Delayed
Japan Exchange
02:00:00 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
1,130
JPY
|
-1.74%
|
|
-7.53%
|
+20.60%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,306
|
58,653
|
150,841
|
125,725
|
145,946
|
190,431
|
-
|
-
|
Enterprise Value (EV)
1 |
146,606
|
115,302
|
211,521
|
150,405
|
146,007
|
222,282
|
176,431
|
169,731
|
P/E ratio
|
10.5
x
|
26.7
x
|
35.4
x
|
15.9
x
|
9.37
x
|
11.7
x
|
10.5
x
|
9.88
x
|
Yield
|
3.53%
|
3.45%
|
1.34%
|
1.61%
|
2.08%
|
1.74%
|
2.21%
|
2.42%
|
Capitalization / Revenue
|
0.15
x
|
0.15
x
|
0.37
x
|
0.28
x
|
0.3
x
|
0.4
x
|
0.34
x
|
0.33
x
|
EV / Revenue
|
0.39
x
|
0.29
x
|
0.52
x
|
0.34
x
|
0.3
x
|
0.4
x
|
0.32
x
|
0.29
x
|
EV / EBITDA
|
8.66
x
|
-
|
8.07
x
|
-
|
4.78
x
|
6.27
x
|
5.19
x
|
4.71
x
|
EV / FCF
|
-9.88
x
|
5.4
x
|
23.9
x
|
5.41
x
|
5.72
x
|
-10.6
x
|
19.1
x
|
13.7
x
|
FCF Yield
|
-10.1%
|
18.5%
|
4.18%
|
18.5%
|
17.5%
|
-9.45%
|
5.24%
|
7.32%
|
Price to Book
|
0.48
x
|
0.5
x
|
1.19
x
|
0.96
x
|
1.05
x
|
1.37
x
|
1.13
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
168,547
|
168,543
|
168,537
|
168,532
|
168,528
|
168,523
|
-
|
-
|
Reference price
2 |
340.0
|
348.0
|
895.0
|
746.0
|
866.0
|
1,130
|
1,130
|
1,130
|
Announcement Date
|
5/10/19
|
5/25/20
|
5/13/21
|
5/11/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
378,140
|
402,450
|
408,592
|
441,797
|
492,692
|
555,844
|
557,167
|
585,467
|
EBITDA
1 |
16,926
|
-
|
26,200
|
-
|
30,571
|
35,457
|
34,000
|
36,000
|
EBIT
1 |
7,358
|
13,891
|
15,396
|
15,541
|
20,056
|
24,323
|
27,400
|
29,167
|
Operating Margin
|
1.95%
|
3.45%
|
3.77%
|
3.52%
|
4.07%
|
4.38%
|
4.92%
|
4.98%
|
Earnings before Tax (EBT)
1 |
6,720
|
3,600
|
6,868
|
11,873
|
18,526
|
24,081
|
22,350
|
24,000
|
Net income
1 |
5,445
|
2,197
|
4,258
|
7,899
|
15,577
|
18,999
|
18,100
|
19,267
|
Net margin
|
1.44%
|
0.55%
|
1.04%
|
1.79%
|
3.16%
|
3.42%
|
3.25%
|
3.29%
|
EPS
2 |
32.31
|
13.04
|
25.26
|
46.87
|
92.43
|
112.7
|
107.4
|
114.3
|
Free Cash Flow
1 |
-14,836
|
21,337
|
8,832
|
27,801
|
25,546
|
-21,013
|
9,252
|
12,430
|
FCF margin
|
-3.92%
|
5.3%
|
2.16%
|
6.29%
|
5.18%
|
-3.78%
|
1.66%
|
2.12%
|
FCF Conversion (EBITDA)
|
-
|
-
|
33.71%
|
-
|
83.56%
|
14.71%
|
27.21%
|
34.53%
|
FCF Conversion (Net income)
|
-
|
971.19%
|
207.42%
|
351.96%
|
164%
|
32.86%
|
51.12%
|
64.52%
|
Dividend per Share
2 |
12.00
|
12.00
|
12.00
|
12.00
|
18.00
|
23.00
|
25.00
|
27.33
|
Announcement Date
|
5/10/19
|
5/25/20
|
5/13/21
|
5/11/22
|
5/12/23
|
5/10/24
|
-
|
-
|
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 Q3
|
2025 Q4
|
---|
Net sales
1 |
168,260
|
234,190
|
166,872
|
241,720
|
100,000
|
180,434
|
107,596
|
153,767
|
261,363
|
96,350
|
110,884
|
207,234
|
124,169
|
161,289
|
285,458
|
102,475
|
129,717
|
232,192
|
140,125
|
183,527
|
323,652
|
115,400
|
132,500
|
146,000
|
184,600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-6,333
