Market Closed -
Japan Exchange
02:00:00 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
4,408
JPY
|
+0.18%
|
|
-1.30%
|
+19.09%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
186,595
|
108,001
|
212,937
|
234,810
|
242,803
|
409,770
|
-
|
-
|
Enterprise Value (EV)
1 |
172,356
|
87,816
|
181,578
|
184,168
|
185,281
|
431,011
|
349,459
|
338,512
|
P/E ratio
|
12.4
x
|
12
x
|
16.1
x
|
12.8
x
|
12
x
|
19.8
x
|
16
x
|
14.5
x
|
Yield
|
1.89%
|
3.27%
|
1.66%
|
2.2%
|
2.52%
|
1.67%
|
1.94%
|
2.09%
|
Capitalization / Revenue
|
0.88
x
|
0.52
x
|
1.02
x
|
0.89
x
|
0.85
x
|
1.5
x
|
1.34
x
|
1.26
x
|
EV / Revenue
|
0.81
x
|
0.43
x
|
0.87
x
|
0.7
x
|
0.65
x
|
1.5
x
|
1.14
x
|
1.04
x
|
EV / EBITDA
|
7.26
x
|
4.07
x
|
5.64
x
|
4.83
x
|
4.8
x
|
10.6
x
|
7.42
x
|
6.67
x
|
EV / FCF
|
19.5
x
|
7.68
x
|
11.2
x
|
10.6
x
|
23.2
x
|
25
x
|
30.5
x
|
17.3
x
|
FCF Yield
|
5.13%
|
13%
|
8.96%
|
9.48%
|
4.3%
|
4%
|
3.28%
|
5.77%
|
Price to Book
|
1.04
x
|
0.61
x
|
1.06
x
|
1.02
x
|
0.95
x
|
1.43
x
|
1.32
x
|
1.29
x
|
Nbr of stocks (in thousands)
|
94,121
|
94,118
|
94,116
|
94,112
|
94,110
|
93,130
|
-
|
-
|
Reference price
2 |
1,982
|
1,148
|
2,262
|
2,495
|
2,580
|
4,400
|
4,400
|
4,400
|
Announcement Date
|
5/13/19
|
5/18/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/13/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
212,952
|
206,620
|
209,002
|
263,114
|
284,939
|
287,300
|
306,100
|
326,359
|
EBITDA
1 |
23,739
|
21,563
|
32,173
|
38,108
|
38,597
|
40,840
|
47,082
|
50,716
|
EBIT
1 |
13,587
|
10,285
|
19,914
|
24,887
|
24,823
|
27,200
|
31,513
|
35,259
|
Operating Margin
|
6.38%
|
4.98%
|
9.53%
|
9.46%
|
8.71%
|
9.47%
|
10.3%
|
10.8%
|
Earnings before Tax (EBT)
1 |
19,548
|
11,499
|
16,139
|
25,880
|
26,736
|
31,489
|
34,017
|
38,299
|
Net income
1 |
15,084
|
8,986
|
13,198
|
18,299
|
20,289
|
21,800
|
25,653
|
28,176
|
Net margin
|
7.08%
|
4.35%
|
6.31%
|
6.95%
|
7.12%
|
7.59%
|
8.38%
|
8.63%
|
EPS
2 |
160.3
|
95.48
|
140.2
|
194.4
|
215.6
|
233.7
|
274.8
|
303.4
|
Free Cash Flow
1 |
8,845
|
11,433
|
16,267
|
17,452
|
7,970
|
17,237
|
11,462
|
19,542
|
FCF margin
|
4.15%
|
5.53%
|
7.78%
|
6.63%
|
2.8%
|
6%
|
3.74%
|
5.99%
|
FCF Conversion (EBITDA)
|
37.26%
|
53.02%
|
50.56%
|
45.8%
|
20.65%
|
42.21%
|
24.34%
|
38.53%
|
FCF Conversion (Net income)
|
58.64%
|
127.23%
|
123.25%
|
95.37%
|
39.28%
|
79.07%
|
44.68%
|
69.36%
|
Dividend per Share
2 |
37.50
|
37.50
|
37.50
|
55.00
|
65.00
|
73.50
|
85.30
|
91.91
|
Announcement Date
|
5/13/19
|
5/18/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/13/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
104,982
|
90,201
|
65,653
|
128,315
|
67,613
|
67,186
|
71,733
|
71,737
|
143,470
|
73,179
|
68,290
|
70,254
|
71,688
|
141,942
