Market Closed -
Japan Exchange
02:00:00 2024-05-09 am EDT
|
5-day change
|
1st Jan Change
|
850
JPY
|
0.00%
|
|
+0.35%
|
+3.41%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
77,755
|
43,101
|
63,899
|
35,203
|
37,814
|
37,627
|
-
|
-
|
Enterprise Value (EV)
1 |
77,755
|
88,654
|
63,899
|
35,203
|
37,814
|
42,408
|
37,627
|
37,627
|
P/E ratio
|
18.3
x
|
8.66
x
|
12.3
x
|
8.32
x
|
13.4
x
|
24.3
x
|
17.7
x
|
13.7
x
|
Yield
|
2%
|
4.16%
|
3.05%
|
6.02%
|
5.16%
|
4.71%
|
4.71%
|
5.29%
|
Capitalization / Revenue
|
3.26
x
|
1.64
x
|
2.38
x
|
1.4
x
|
1.67
x
|
2.08
x
|
1.38
x
|
1.45
x
|
EV / Revenue
|
3.26
x
|
1.64
x
|
2.38
x
|
1.4
x
|
1.67
x
|
2.08
x
|
1.38
x
|
1.45
x
|
EV / EBITDA
|
10,390,850
x
|
4,887,311
x
|
6,730,491
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.26
x
|
1.62
x
|
2.13
x
|
1.1
x
|
1.16
x
|
1.01
x
|
0.86
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
35,295
|
35,185
|
35,401
|
35,309
|
35,473
|
44,267
|
-
|
-
|
Reference price
2 |
2,203
|
1,225
|
1,805
|
997.0
|
1,066
|
850.0
|
850.0
|
850.0
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/11/21
|
5/10/22
|
5/11/23
|
5/8/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,844
|
26,202
|
26,821
|
25,189
|
22,601
|
20,405
|
27,250
|
26,037
|
EBITDA
|
7,483
|
8,819
|
9,494
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
6,905
|
7,798
|
8,084
|
6,936
|
5,162
|
3,587
|
-
|
-
|
Operating Margin
|
28.96%
|
29.76%
|
30.14%
|
27.54%
|
22.84%
|
17.58%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
6,264
|
7,315
|
7,745
|
6,151
|
4,119
|
2,327
|
3,127
|
3,647
|
Net income
1 |
4,312
|
4,972
|
5,177
|
4,239
|
2,821
|
1,517
|
2,071
|
2,466
|
Net margin
|
18.08%
|
18.98%
|
19.3%
|
16.83%
|
12.48%
|
7.43%
|
7.6%
|
9.47%
|
EPS
2 |
120.6
|
141.4
|
146.6
|
119.8
|
79.64
|
39.43
|
47.92
|
62.01
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
44.00
|
51.00
|
55.00
|
60.00
|
55.00
|
40.00
|
40.00
|
45.00
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/11/21
|
5/10/22
|
5/11/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
12,869
|
13,333
|
13,274
|
13,547
|
6,183
|
13,037
|
6,697
|
5,455
|
12,152
|
5,937
|
5,622
|
11,805
|
5,807
|
4,989
|
10,796
|
4,604
|
4,266
|
8,870
|
5,692
|
5,843
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
4,406
|
-
|
4,187
|
-
|
-
|
3,649
|
2,200
|
-
|
-
|
1,484
|
-
|
3,050
|
1,281
|
-
|
-
|
691
|
-
|
1,139
|
1,387
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
34.24%
|
-
|
31.54%
|
-
|
-
|
27.99%
|
32.85%
|
-
|
-
|
25%
|
-
|
25.84%
|
22.06%
|
-
|
-
|
15.01%
|
-
|
12.84%
|
24.37%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
4,187
|
3,128
|
3,981
|
3,764
|
1,493
|
3,322
|
2,053
|
776
|
2,829
|
1,217
|
1,340
|
2,557
|
1,106
|
456
|
1,562
|
449
|
315
|
764
|
1,071
|
492
|
-
|
-
|
-
|
-
|
Net income
1 |
2,873
|
2,099
|
2,698
|
2,479
|
1,032
|
2,293
|
1,417
|
529
|
1,946
|
841
|
929
|
1,770
|
760
|
291
|
1,051
|
310
|
223
|
533
|
732
|
252
|
700
|
500
|
500
|
442.6
|
Net margin
|
22.32%
|
15.74%
|
20.33%
|
18.3%
|
16.69%
|
17.59%
|
21.16%
|
9.7%
|
16.01%
|
14.17%
|
16.52%
|
14.99%
|
13.09%
|
5.83%
|
9.74%
|
6.73%
|
5.23%
|
6.01%
|
12.86%
|
4.31%
|
-
|
-
|
-
|
-
|
EPS
2 |
81.84
|
-
|
76.60
|
-
|
29.14
|
64.64
|
40.10
|
15.04
|
-
|
23.82
|
26.24
|
50.06
|
21.42
|
8.160
|
-
|
8.740
|
6.260
|
15.00
|
19.61
|
4.820
|
15.66
|
11.18
|
11.18
|
9.898
|
Dividend per Share
2 |
25.00
|
-
|
25.00
|
-
|
30.00
|
30.00
|
-
|
30.00
|
-
|
-
|
30.00
|
30.00
|
-
|
25.00
|
-
|
-
|
20.00
|
20.00
|
-
|
20.00
|
-
|
20.00
|
-
|
20.00
|
Announcement Date
|
11/7/19
|
5/12/20
|
11/5/20
|
5/11/21
|
11/11/21
|
11/11/21
|
2/7/22
|
5/10/22
|
5/10/22
|
8/9/22
|
11/14/22
|
11/14/22
|
2/9/23
|
5/11/23
|
5/11/23
|
8/3/23
|
11/7/23
|
11/7/23
|
2/6/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
45,553
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.165
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.1%
|
19.7%
|
18.3%
|
21.2%
|
8.7%
|
5.44%
|
4.98%
|
6.39%
|
ROA (Net income/ Total Assets)
|
6.82%
|
6.31%
|
5.21%
|
3.9%
|
2.75%
|
1.37%
|
-
|
-
|
Assets
1 |
63,225
|
78,839
|
99,378
|
108,706
|
102,501
|
110,814
|
-
|
-
|
Book Value Per Share
2 |
675.0
|
757.0
|
848.0
|
903.0
|
921.0
|
949.0
|
987.0
|
979.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/14/19
|
5/12/20
|
5/11/21
|
5/10/22
|
5/11/23
|
5/8/24
|
-
|
-
|
Average target price
855
JPY Spread / Average Target +0.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.41% | 242M | | +3.89% | 2.67B | | +13.33% | 2.32B | | -5.79% | 1.11B | | +8.90% | 742M | | +14.75% | 568M | | +1.63% | 304M | | -.--% | 292M | | +50.93% | 191M | | +6.28% | 189M |
Personal & Car Loans
|