%
|
1.41%
|
Price to Book
|
0.85
x
|
0.63
x
|
0.8
x
|
0.67
x
|
0.6
x
|
0.66
x
|
0.63
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
101,652
|
95,729
|
95,489
|
95,018
|
95,040
|
93,629
|
-
|
-
|
Reference price
2 |
765.0
|
587.0
|
788.0
|
666.0
|
635.0
|
685.0
|
685.0
|
685.0
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,383
|
18,379
|
16,087
|
16,337
|
15,686
|
13,715
|
12,800
|
16,500
|
EBITDA
1 |
8,282
|
8,263
|
7,581
|
7,729
|
5,910
|
3,500
|
2,700
|
5,150
|
EBIT
1 |
6,323
|
6,227
|
5,619
|
5,745
|
4,266
|
2,285
|
1,500
|
3,900
|
Operating Margin
|
34.4%
|
33.88%
|
34.93%
|
35.17%
|
27.2%
|
16.66%
|
11.72%
|
23.64%
|
Earnings before Tax (EBT)
1 |
6,599
|
6,491
|
6,067
|
4,542
|
4,774
|
7,449
|
1,850
|
4,250
|
Net income
1 |
4,495
|
4,476
|
4,131
|
3,106
|
3,257
|
5,123
|
1,200
|
2,800
|
Net margin
|
24.45%
|
24.35%
|
25.68%
|
19.01%
|
20.76%
|
37.35%
|
9.38%
|
16.97%
|
EPS
2 |
44.34
|
46.42
|
43.20
|
32.69
|
34.28
|
54.60
|
12.82
|
29.91
|
Free Cash Flow
1 |
-3,975
|
4,523
|
2,139
|
2,847
|
-1,497
|
11,612
|
-502
|
905
|
FCF margin
|
-21.62%
|
24.61%
|
13.3%
|
17.43%
|
-9.54%
|
85.38%
|
-3.92%
|
5.48%
|
FCF Conversion (EBITDA)
|
-
|
54.74%
|
28.22%
|
36.84%
|
-
|
331.77%
|
-
|
17.57%
|
FCF Conversion (Net income)
|
-
|
101.05%
|
51.78%
|
91.66%
|
-
|
247.06%
|
-
|
32.32%
|
Dividend per Share
2 |
9.000
|
10.00
|
10.00
|
10.00
|
10.00
|
10.00
|
10.00
|
10.00
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
9,364
|
7,634
|
4,012
|
8,062
|
4,018
|
4,257
|
-
|
4,001
|
4,053
|
8,054
|
3,956
|
3,676
|
3,477
|
3,347
|
6,824
|
3,486
|
3,405
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
732
|
-
|
1,051
|
386
|
EBIT
1 |
3,385
|
2,612
|
1,379
|
2,933
|
1,328
|
1,484
|
2,812
|
1,358
|
1,277
|
2,635
|
1,022
|
609
|
786
|
453
|
1,239
|
675
|
371
|
Operating Margin
|
36.15%
|
34.22%
|
34.37%
|
36.38%
|
33.05%
|
34.86%
|
-
|
33.94%
|
31.51%
|
32.72%
|
25.83%
|
16.57%
|
22.61%
|
13.53%
|
18.16%
|
19.36%
|
10.9%
|
Earnings before Tax (EBT)
1 |
3,559
|
2,853
|
1,454
|
1,454
|
1,427
|
1,661
|
3,088
|
1,510
|
1,481
|
2,991
|
1,117
|
666
|
929
|
7,663
|
8,592
|
754
|
-1,897
|
Net income
1 |
2,430
|
1,944
|
980
|
962
|
984
|
1,160
|
2,144
|
1,039
|
1,009
|
2,048
|
760
|
449
|
636
|
5,286
|
5,922
|
509
|
-1,308
|
Net margin
|
25.95%
|
25.47%
|
24.43%
|
11.93%
|
24.49%
|
27.25%
|
-
|
25.97%
|
24.9%
|
25.43%
|
19.21%
|
12.21%
|
18.29%
|
157.93%
|
86.78%
|
14.6%
|
-38.41%
|
EPS
2 |
25.10
|
20.31
|
10.31
|
10.12
|
10.36
|
12.21
|
22.57
|
10.94
|
10.61
|
21.55
|
8.010
|
4.720
|
6.750
|
56.24
|
62.99
|
5.500
|
-13.89
|
Dividend per Share
2 |
5.000
|
5.000
|
5.000
|
5.000
|
-
|
5.000
|
5.000
|
-
|
5.000
|
5.000
|
-
|
5.000
|
-
|
5.000
|
5.000
|
-
|
5.000
|
Announcement Date
|
05/11/19
|
10/11/20
|
09/11/21
|
09/11/21
|
08/02/22
|
10/05/22
|
10/05/22
|
09/08/22
|
08/11/22
|
08/11/22
|
07/02/23
|
09/05/23
|
08/08/23
|
07/11/23
|
07/11/23
|
06/02/24
|
14/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
26,246
|
28,534
|
29,342
|
31,179
|
29,644
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-3,975
|
4,523
|
2,139
|
2,847
|
-1,497
|
11,612
|
-502
|
905
|
ROE (net income / shareholders' equity)
|
5.1%
|
5.1%
|
4.5%
|
3.3%
|
3.4%
|
5.1%
|
1.17%
|
2.71%
|
ROA (Net income/ Total Assets)
|
5.39%
|
5.81%
|
5.4%
|
5.54%
|
4.05%
|
2.27%
|
1.54%
|
3.49%
|
Assets
1 |
83,325
|
77,045
|
76,512
|
56,108
|
80,411
|
225,843
|
77,922
|
80,229
|
Book Value Per Share
2 |
903.0
|
926.0
|
979.0
|
995.0
|
1,050
|
1,092
|
1,095
|
1,115
|
Cash Flow per Share
|
63.70
|
67.50
|
63.70
|
53.60
|
51.60
|
71.40
|
-
|
-
|
Capex
1 |
810
|
2,453
|
1,584
|
2,105
|
2,418
|
1,098
|
3,000
|
3,000
|
Capex / Sales
|
4.41%
|
13.35%
|
9.85%
|
12.88%
|
15.42%
|
8.01%
|
23.44%
|
18.18%
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
14/05/24
|
-
|
-
|
Average target price
1,020
JPY Spread / Average Target +48.91% Consensus |