Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
924
JPY
|
-0.32%
|
|
-10.47%
|
+14.07%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,766
|
40,910
|
53,113
|
32,600
|
38,096
|
82,667
|
-
|
-
|
Enterprise Value (EV)
1 |
125,535
|
112,009
|
129,721
|
123,143
|
108,624
|
104,944
|
94,523
|
95,238
|
P/E ratio
|
13.9
x
|
6.43
x
|
13
x
|
9.85
x
|
3.6
x
|
8.18
x
|
5.51
x
|
4.52
x
|
Yield
|
1.83%
|
2.19%
|
1.69%
|
2.75%
|
3.52%
|
2.98%
|
4.33%
|
5.41%
|
Capitalization / Revenue
|
0.11
x
|
0.09
x
|
0.11
x
|
0.06
x
|
0.05
x
|
0.13
x
|
0.1
x
|
0.09
x
|
EV / Revenue
|
0.27
x
|
0.24
x
|
0.28
x
|
0.22
x
|
0.15
x
|
0.13
x
|
0.11
x
|
0.11
x
|
EV / EBITDA
|
4.2
x
|
3.19
x
|
4.11
x
|
-
|
2.91
x
|
2.26
x
|
2.01
x
|
1.8
x
|
EV / FCF
|
-22.6
x
|
15.1
x
|
-69
x
|
-
|
4.27
x
|
3.04
x
|
4.33
x
|
25.3
x
|
FCF Yield
|
-4.42%
|
6.63%
|
-1.45%
|
-
|
23.4%
|
32.9%
|
23.1%
|
3.95%
|
Price to Book
|
0.74
x
|
0.61
x
|
0.68
x
|
0.39
x
|
0.4
x
|
0.84
x
|
0.72
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
89,478
|
89,519
|
89,567
|
89,561
|
89,427
|
89,466
|
-
|
-
|
Reference price
2 |
545.0
|
457.0
|
593.0
|
364.0
|
426.0
|
924.0
|
924.0
|
924.0
|
Announcement Date
|
4/25/19
|
4/28/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
461,705
|
476,165
|
466,809
|
572,118
|
708,072
|
795,802
|
850,000
|
900,000
|
EBITDA
1 |
29,880
|
35,118
|
31,552
|
-
|
37,353
|
50,000
|
47,000
|
53,000
|
EBIT
1 |
6,797
|
10,621
|
7,780
|
6,115
|
7,681
|
19,213
|
23,000
|
27,000
|
Operating Margin
|
1.47%
|
2.23%
|
1.67%
|
1.07%
|
1.08%
|
2.41%
|
2.71%
|
3%
|
Earnings before Tax (EBT)
1 |
6,158
|
10,340
|
7,942
|
6,255
|
7,917
|
18,489
|
22,200
|
27,000
|
Net income
1 |
3,509
|
6,357
|
4,095
|
3,307
|
10,576
|
12,831
|
15,000
|
18,300
|
Net margin
|
0.76%
|
1.34%
|
0.88%
|
0.58%
|
1.49%
|
1.61%
|
1.76%
|
2.03%
|
EPS
2 |
39.22
|
71.03
|
45.73
|
36.94
|
118.3
|
143.4
|
167.7
|
204.5
|
Free Cash Flow
1 |
-5,551
|
7,422
|
-1,880
|
-
|
25,436
|
37,124
|
21,814
|
3,758
|
FCF margin
|
-1.2%
|
1.56%
|
-0.4%
|
-
|
3.59%
|
4.53%
|
2.57%
|
0.42%
|
FCF Conversion (EBITDA)
|
-
|
21.13%
|
-
|
-
|
68.1%
|
74.25%
|
46.41%
|
7.09%
|
FCF Conversion (Net income)
|
-
|
116.75%
|
-
|
-
|
240.51%
|
299.39%
|
145.43%
|
20.54%
|
Dividend per Share
2 |
10.00
|
10.00
|
10.00
|
10.00
|
15.00
|
35.00
|
40.00
|
50.00
|
Announcement Date
|
4/25/19
|
4/28/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
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 |
234,963
|
186,463
|
263,631
|
144,515
|
153,488
|
326,457
|
188,290
|
204,673
|
403,340
|
206,826
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,972
|
-4,514
|
1,297
|
939
|
-2,009
|
-289
|
2,761
|
4,729
|
9,445
|
6,564
|
Operating Margin
|
2.54%
|
-2.42%
|
0.49%
|
0.65%
|
-1.31%
|
-0.09%
|
1.47%
|
2.31%
|
2.34%
|
3.17%
|
Earnings before Tax (EBT)
1 |
6,260
|
-4,355
|
639
|
1,533
|
-1,625
|
-208
|
2,642
|
4,865
|
9,527
|
6,082
|
Net income
1 |
5,125
|
-4,374
|
-1,359
|
876
|
-1,747
|
-1,102
|
1,767
|
3,074
|
6,739
|
4,026
|
Net margin
|
2.18%
|
-2.35%
|
-0.52%
|
0.61%
|
-1.14%
|
-0.34%
|
0.94%
|
1.5%
|
1.67%
|
1.95%
|
EPS
2 |
57.27
|
-48.86
|
-15.19
|
9.790
|
-19.54
|
-12.33
|
19.77
|
34.38
|
75.34
|
45.01
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
Announcement Date
|
10/30/19
|
10/28/20
|
10/28/21
|
2/1/22
|
7/28/22
|
10/27/22
|
2/2/23
|
7/27/23
|
10/30/23
|
2/1/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
76,769
|
71,099
|
76,608
|
90,543
|
70,528
|
30,092
|
11,856
|
12,571
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.569
x
|
2.025
x
|
2.428
x
|
-
|
1.888
x
|
0.6018
x
|
0.2523
x
|
0.2372
x
|
Free Cash Flow
1 |
-5,551
|
7,422
|
-1,880
|
-
|
25,436
|
37,124
|
21,814
|
3,758
|
ROE (net income / shareholders' equity)
|
5.3%
|
9.5%
|
5.6%
|
4.1%
|
11.9%
|
11.7%
|
13.7%
|
15%
|
ROA (Net income/ Total Assets)
|
2.56%
|
3.97%
|
2.93%
|
2.6%
|
2.47%
|
5.65%
|
6.9%
|
8.1%
|
Assets
1 |
137,308
|
160,257
|
139,820
|
127,011
|
428,360
|
227,122
|
217,391
|
225,926
|
Book Value Per Share
2 |
735.0
|
754.0
|
867.0
|
940.0
|
1,052
|
1,390
|
1,288
|
1,442
|
Cash Flow per Share
2 |
297.0
|
345.0
|
311.0
|
310.0
|
450.0
|
486.0
|
436.0
|
495.0
|
Capex
1 |
33,076
|
26,598
|
24,654
|
37,010
|
31,293
|
24,000
|
23,000
|
24,000
|
Capex / Sales
|
7.16%
|
5.59%
|
5.28%
|
6.47%
|
4.42%
|
2.93%
|
2.71%
|
2.67%
|
Announcement Date
|
4/25/19
|
4/28/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Average target price
1,100
JPY Spread / Average Target +19.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.07% | 526M | | +26.07% | 48.82B | | +23.77% | 20.08B | | -13.30% | 19.02B | | +33.27% | 17.43B | | -3.59% | 14.97B | | -15.44% | 13.69B | | -20.44% | 13B | | +33.81% | 11.96B | | +27.60% | 10.65B |
Other Auto, Truck & Motorcycle Parts
|