Market Closed -
Japan Exchange
02:00:00 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
3,080
JPY
|
-0.96%
|
|
-3.75%
|
+4.94%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
46,682
|
34,414
|
41,231
|
34,782
|
55,917
|
104,747
|
-
|
-
|
Enterprise Value (EV)
1 |
77,253
|
65,346
|
68,713
|
63,967
|
90,874
|
118,051
|
104,747
|
104,747
|
P/E ratio
|
5.93
x
|
5.34
x
|
9.51
x
|
6.34
x
|
6.75
x
|
9.51
x
|
9.7
x
|
8.86
x
|
Yield
|
5.05%
|
5.39%
|
3.06%
|
4.84%
|
4.37%
|
2.85%
|
3.26%
|
3.42%
|
Capitalization / Revenue
|
0.33
x
|
0.25
x
|
0.36
x
|
0.26
x
|
0.34
x
|
0.67
x
|
0.58
x
|
0.56
x
|
EV / Revenue
|
0.33
x
|
0.25
x
|
0.36
x
|
0.26
x
|
0.34
x
|
0.67
x
|
0.58
x
|
0.56
x
|
EV / EBITDA
|
3.52
x
|
2.74
x
|
5.01
x
|
3.22
x
|
3.68
x
|
5.68
x
|
5.29
x
|
4.95
x
|
EV / FCF
|
12
x
|
17.8
x
|
7.69
x
|
67.9
x
|
10.1
x
|
14.7
x
|
18.1
x
|
16.4
x
|
FCF Yield
|
8.33%
|
5.62%
|
13%
|
1.47%
|
9.86%
|
6.81%
|
5.53%
|
6.09%
|
Price to Book
|
0.88
x
|
0.63
x
|
0.69
x
|
0.53
x
|
0.76
x
|
1.35
x
|
1.15
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
33,705
|
33,698
|
33,693
|
33,687
|
33,685
|
33,681
|
-
|
-
|
Reference price
2 |
1,385
|
1,021
|
1,224
|
1,032
|
1,660
|
3,110
|
3,110
|
3,110
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/13/22
|
5/12/23
|
5/13/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
142,347
|
137,395
|
113,661
|
133,778
|
165,202
|
177,029
|
181,000
|
187,295
|
EBITDA
1 |
13,274
|
12,545
|
8,222
|
10,813
|
15,182
|
18,435
|
19,800
|
21,140
|
EBIT
1 |
10,543
|
9,387
|
4,949
|
7,566
|
11,173
|
14,692
|
15,360
|
16,590
|
Operating Margin
|
7.41%
|
6.83%
|
4.35%
|
5.66%
|
6.76%
|
8.3%
|
8.49%
|
8.86%
|
Earnings before Tax (EBT)
1 |
12,319
|
9,487
|
6,539
|
8,578
|
12,209
|
18,385
|
16,035
|
17,485
|
Net income
1 |
7,868
|
6,444
|
4,334
|
5,490
|
8,282
|
12,416
|
10,800
|
11,825
|
Net margin
|
5.53%
|
4.69%
|
3.81%
|
4.1%
|
5.01%
|
7.01%
|
5.97%
|
6.31%
|
EPS
2 |
233.4
|
191.3
|
128.7
|
163.0
|
245.9
|
368.6
|
320.6
|
351.1
|
Free Cash Flow
1 |
3,887
|
1,933
|
5,365
|
512
|
5,515
|
8,037
|
5,790
|
6,381
|
FCF margin
|
2.73%
|
1.41%
|
4.72%
|
0.38%
|
3.34%
|
4.54%
|
3.2%
|
3.41%
|
FCF Conversion (EBITDA)
|
29.28%
|
15.41%
|
65.25%
|
4.74%
|
36.33%
|
42.12%
|
29.24%
|
30.18%
|
FCF Conversion (Net income)
|
49.4%
|
30%
|
123.79%
|
9.33%
|
66.59%
|
64.73%
|
53.61%
|
53.96%
|
Dividend per Share
2 |
70.00
|
55.00
|
37.50
|
50.00
|
72.50
|
100.0
|
101.2
|
106.2
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/13/22
|
5/12/23
|
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 S1
|
2025 Q3
|
---|
Net sales
1 |
70,839
|
55,671
|
33,391
|
65,112
|
33,798
|
34,868
|
40,292
|
40,299
|
80,591
|
41,890
