Delayed
Japan Exchange
01:40:30 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,833
JPY
|
-0.27%
|
|
-0.65%
|
+7.13%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
63,228
|
43,763
|
18,105
|
22,763
|
22,455
|
29,142
|
Enterprise Value (EV)
1 |
55,451
|
35,581
|
12,354
|
14,372
|
13,965
|
22,287
|
P/E ratio
|
34.2
x
|
27.4
x
|
14.7
x
|
16.3
x
|
13.1
x
|
13.8
x
|
Yield
|
1.25%
|
2%
|
4.83%
|
3.09%
|
3.9%
|
3.66%
|
Capitalization / Revenue
|
4.82
x
|
3.27
x
|
1.33
x
|
1.49
x
|
1.53
x
|
1.77
x
|
EV / Revenue
|
4.23
x
|
2.66
x
|
0.91
x
|
0.94
x
|
0.95
x
|
1.35
x
|
EV / EBITDA
|
18
x
|
14.3
x
|
5.15
x
|
5.99
x
|
5.26
x
|
7.35
x
|
EV / FCF
|
45.8
x
|
24.1
x
|
-7.97
x
|
4.58
x
|
317
x
|
-91
x
|
FCF Yield
|
2.18%
|
4.15%
|
-12.5%
|
21.9%
|
0.32%
|
-1.1%
|
Price to Book
|
5.88
x
|
3.8
x
|
1.52
x
|
1.81
x
|
1.64
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
18,988
|
18,994
|
18,998
|
19,001
|
19,014
|
19,035
|
Reference price
2 |
3,330
|
2,304
|
953.0
|
1,198
|
1,181
|
1,531
|
Announcement Date
|
19/06/18
|
24/06/19
|
29/06/20
|
25/06/21
|
24/06/22
|
29/06/23
|
Fiscal Period: März |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
13,110
|
13,400
|
13,576
|
15,315
|
14,645
|
16,450
|
EBITDA
1 |
3,081
|
2,482
|
2,397
|
2,399
|
2,657
|
3,032
|
EBIT
1 |
2,917
|
2,308
|
2,209
|
2,252
|
2,502
|
2,871
|
Operating Margin
|
22.25%
|
17.22%
|
16.27%
|
14.7%
|
17.08%
|
17.45%
|
Earnings before Tax (EBT)
1 |
2,856
|
2,354
|
1,966
|
1,974
|
2,569
|
2,919
|
Net income
1 |
1,852
|
1,599
|
1,233
|
1,394
|
1,716
|
2,114
|
Net margin
|
14.13%
|
11.93%
|
9.08%
|
9.1%
|
11.72%
|
12.85%
|
EPS
2 |
97.41
|
84.05
|
64.84
|
73.37
|
90.27
|
111.1
|
Free Cash Flow
1 |
1,210
|
1,476
|
-1,550
|
3,141
|
44
|
-245
|
FCF margin
|
9.23%
|
11.02%
|
-11.42%
|
20.51%
|
0.3%
|
-1.49%
|
FCF Conversion (EBITDA)
|
39.28%
|
59.49%
|
-
|
130.95%
|
1.66%
|
-
|
FCF Conversion (Net income)
|
65.34%
|
92.34%
|
-
|
225.35%
|
2.56%
|
-
|
Dividend per Share
2 |
41.75
|
46.00
|
46.00
|
37.00
|
46.00
|
56.00
|
Announcement Date
|
19/06/18
|
24/06/19
|
29/06/20
|
25/06/21
|
24/06/22
|
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 |
6,301
|
5,618
|
5,855
|
3,742
|
3,310
|
6,773
|
5,511
|
5,423
|
11,463
|
5,528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
916
|
244
|
528
|
793
|
411
|
754
|
1,562
|
602
|
1,580
|
1,223
|
Operating Margin
|
14.54%
|
4.34%
|
9.02%
|
21.19%
|
12.42%
|
11.13%
|
28.34%
|
11.1%
|
13.78%
|
22.12%
|
Earnings before Tax (EBT)
1 |
862
|
-81
|
532
|
804
|
520
|
909
|
1,457
|
638
|
1,621
|
1,206
|
Net income
1 |
582
|
-44
|
334
|
565
|
345
|
623
|
1,012
|
493
|
1,275
|
869
|
Net margin
|
9.24%
|
-0.78%
|
5.7%
|
15.1%
|
10.42%
|
9.2%
|
18.36%
|
9.09%
|
11.12%
|
15.72%
|
EPS
2 |
30.66
|
-2.350
|
17.61
|
29.68
|
18.14
|
32.76
|
53.19
|
25.92
|
66.98
|
45.61
|
Dividend per Share
|
23.00
|
15.00
|
18.00
|
-
|
-
|
23.00
|
-
|
-
|
33.00
|
-
|
Announcement Date
|
07/11/19
|
06/11/20
|
05/11/21
|
04/02/22
|
05/08/22
|
04/11/22
|
07/02/23
|
03/08/23
|
07/11/23
|
06/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7,777
|
8,182
|
5,751
|
8,391
|
8,490
|
6,855
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,210
|
1,477
|
-1,550
|
3,141
|
44
|
-245
|
ROE (net income / shareholders' equity)
|
18.2%
|
14.6%
|
10.5%
|
11.4%
|
13.2%
|
14.7%
|
ROA (Net income/ Total Assets)
|
14.6%
|
10.9%
|
9.79%
|
8.82%
|
8.86%
|
9.29%
|
Assets
1 |
12,672
|
14,646
|
12,597
|
15,798
|
19,375
|
22,749
|
Book Value Per Share
2 |
566.0
|
606.0
|
626.0
|
663.0
|
718.0
|
780.0
|
Cash Flow per Share
2 |
409.0
|
431.0
|
329.0
|
547.0
|
519.0
|
491.0
|
Capex
1 |
28
|
111
|
116
|
86
|
111
|
169
|
Capex / Sales
|
0.21%
|
0.83%
|
0.85%
|
0.56%
|
0.76%
|
1.03%
|
Announcement Date
|
19/06/18
|
24/06/19
|
29/06/20
|
25/06/21
|
24/06/22
|
29/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +7.13% | 227M | | +11.04% | 7.72B | | -26.70% | 3.36B | | +12.31% | 2.83B | | +0.33% | 1.57B | | -9.80% | 1.09B | | +25.17% | 847M | | -6.05% | 735M | | -2.50% | 615M | | -20.38% | 529M |
Management Consulting Services
|