Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,983
JPY
|
+0.10%
|
|
+0.30%
|
+21.58%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
144,061
|
88,793
|
117,783
|
109,951
|
153,947
|
278,190
|
-
|
-
|
Enterprise Value (EV)
1 |
144,061
|
88,793
|
117,783
|
109,951
|
153,947
|
278,190
|
278,190
|
278,190
|
P/E ratio
|
6.32
x
|
4.58
x
|
6.57
x
|
4.61
x
|
5.99
x
|
11.3
x
|
9.58
x
|
8.08
x
|
Yield
|
3.19%
|
4.92%
|
3.77%
|
4.62%
|
4.14%
|
2.65%
|
3.03%
|
3.53%
|
Capitalization / Revenue
|
1
x
|
0.63
x
|
0.87
x
|
0.79
x
|
0.96
x
|
1.59
x
|
1.53
x
|
1.47
x
|
EV / Revenue
|
1
x
|
0.63
x
|
0.87
x
|
0.79
x
|
0.96
x
|
1.59
x
|
1.53
x
|
1.47
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.28
x
|
0.18
x
|
0.22
x
|
0.21
x
|
0.29
x
|
0.5
x
|
0.48
x
|
0.46
x
|
Nbr of stocks (in thousands)
|
153,257
|
145,562
|
148,154
|
145,246
|
141,496
|
140,287
|
-
|
-
|
Reference price
2 |
940.0
|
610.0
|
795.0
|
757.0
|
1,088
|
1,983
|
1,983
|
1,983
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/12/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
143,740
|
141,698
|
134,949
|
138,484
|
160,448
|
174,700
|
181,300
|
188,800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
36,228
|
28,610
|
30,665
|
36,422
|
23,696
|
26,500
|
40,000
|
51,700
|
Operating Margin
|
25.2%
|
20.19%
|
22.72%
|
26.3%
|
14.77%
|
15.17%
|
22.06%
|
27.38%
|
Earnings before Tax (EBT)
1 |
34,054
|
29,148
|
25,898
|
37,154
|
34,111
|
37,100
|
40,300
|
44,100
|
Net income
1 |
22,899
|
20,222
|
18,088
|
24,236
|
26,064
|
25,100
|
28,500
|
33,250
|
Net margin
|
15.93%
|
14.27%
|
13.4%
|
17.5%
|
16.24%
|
14.37%
|
15.72%
|
17.61%
|
EPS
2 |
148.8
|
133.3
|
121.0
|
164.3
|
181.6
|
175.8
|
207.0
|
245.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
30.00
|
30.00
|
30.00
|
35.00
|
45.00
|
52.50
|
60.00
|
70.00
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/12/22
|
5/12/23
|
-
|
-
|
-
|
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 |
71,652
|
66,456
|
70,040
|
35,128
|
36,930
|
73,839
|
47,381
|
45,290
|
91,261
|
47,463
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
15,214
|
13,794
|
23,029
|
7,468
|
12,128
|
18,914
|
14,308
|
12,619
|
22,116
|
6,778
|
Net income
1 |
11,175
|
9,444
|
15,655
|
4,385
|
8,283
|
13,500
|
12,323
|
8,565
|
15,407
|
4,449
|
Net margin
|
15.6%
|
14.21%
|
22.35%
|
12.48%
|
22.43%
|
18.28%
|
26.01%
|
18.91%
|
16.88%
|
9.37%
|
EPS
2 |
73.40
|
63.15
|
105.7
|
29.67
|
57.40
|
93.56
|
85.64
|
60.53
|
108.9
|
31.59
|
Dividend per Share
|
12.50
|
15.00
|
15.00
|
-
|
-
|
17.50
|
-
|
-
|
25.00
|
-
|
Announcement Date
|
11/6/19
|
11/6/20
|
11/9/21
|
2/7/22
|
8/8/22
|
11/10/22
|
2/6/23
|
8/7/23
|
11/7/23
|
2/9/24
|
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)
|
4.4%
|
4%
|
3.5%
|
4.6%
|
5%
|
4.8%
|
5.1%
|
5.4%
|
ROA (Net income/ Total Assets)
|
0.34%
|
0.27%
|
0.23%
|
0.3%
|
0.26%
|
0.3%
|
0.3%
|
0.3%
|
Assets
1 |
6,790,925
|
7,489,907
|
7,737,851
|
8,065,225
|
10,105,067
|
8,366,667
|
9,500,000
|
11,083,333
|
Book Value Per Share
2 |
3,299
|
3,351
|
3,664
|
3,618
|
3,744
|
3,966
|
4,109
|
4,315
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/12/21
|
5/12/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
1,983
JPY Average target price
1,980
JPY Spread / Average Target -0.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.58% | 1.76B | | +12.96% | 208B | | +4.26% | 74.48B | | +8.91% | 54.78B | | +3.95% | 48.35B | | +13.68% | 47B | | +21.47% | 45.25B | | +10.41% | 36.35B | | -16.09% | 35.27B | | -96.60% | 32.25B |
Commercial Banks
|