Market Closed -
OTC Markets
18:51:20 02/06/2022 BST
|
5-day change
|
1st Jan Change
|
5.62
USD
|
-3.27%
|
|
-.--%
|
-.--%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
237,831
|
155,272
|
181,926
|
162,270
|
183,012
|
391,003
|
-
|
-
|
Enterprise Value (EV)
1 |
237,831
|
155,272
|
181,926
|
162,270
|
183,012
|
340,969
|
391,003
|
391,003
|
P/E ratio
|
9.91
x
|
6.12
x
|
7.39
x
|
-12.8
x
|
10.5
x
|
13.6
x
|
11.9
x
|
10.1
x
|
Yield
|
2.35%
|
3.92%
|
3.53%
|
4.12%
|
3.82%
|
2.76%
|
3.35%
|
3.8%
|
Capitalization / Revenue
|
1.46
x
|
0.89
x
|
0.99
x
|
1.1
x
|
1.16
x
|
1.85
x
|
1.97
x
|
1.91
x
|
EV / Revenue
|
1.46
x
|
0.89
x
|
0.99
x
|
1.1
x
|
1.16
x
|
1.85
x
|
1.97
x
|
1.91
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.36
x
|
0.25
x
|
0.27
x
|
0.26
x
|
0.3
x
|
0.52
x
|
0.62
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
253,551
|
253,712
|
247,183
|
238,632
|
225,384
|
216,622
|
-
|
-
|
Reference price
2 |
938.0
|
612.0
|
736.0
|
680.0
|
812.0
|
1,805
|
1,805
|
1,805
|
Announcement Date
|
10/05/19
|
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 |
162,590
|
175,405
|
183,255
|
147,016
|
157,324
|
184,753
|
198,600
|
205,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32,847
|
36,284
|
28,470
|
14,321
|
-
|
44,000
|
60,100
|
70,200
|
Operating Margin
|
20.2%
|
20.69%
|
15.54%
|
9.74%
|
-
|
24.1%
|
30.26%
|
34.24%
|
Earnings before Tax (EBT)
|
33,317
|
36,357
|
36,795
|
-5,503
|
26,686
|
37,210
|
-
|
-
|
Net income
1 |
23,148
|
25,391
|
24,957
|
-13,005
|
17,894
|
25,216
|
33,000
|
38,450
|
Net margin
|
14.24%
|
14.48%
|
13.62%
|
-8.85%
|
11.37%
|
13.65%
|
16.62%
|
18.76%
|
EPS
2 |
94.65
|
100.1
|
99.63
|
-53.29
|
77.41
|
114.2
|
152.3
|
178.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.00
|
24.00
|
26.00
|
28.00
|
31.00
|
43.00
|
60.50
|
68.50
|
Announcement Date
|
10/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 S2
|
---|
Net sales
1 |
86,705
|
-
|
75,575
|
75,441
|
37,276
|
37,247
|
74,312
|
40,082
|
45,680
|
89,479
|
45,852
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
18,262
|
-
|
12,272
|
20,590
|
12,468
|
10,579
|
16,503
|
9,602
|
12,536
|
19,831
|
12,160
|
-
|
Net income
1 |
12,815
|
-
|
8,449
|
12,145
|
8,663
|
7,627
|
12,264
|
6,520
|
8,773
|
13,571
|
8,032
|
-
|
Net margin
|
14.78%
|
-
|
11.18%
|
16.1%
|
23.24%
|
20.48%
|
16.5%
|
16.27%
|
19.21%
|
15.17%
|
17.52%
|
-
|
EPS
2 |
50.49
|
-
|
33.35
|
49.13
|
35.49
|
32.24
|
52.23
|
28.41
|
39.08
|
60.81
|
36.52
|
-
|
Dividend per Share
|
12.00
|
12.00
|
13.00
|
14.00
|
-
|
-
|
15.00
|
-
|
-
|
21.00
|
-
|
22.00
|
Announcement Date
|
07/11/19
|
15/05/20
|
13/11/20
|
12/11/21
|
04/02/22
|
05/08/22
|
11/11/22
|
03/02/23
|
04/08/23
|
10/11/23
|
02/02/24
|
10/05/24
|
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)
|
3.5%
|
4%
|
3.8%
|
-2%
|
2.9%
|
4%
|
5.1%
|
5.95%
|
ROA (Net income/ Total Assets)
|
0.32%
|
0.35%
|
0.3%
|
-0.06%
|
0.21%
|
0.3%
|
0.3%
|
0.3%
|
Assets
1 |
7,156,593
|
7,252,499
|
8,319,000
|
20,590,564
|
8,493,047
|
8,373,514
|
11,000,000
|
12,816,667
|
Book Value Per Share
2 |
2,581
|
2,459
|
2,730
|
2,652
|
2,718
|
3,009
|
2,891
|
3,064
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
1,805
JPY Average target price
1,700
JPY Spread / Average Target -5.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.07% | 569B | | +15.83% | 308B | | +20.94% | 259B | | +24.52% | 188B | | +28.19% | 172B | | +8.28% | 160B | | -0.45% | 156B | | +7.99% | 150B | | +13.51% | 143B |
Other Banks
|