Delayed
Japan Exchange
11:51:07 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
4,807
JPY
|
+0.35%
|
|
+1.16%
|
+15.19%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
798,920
|
646,310
|
651,385
|
774,374
|
891,942
|
1,147,675
|
-
|
-
|
Enterprise Value (EV)
1 |
697,224
|
473,513
|
495,647
|
627,595
|
790,820
|
1,123,844
|
1,134,375
|
1,143,575
|
P/E ratio
|
-22.4
x
|
9.78
x
|
26
x
|
8.09
x
|
11.5
x
|
10.5
x
|
11.4
x
|
12.8
x
|
Yield
|
2.42%
|
2.78%
|
2.76%
|
2.22%
|
1.73%
|
1.37%
|
1.45%
|
1.54%
|
Capitalization / Revenue
|
0.57
x
|
0.46
x
|
0.49
x
|
0.58
x
|
0.65
x
|
0.79
x
|
0.78
x
|
0.77
x
|
EV / Revenue
|
0.5
x
|
0.34
x
|
0.37
x
|
0.47
x
|
0.58
x
|
0.79
x
|
0.77
x
|
0.77
x
|
EV / EBITDA
|
6.3
x
|
4.28
x
|
4.94
x
|
5.3
x
|
6.97
x
|
8.6
x
|
8.23
x
|
7.6
x
|
EV / FCF
|
25
x
|
12.9
x
|
46.4
x
|
14.7
x
|
61
x
|
12.4
x
|
16
x
|
13.7
x
|
FCF Yield
|
4%
|
7.77%
|
2.16%
|
6.82%
|
1.64%
|
8.09%
|
6.24%
|
7.32%
|
Price to Book
|
0.8
x
|
0.71
x
|
0.62
x
|
0.71
x
|
0.89
x
|
0.96
x
|
0.99
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
301,821
|
280,882
|
280,890
|
269,067
|
240,740
|
239,598
|
-
|
-
|
Reference price
2 |
2,647
|
2,301
|
2,319
|
2,878
|
3,705
|
4,790
|
4,790
|
4,790
|
Announcement Date
|
5/14/19
|
5/27/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/13/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,401,505
|
1,401,894
|
1,335,439
|
1,344,147
|
1,373,209
|
1,424,822
|
1,473,000
|
1,483,233
|
EBITDA
1 |
110,729
|
110,748
|
100,422
|
118,463
|
113,514
|
124,100
|
137,833
|
150,500
|
EBIT
1 |
49,898
|
56,274
|
49,529
|
66,788
|
61,233
|
75,450
|
78,500
|
88,833
|
Operating Margin
|
3.56%
|
4.01%
|
3.71%
|
4.97%
|
4.46%
|
5.3%
|
5.33%
|
5.99%
|
Earnings before Tax (EBT)
1 |
-18,685
|
102,719
|
46,400
|
126,890
|
119,733
|
143,012
|
141,250
|
116,500
|
Net income
1 |
-35,668
|
69,497
|
25,088
|
97,182
|
85,692
|
110,929
|
106,500
|
82,933
|
Net margin
|
-2.54%
|
4.96%
|
1.88%
|
7.23%
|
6.24%
|
7.79%
|
7.23%
|
5.59%
|
EPS
2 |
-118.2
|
235.2
|
89.32
|
355.8
|
321.3
|
443.1
|
421.6
|
374.1
|
Free Cash Flow
1 |
27,868
|
36,775
|
10,689
|
42,820
|
12,972
|
86,400
|
70,750
|
83,667
|
FCF margin
|
1.99%
|
2.62%
|
0.8%
|
3.19%
|
0.94%
|
6.1%
|
4.8%
|
5.64%
|
FCF Conversion (EBITDA)
|
25.17%
|
33.21%
|
10.64%
|
36.15%
|
11.43%
|
69.62%
|
51.33%
|
55.59%
|
FCF Conversion (Net income)
|
-
|
52.92%
|
42.61%
|
44.06%
|
15.14%
|
90.38%
|
66.43%
|
100.88%
|
Dividend per Share
2 |
64.00
|
64.00
|
64.00
|
64.00
|
64.00
|
64.00
|
69.67
|
74.00
|
Announcement Date
|
5/14/19
|
5/27/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/13/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
694,150
|
-
|
644,638
|
325,249
|
657,168
|
344,492
|
342,487
|
334,433
|
334,049
|
668,482
|
355,078
|
349,649
|
-
|
345,098
|
348,654
|
693,752
|
367,500
|
363,570
|
-
|
359,600
|
353,700
|
-
|
378,300
|
381,400
