Delayed
Japan Exchange
10:30:00 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
3,264
JPY
|
+0.74%
|
|
+2.10%
|
-12.49%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
275,079
|
359,065
|
652,688
|
697,008
|
553,261
|
403,792
|
-
|
-
|
Enterprise Value (EV)
1 |
272,693
|
356,108
|
642,141
|
677,422
|
564,999
|
451,773
|
477,199
|
474,696
|
P/E ratio
|
11.5
x
|
20
x
|
22.8
x
|
12.8
x
|
23.8
x
|
54.3
x
|
21.4
x
|
13.2
x
|
Yield
|
0.96%
|
0.91%
|
0.77%
|
1.44%
|
2.03%
|
2.48%
|
2.87%
|
2.98%
|
Capitalization / Revenue
|
1
x
|
1.27
x
|
2.17
x
|
1.99
x
|
1.73
x
|
1.4
x
|
1.15
x
|
1.06
x
|
EV / Revenue
|
0.99
x
|
1.26
x
|
2.13
x
|
1.94
x
|
1.77
x
|
1.4
x
|
1.36
x
|
1.25
x
|
EV / EBITDA
|
4.41
x
|
5.55
x
|
9.17
x
|
6.81
x
|
8.45
x
|
9.32
x
|
6.74
x
|
5.25
x
|
EV / FCF
|
29.1
x
|
30.8
x
|
60.2
x
|
43
x
|
-26.9
x
|
-10.7
x
|
-26.2
x
|
20.3
x
|
FCF Yield
|
3.44%
|
3.25%
|
1.66%
|
2.33%
|
-3.71%
|
-9.36%
|
-3.82%
|
4.94%
|
Price to Book
|
1.35
x
|
1.71
x
|
2.68
x
|
2.31
x
|
1.74
x
|
1.37
x
|
1.25
x
|
1.18
x
|
Nbr of stocks (in thousands)
|
126,357
|
125,503
|
125,517
|
125,587
|
124,608
|
124,627
|
-
|
-
|
Reference price
2 |
2,177
|
2,861
|
5,200
|
5,550
|
4,440
|
3,240
|
3,240
|
3,240
|
Announcement Date
|
5/13/19
|
5/12/20
|
5/13/21
|
5/10/22
|
5/9/23
|
5/8/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
274,349
|
282,329
|
300,920
|
349,636
|
319,504
|
322,647
|
349,810
|
379,221
|
EBITDA
1 |
61,784
|
64,198
|
70,022
|
99,505
|
66,883
|
48,470
|
70,750
|
90,501
|
EBIT
1 |
35,237
|
37,176
|
40,766
|
68,218
|
31,980
|
9,079
|
27,388
|
43,350
|
Operating Margin
|
12.84%
|
13.17%
|
13.55%
|
19.51%
|
10.01%
|
2.81%
|
7.83%
|
11.43%
|
Earnings before Tax (EBT)
1 |
28,110
|
23,818
|
37,010
|
71,872
|
31,102
|
13,073
|
25,059
|
42,901
|
Net income
1 |
23,687
|
18,022
|
28,615
|
54,361
|
23,216
|
8,317
|
19,510
|
31,559
|
Net margin
|
8.63%
|
6.38%
|
9.51%
|
15.55%
|
7.27%
|
2.58%
|
5.58%
|
8.32%
|
EPS
2 |
189.9
|
143.0
|
228.0
|
433.5
|
186.3
|
66.75
|
151.1
|
245.6
|
Free Cash Flow
1 |
9,386
|
11,560
|
10,664
|
15,764
|
-20,978
|
-43,354
|
-18,211
|
23,436
|
FCF margin
|
3.42%
|
4.09%
|
3.54%
|
4.51%
|
-6.57%
|
-13.49%
|
-5.21%
|
6.18%
|
FCF Conversion (EBITDA)
|
15.19%
|
18.01%
|
15.23%
|
15.84%
|
-
|
-
|
-
|
25.9%
|
FCF Conversion (Net income)
|
39.63%
|
64.14%
|
37.27%
|
29%
|
-
|
-
|
-
|
74.26%
|
Dividend per Share
2 |
21.00
|
26.00
|
40.00
|
80.00
|
90.00
|
90.00
|
92.86
|
96.54
|
Announcement Date
|
5/13/19
|
5/12/20
|
5/13/21
|
5/10/22
|
5/9/23
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
141,908
|
140,421
|
140,222
|
160,698
|
88,834
|
172,670
|
89,840
|
87,126
|
176,966
|
81,740
|
86,273
|
168,013
|
79,033
|
72,458
|
151,491
|
72,612
|
82,815
|
155,427
|
86,386
|
80,834
|
167,220
|
83,098
|
93,605
|
174,106
|
96,416
|
89,013
|
182,024
|
185,680
|
190,633
|
EBITDA
1 |
33,196
|
-
|
33,003
|
-
|
27,186
|
49,627
|
25,659
|
24,219
|
-
|
20,998
|
24,945
|
45,943
|
15,551
|
5,389
|
-
|
-
|
-
|
-
|
15,122
|
13,935
|
-
|
17,680
|
21,880
|
-
|
24,300
|
18,111
|
-
|
-
|
-
|
EBIT
1 |
20,298
|
16,878
|
19,126
|
21,640
|
19,508
|
34,655
|
17,644
|
15,919
|
33,563
|
13,142
|
16,476
|
29,618
|
6,462
|
-4,100
|
2,362
|
-577