|
73,512
|
71,846
|
74,200
|
75,500
|
78,900
|
76,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
8,311
|
3,938
|
6,942
|
13,522
|
7,462
|
3,903
|
6,732
|
5,750
|
12,482
|
7,531
|
4,810
|
6,499
|
6,105
|
12,604
|
7,936
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
7.92%
|
4.37%
|
10.57%
|
10.54%
|
11.04%
|
5.81%
|
9.38%
|
8.02%
|
8.7%
|
10.29%
|
7.04%
|
9.25%
|
8.52%
|
8.88%
|
10.8%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
9,043
|
4,264
|
7,054
|
13,957
|
7,829
|
4,094
|
6,348
|
6,131
|
12,479
|
8,774
|
5,483
|
7,564
|
7,154
|
14,718
|
8,843
|
7,928
|
8,200
|
8,900
|
10,300
|
8,800
|
Net income
1 |
7,286
|
3,164
|
5,033
|
10,277
|
5,860
|
2,162
|
4,711
|
4,519
|
9,230
|
6,925
|
4,134
|
5,712
|
5,362
|
11,074
|
6,955
|
3,771
|
6,200
|
6,800
|
7,800
|
6,700
|
Net margin
|
6.94%
|
3.51%
|
7.67%
|
8.01%
|
8.67%
|
3.22%
|
6.57%
|
6.3%
|
6.43%
|
9.46%
|
6.05%
|
8.13%
|
7.48%
|
7.8%
|
9.46%
|
5.25%
|
8.36%
|
9.01%
|
9.89%
|
8.82%
|
EPS
|
77.41
|
33.62
|
-
|
109.2
|
62.28
|
-
|
50.06
|
-
|
98.08
|
73.58
|
-
|
60.78
|
-
|
118.2
|
74.58
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
22.50
|
15.00
|
-
|
25.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
35.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/10/19
|
11/9/20
|
11/8/21
|
11/8/21
|
2/7/22
|
5/16/22
|
8/8/22
|
11/7/22
|
11/7/22
|
2/5/23
|
5/15/23
|
8/7/23
|
11/6/23
|
11/6/23
|
2/5/24
|
5/13/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
14,239
|
20,185
|
31,359
|
50,642
|
57,522
|
55,997
|
60,310
|
71,258
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,845
|
11,433
|
16,267
|
17,452
|
7,970
|
17,237
|
11,462
|
19,542
|
ROE (net income / shareholders' equity)
|
8.7%
|
5%
|
7%
|
8.5%
|
8.4%
|
7.8%
|
8.55%
|
9.21%
|
ROA (Net income/ Total Assets)
|
7.02%
|
4.05%
|
5.13%
|
7.22%
|
7.14%
|
7.68%
|
6.8%
|
7.8%
|
Assets
1 |
214,958
|
222,020
|
257,224
|
253,343
|
284,306
|
283,713
|
377,245
|
361,231
|
Book Value Per Share
2 |
1,900
|
1,882
|
2,127
|
2,442
|
2,713
|
3,234
|
3,334
|
3,415
|
Cash Flow per Share
2 |
268.0
|
215.0
|
270.0
|
335.0
|
362.0
|
380.0
|
356.0
|
471.0
|
Capex
1 |
11,346
|
10,773
|
11,138
|
14,408
|
18,313
|
22,980
|
23,800
|
21,300
|
Capex / Sales
|
5.33%
|
5.21%
|
5.33%
|
5.48%
|
6.43%
|
8%
|
7.78%
|
6.53%
|
Announcement Date
|
5/13/19
|
5/18/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/13/24
|
-
|
-
|
Last Close Price
4,400
JPY Average target price
4,700
JPY Spread / Average Target +6.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +19.09% | 2.63B | | +8.02% | 41.66B | | -21.54% | 21.78B | | -14.02% | 13.43B | | -8.19% | 10.37B | | -5.56% | 10.13B | | +22.55% | 8.53B | | +11.62% | 6.97B | | -27.51% | 5.51B | | -20.56% | 3.8B |
Plastics
|