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
25,689
|
-
|
17,563
|
14,325
|
30,831
|
18,427
|
17,530
|
16,917
|
10,674
|
27,591
|
16,992
|
16,650
|
-
|
13,282
|
14,250
|
27,532
|
24,470
|
23,448
|
-
|
15,850
|
15,500
|
-
|
24,150
|
23,500
|
-
|
-
|
-
|
Operating Margin
|
3.7%
|
-
|
2.72%
|
4.4%
|
4.69%
|
5.35%
|
5.12%
|
5.06%
|
3.2%
|
4.13%
|
4.79%
|
4.76%
|
-
|
3.85%
|
4.09%
|
3.97%
|
6.66%
|
6.45%
|
-
|
4.41%
|
4.38%
|
-
|
6.38%
|
6.16%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
109,250
|
-
|
19,212
|
-
|
43,016
|
51,763
|
-
|
23,474
|
-
|
39,401
|
47,855
|
-
|
-
|
79,007
|
-
|
96,405
|
30,437
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
75,495
|
-
|
11,434
|
-
|
33,812
|
35,739
|
-
|
15,739
|
12,194
|
27,933
|
36,512
|
21,247
|
-
|
58,056
|
-
|
76,230
|
22,329
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
10.88%
|
-
|
1.77%
|
-
|
5.15%
|
10.37%
|
-
|
4.71%
|
3.65%
|
4.18%
|
10.28%
|
6.08%
|
-
|
16.82%
|
-
|
10.99%
|
6.08%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
250.3
|
-
|
40.71
|
-
|
122.3
|
131.3
|
-
|
58.58
|
-
|
104.2
|
136.8
|
-
|
-
|
225.1
|
-
|
297.9
|
91.51
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
32.00
|
32.00
|
32.00
|
-
|
32.00
|
-
|
-
|
-
|
-
|
32.00
|
-
|
-
|
32.00
|
-
|
-
|
32.00
|
-
|
-
|
32.00
|
-
|
-
|
32.00
|
-
|
-
|
32.00
|
32.00
|
32.00
|
Announcement Date
|
11/12/19
|
5/27/20
|
11/10/20
|
11/12/21
|
11/12/21
|
2/10/22
|
5/13/22
|
8/10/22
|
11/11/22
|
11/11/22
|
2/9/23
|
5/12/23
|
5/12/23
|
8/8/23
|
11/10/23
|
11/10/23
|
2/9/24
|
5/13/24
|
5/13/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
101,696
|
172,797
|
155,738
|
146,779
|
101,122
|
80,300
|
13,300
|
4,100
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27,868
|
36,775
|
10,689
|
42,820
|
12,972
|
86,400
|
70,750
|
83,667
|
ROE (net income / shareholders' equity)
|
-3.5%
|
7.3%
|
2.6%
|
9.1%
|
7.9%
|
9.8%
|
9.6%
|
7.43%
|
ROA (Net income/ Total Assets)
|
3.25%
|
3.65%
|
3.38%
|
4.39%
|
4.51%
|
5.21%
|
4.85%
|
5.3%
|
Assets
1 |
-1,097,585
|
1,904,909
|
742,657
|
2,213,784
|
1,898,512
|
2,127,510
|
2,195,876
|
1,564,780
|
Book Value Per Share
2 |
3,301
|
3,260
|
3,717
|
4,058
|
4,158
|
4,866
|
4,848
|
5,140
|
Cash Flow per Share
2 |
77.60
|
420.0
|
271.0
|
543.0
|
515.0
|
667.0
|
696.0
|
605.0
|
Capex
1 |
41,103
|
57,162
|
71,649
|
50,699
|
78,082
|
68,368
|
78,333
|
78,333
|
Capex / Sales
|
2.93%
|
4.08%
|
5.37%
|
3.77%
|
5.69%
|
4.8%
|
5.32%
|
5.28%
|
Announcement Date
|
5/14/19
|
5/27/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/13/24
|
-
|
-
|
Last Close Price
4,790
JPY Average target price
5,117
JPY Spread / Average Target +6.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.19% | 7.37B | | +0.97% | 7.86B | | -34.89% | 1.21B | | +180.00% | 1.21B | | +6.01% | 1.01B | | -12.10% | 931M | | -6.39% | 537M | | -16.97% | 533M | | -7.61% | 467M | | -31.25% | 418M |
Other Commercial Printing Services
|