|
2,720
|
2,143
|
4,900
|
2,036
|
6,936
|
5,028
|
8,336
|
18,317
|
9,542
|
6,165
|
17,968
|
24,031
|
26,068
|
Operating Margin
|
14.3%
|
12.02%
|
13.64%
|
13.47%
|
21.96%
|
20.07%
|
19.64%
|
18.27%
|
18.97%
|
16.08%
|
19.1%
|
17.63%
|
8.18%
|
-5.66%
|
1.56%
|
-0.79%
|
3.28%
|
1.38%
|
5.67%
|
2.52%
|
4.15%
|
6.05%
|
8.91%
|
10.52%
|
9.9%
|
6.93%
|
9.87%
|
12.94%
|
13.67%
|
Earnings before Tax (EBT)
1 |
18,588
|
-
|
15,030
|
-
|
20,406
|
35,743
|
18,347
|
17,782
|
-
|
17,004
|
17,978
|
34,982
|
2,594
|
-6,474
|
-3,880
|
1,251
|
4,980
|
6,231
|
1,103
|
5,739
|
-
|
9,324
|
11,524
|
-
|
13,684
|
7,940
|
-
|
-
|
-
|
Net income
1 |
15,332
|
2,690
|
11,442
|
17,173
|
15,479
|
28,448
|
13,411
|
12,502
|
25,913
|
12,236
|
12,644
|
24,880
|
1,973
|
-3,637
|
-1,664
|
903
|
2,497
|
3,400
|
276
|
4,641
|
4,917
|
5,820
|
8,055
|
13,273
|
9,607
|
5,687
|
13,011
|
17,558
|
19,086
|
Net margin
|
10.8%
|
1.92%
|
8.16%
|
10.69%
|
17.42%
|
16.48%
|
14.93%
|
14.35%
|
14.64%
|
14.97%
|
14.66%
|
14.81%
|
2.5%
|
-5.02%
|
-1.1%
|
1.24%
|
3.02%
|
2.19%
|
0.32%
|
5.74%
|
2.94%
|
7%
|
8.61%
|
7.62%
|
9.96%
|
6.39%
|
7.15%
|
9.46%
|
10.01%
|
EPS
2 |
121.3
|
21.77
|
91.16
|
-
|
123.3
|
226.6
|
106.8
|
100.1
|
206.9
|
98.20
|
101.5
|
199.7
|
15.83
|
-29.18
|
-13.35
|
7.250
|
20.04
|
27.29
|
2.210
|
37.25
|
39.46
|
26.86
|
43.56
|
98.00
|
54.50
|
30.42
|
96.00
|
129.0
|
140.0
|
Dividend per Share
2 |
11.00
|
-
|
15.00
|
-
|
40.00
|
40.00
|
-
|
40.00
|
-
|
-
|
45.00
|
45.00
|
-
|
45.00
|
45.00
|
-
|
45.00
|
45.00
|
-
|
45.00
|
-
|
-
|
50.00
|
-
|
-
|
50.00
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
5/12/20
|
11/9/20
|
5/13/21
|
11/5/21
|
11/5/21
|
2/4/22
|
5/10/22
|
5/10/22
|
8/3/22
|
11/7/22
|
11/7/22
|
2/7/23
|
5/9/23
|
5/9/23
|
8/3/23
|
11/7/23
|
11/7/23
|
2/7/24
|
5/8/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
11,738
|
59,313
|
73,407
|
70,904
|
Net Cash position
1 |
2,386
|
2,957
|
10,547
|
19,586
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.1755
x
|
1.179
x
|
1.038
x
|
0.7835
x
|
Free Cash Flow
1 |
9,386
|
11,560
|
10,664
|
15,764
|
-20,978
|
-43,354
|
-18,211
|
23,436
|
ROE (net income / shareholders' equity)
|
12.6%
|
8.7%
|
12.6%
|
20%
|
7.5%
|
2.6%
|
6.03%
|
9.35%
|
ROA (Net income/ Total Assets)
|
11.1%
|
10.5%
|
11%
|
16.4%
|
7.12%
|
2.54%
|
4.28%
|
6.33%
|
Assets
1 |
213,072
|
172,195
|
259,380
|
331,012
|
325,920
|
327,416
|
456,384
|
498,356
|
Book Value Per Share
2 |
1,610
|
1,672
|
1,938
|
2,403
|
2,548
|
2,641
|
2,592
|
2,752
|
Cash Flow per Share
2 |
403.0
|
357.0
|
461.0
|
683.0
|
466.0
|
383.0
|
505.0
|
617.0
|
Capex
1 |
42,562
|
44,067
|
43,908
|
51,551
|
63,338
|
88,332
|
59,286
|
55,556
|
Capex / Sales
|
15.51%
|
15.61%
|
14.59%
|
14.74%
|
19.82%
|
27.49%
|
16.95%
|
14.65%
|
Announcement Date
|
5/13/19
|
5/12/20
|
5/13/21
|
5/10/22
|
5/9/23
|
5/8/24
|
-
|
-
|
Last Close Price
3,240
JPY Average target price
4,125
JPY Spread / Average Target +27.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.14% | 2.6B | | +35.75% | 81.32B | | +61.72% | 71.2B | | -1.25% | 35.48B | | -4.62% | 31.62B | | -7.24% | 14.21B | | -6.69% | 10.61B | | +15.68% | 10.18B | | -6.97% | 9.66B | | +79.74% | 8.82B |
Electronic Component
|