|
20,224
|
-1,301
|
16,697
|
613
|
-1,415
|
4,011
|
12,945
|
16,956
|
-924
|
1,072
|
148
|
5,676
|
14,232
|
19,908
|
-3,324
|
4,440
|
1,116
|
8,395
|
14,812
|
23,207
|
-500
|
4,300
|
9,000
|
15,500
|
Operating Margin
|
-3.76%
|
8.64%
|
-0.78%
|
6.91%
|
0.61%
|
-0.78%
|
3.73%
|
8.42%
|
6.49%
|
-0.96%
|
0.97%
|
0.07%
|
4.57%
|
8.82%
|
6.97%
|
-3.24%
|
3.42%
|
0.48%
|
5.99%
|
8.07%
|
7.17%
|
-0.43%
|
3.25%
|
6.16%
|
8.4%
|
Earnings before Tax (EBT)
|
-14,063
|
-
|
-2,468
|
-
|
-141
|
-2,802
|
2,472
|
12,203
|
-
|
-1,741
|
-1,014
|
-2,755
|
7,300
|
13,981
|
-
|
-2,137
|
3,718
|
1,581
|
7,308
|
-
|
-
|
-900
|
-
|
-
|
-
|
Net income
1 |
-10,625
|
12,822
|
-1,983
|
-
|
-412
|
-3,061
|
1,680
|
9,280
|
-
|
-2,020
|
-1,186
|
-3,206
|
5,707
|
13,076
|
-
|
-1,886
|
2,236
|
350
|
5,608
|
13,041
|
-
|
-2,600
|
2,200
|
6,900
|
13,500
|
Net margin
|
-6.31%
|
5.48%
|
-1.19%
|
-
|
-0.41%
|
-1.7%
|
1.56%
|
6.04%
|
-
|
-2.1%
|
-1.07%
|
-1.55%
|
4.6%
|
8.11%
|
-
|
-1.84%
|
1.72%
|
0.15%
|
4%
|
7.11%
|
-
|
-2.25%
|
1.66%
|
4.73%
|
7.31%
|
EPS
|
-63.04
|
-
|
-11.77
|
-
|
-
|
-18.17
|
9.970
|
-
|
-
|
-11.99
|
-
|
-19.02
|
33.86
|
-
|
-
|
-11.19
|
-
|
2.080
|
33.28
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
5/25/20
|
11/4/20
|
5/13/21
|
11/1/21
|
11/1/21
|
2/7/22
|
5/11/22
|
5/11/22
|
8/1/22
|
11/7/22
|
11/7/22
|
2/6/23
|
5/12/23
|
5/12/23
|
8/1/23
|
11/6/23
|
11/6/23
|
2/5/24
|
5/10/24
|
5/10/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
89,300
|
56,649
|
60,680
|
24,680
|
61
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
7,800
|
14,000
|
20,700
|
Leverage (Debt/EBITDA)
|
5.276
x
|
-
|
2.316
x
|
-
|
0.001995
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-14,836
|
21,337
|
8,832
|
27,801
|
25,546
|
-21,013
|
9,252
|
12,431
|
ROE (net income / shareholders' equity)
|
4.6%
|
1.9%
|
3.5%
|
6.1%
|
11.5%
|
12.6%
|
11.2%
|
11.8%
|
ROA (Net income/ Total Assets)
|
1.64%
|
2.25%
|
2.81%
|
2.65%
|
3.79%
|
5.06%
|
5.3%
|
4.65%
|
Assets
1 |
332,574
|
97,695
|
151,454
|
298,482
|
410,887
|
375,326
|
341,509
|
414,337
|
Book Value Per Share
2 |
709.0
|
700.0
|
750.0
|
779.0
|
828.0
|
965.0
|
1,001
|
1,089
|
Cash Flow per Share
|
85.40
|
72.90
|
86.00
|
110.0
|
155.0
|
179.0
|
-
|
-
|
Capex
1 |
9,408
|
11,471
|
11,931
|
9,559
|
8,642
|
12,101
|
12,000
|
12,500
|
Capex / Sales
|
2.49%
|
2.85%
|
2.92%
|
2.16%
|
1.75%
|
2.18%
|
2.15%
|
2.14%
|
Announcement Date
|
5/10/19
|
5/25/20
|
5/13/21
|
5/11/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Last Close Price
1,130
JPY Average target price
1,153
JPY Spread / Average Target +2.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.60% | 1.24B | | +15.99% | 86.04B | | +19.98% | 36.93B | | +25.73% | 34.44B | | +8.61% | 27.97B | | +5.65% | 27.27B | | +7.52% | 27.11B | | +21.55% | 26.56B | | +20.39% | 25.25B | | +21.57% | 18.53B |
Other Industrial Machinery & Equipment
|