|
42,721
|
45,357
|
44,042
|
89,399
|
44,950
|
42,680
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,889
|
1,459
|
1,935
|
4,209
|
2,064
|
1,293
|
2,940
|
1,974
|
4,914
|
2,399
|
3,860
|
4,133
|
3,463
|
7,596
|
4,349
|
2,747
|
3,700
|
3,715
|
3,895
|
3,910
|
Operating Margin
|
6.9%
|
2.62%
|
5.79%
|
6.46%
|
6.11%
|
3.71%
|
7.3%
|
4.9%
|
6.1%
|
5.73%
|
9.04%
|
9.11%
|
7.86%
|
8.5%
|
9.68%
|
6.44%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
4,705
|
2,440
|
-
|
4,596
|
2,255
|
-
|
3,423
|
-
|
5,683
|
2,642
|
-
|
4,728
|
-
|
10,041
|
4,432
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,166
|
1,688
|
-
|
3,017
|
1,439
|
-
|
2,148
|
-
|
3,576
|
1,733
|
-
|
3,078
|
-
|
6,619
|
2,913
|
2,884
|
-
|
-
|
-
|
-
|
Net margin
|
4.47%
|
3.03%
|
-
|
4.63%
|
4.26%
|
-
|
5.33%
|
-
|
4.44%
|
4.14%
|
-
|
6.79%
|
-
|
7.4%
|
6.48%
|
6.76%
|
-
|
-
|
-
|
-
|
EPS
|
93.97
|
50.12
|
-
|
89.57
|
42.72
|
-
|
63.76
|
-
|
106.2
|
51.43
|
-
|
91.38
|
-
|
196.5
|
86.49
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
10.00
|
-
|
25.00
|
-
|
-
|
-
|
-
|
27.50
|
-
|
-
|
-
|
-
|
40.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/30/19
|
10/30/20
|
10/29/21
|
10/29/21
|
1/31/22
|
5/13/22
|
7/29/22
|
10/31/22
|
10/31/22
|
1/30/23
|
5/12/23
|
7/28/23
|
10/31/23
|
10/31/23
|
1/31/24
|
5/13/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
30,571
|
30,932
|
27,482
|
29,185
|
34,957
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.303
x
|
2.466
x
|
3.342
x
|
2.699
x
|
2.303
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,887
|
1,933
|
5,365
|
512
|
5,515
|
8,037
|
5,790
|
6,381
|
ROE (net income / shareholders' equity)
|
14.8%
|
12%
|
7.6%
|
8.8%
|
11.9%
|
15.5%
|
12.1%
|
12.4%
|
ROA (Net income/ Total Assets)
|
8.45%
|
7.44%
|
4.94%
|
6.36%
|
7.9%
|
9.57%
|
6%
|
6.6%
|
Assets
1 |
93,166
|
86,577
|
87,653
|
86,360
|
104,882
|
129,682
|
180,000
|
179,167
|
Book Value Per Share
2 |
1,574
|
1,609
|
1,783
|
1,940
|
2,183
|
2,588
|
2,696
|
2,948
|
Cash Flow per Share
|
314.0
|
285.0
|
212.0
|
259.0
|
350.0
|
484.0
|
-
|
-
|
Capex
1 |
6,383
|
7,135
|
4,715
|
3,465
|
6,074
|
5,687
|
8,750
|
8,750
|
Capex / Sales
|
4.48%
|
5.19%
|
4.15%
|
2.59%
|
3.68%
|
3.21%
|
4.83%
|
4.67%
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/13/22
|
5/12/23
|
5/13/24
|
-
|
-
|
Last Close Price
3,110
JPY Average target price
3,804
JPY Spread / Average Target +22.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.94% | 668M | | +18.48% | 56.17B | | +16.09% | 35.7B | | -2.58% | 35.46B | | +14.20% | 34.29B | | +13.47% | 19.52B | | +23.15% | 19.74B | | +21.15% | 18.74B | | -3.78% | 11.07B | | +2.60% | 6.92B |
Other Construction Materials
|