Market Closed -
Japan Exchange
02:00:00 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
883
JPY
|
-0.67%
|
|
+2.44%
|
+12.34%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,715
|
29,751
|
33,981
|
35,488
|
32,122
|
33,767
|
-
|
-
|
Enterprise Value (EV)
1 |
77,227
|
53,612
|
54,239
|
54,816
|
56,180
|
55,876
|
53,496
|
49,785
|
P/E ratio
|
11
x
|
-13.9
x
|
12.2
x
|
11.3
x
|
4.38
x
|
12.9
x
|
9.53
x
|
8.94
x
|
Yield
|
0.7%
|
1.49%
|
1.53%
|
1.9%
|
2.5%
|
3.06%
|
3.85%
|
3.62%
|
Capitalization / Revenue
|
1.17
x
|
0.72
x
|
0.79
x
|
0.71
x
|
0.79
x
|
0.77
x
|
0.72
x
|
0.67
x
|
EV / Revenue
|
1.74
x
|
1.3
x
|
1.26
x
|
1.1
x
|
1.38
x
|
1.27
x
|
1.14
x
|
0.99
x
|
EV / EBITDA
|
8.42
x
|
6.2
x
|
6.25
x
|
6.3
x
|
8.14
x
|
8.1
x
|
6.59
x
|
5.62
x
|
EV / FCF
|
20,174,368
x
|
9,525,857
x
|
11,091,744
x
|
14,215,693
x
|
-24,163,318
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1.74
x
|
1.08
x
|
1.15
x
|
1.12
x
|
0.85
x
|
0.87
x
|
0.82
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
39,997
|
40,312
|
39,883
|
39,563
|
38,195
|
38,241
|
-
|
-
|
Reference price
2 |
1,293
|
738.0
|
852.0
|
897.0
|
841.0
|
883.0
|
883.0
|
883.0
|
Announcement Date
|
8/7/19
|
8/31/20
|
8/12/21
|
8/9/22
|
8/14/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,279
|
41,270
|
43,175
|
49,810
|
40,616
|
44,005
|
47,029
|
50,425
|
EBITDA
1 |
9,167
|
8,651
|
8,680
|
8,697
|
6,898
|
6,897
|
8,113
|
8,861
|
EBIT
1 |
7,751
|
396
|
5,362
|
5,814
|
4,960
|
5,056
|
6,100
|
6,663
|
Operating Margin
|
17.5%
|
0.96%
|
12.42%
|
11.67%
|
12.21%
|
11.49%
|
12.97%
|
13.21%
|
Earnings before Tax (EBT)
1 |
7,285
|
8
|
4,887
|
5,605
|
3,728
|
5,320
|
6,395
|
7,000
|
Net income
1 |
4,702
|
-2,131
|
2,822
|
3,147
|
7,575
|
2,605
|
3,514
|
3,753
|
Net margin
|
10.62%
|
-5.16%
|
6.54%
|
6.32%
|
18.65%
|
5.92%
|
7.47%
|
7.44%
|
EPS
2 |
117.9
|
-52.94
|
70.08
|
79.71
|
191.9
|
68.68
|
92.63
|
98.72
|
Free Cash Flow
|
3,828
|
5,628
|
4,890
|
3,856
|
-2,325
|
-
|
-
|
-
|
FCF margin
|
8.65%
|
13.64%
|
11.33%
|
7.74%
|
-5.72%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
41.76%
|
65.06%
|
56.34%
|
44.34%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
81.41%
|
-
|
173.28%
|
122.53%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
9.000
|
11.00
|
13.00
|
17.00
|
21.00
|
27.00
|
34.00
|
32.00
|
Announcement Date
|
8/7/19
|
8/31/20
|
8/12/21
|
8/9/22
|
8/14/23
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
---|
Net sales
1 |
21,767
|
21,037
|
13,540
|
24,430
|
13,521
|
11,859
|
12,435
|
15,738
|
28,173
|
15,284
|
8,910
|
9,607
|
12,488
|
22,095
|
12,167
|
9,738
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,608
|
2,846
|
2,581
|
3,712
|
2,405
|
-303
|
815
|
2,082
|
2,897
|
2,330
|
100
|
326
|
2,051
|
2,377
|
2,289
|
434
|
Operating Margin
|
16.58%
|
13.53%
|
19.06%
|
15.19%
|
17.79%
|
-2.56%
|
6.55%
|
13.23%
|
10.28%
|
15.24%
|
1.12%
|
3.39%
|
16.42%
|
10.76%
|
18.81%
|
4.46%
|
Earnings before Tax (EBT)
1 |
3,480
|
2,569
|
-
|
3,583
|
2,341
|
-
|
747
|
-
|
2,738
|
2,213
|
-
|
284
|
2,103
|
2,387
|
2,409
|
474
|
Net income
1 |
2,078
|
1,333
|
-
|
1,946
|
1,451
|
-
|
204
|
-
|
1,219
|
1,435
|
-
|
-113
|
1,001
|
888
|
1,561
|
201
|
Net margin
|
9.55%
|
6.34%
|
-
|
7.97%
|
10.73%
|
-
|
1.64%
|
-
|
4.33%
|
9.39%
|
-
|
-1.18%
|
8.02%
|
4.02%
|
12.83%
|
2.06%
|
EPS
|
51.69
|
33.07
|
-
|
49.33
|
36.77
|
-
|
5.180
|
-
|
30.81
|
36.27
|
-
|
-2.980
|
-
|
23.26
|
40.85
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.00
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/9/22
|
5/12/22
|
8/9/22
|
11/10/22
|
2/14/23
|
2/14/23
|
5/15/23
|
8/14/23
|
11/14/23
|
2/14/24
|
2/14/24
|
5/15/24
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
25,512
|
23,861
|
20,258
|
19,328
|
24,058
|
22,109
|
19,729
|
16,018
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.783
x
|
2.758
x
|
2.334
x
|
2.222
x
|
3.488
x
|
3.205
x
|
2.432
x
|
1.808
x
|
Free Cash Flow
|
3,828
|
5,628
|
4,890
|
3,856
|
-2,325
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.1%
|
-7.4%
|
9.9%
|
10.3%
|
21.8%
|
6.7%
|
8.44%
|
8.8%
|
ROA (Net income/ Total Assets)
|
6.04%
|
-2.74%
|
6.06%
|
6.69%
|
4.19%
|
5.7%
|
6.6%
|
7.2%
|
Assets
1 |
77,822
|
77,774
|
46,540
|
47,072
|
180,626
|
45,704
|
53,246
|
52,126
|
Book Value Per Share
2 |
743.0
|
684.0
|
739.0
|
801.0
|
986.0
|
1,017
|
1,083
|
1,155
|
Cash Flow per Share
2 |
153.0
|
16.20
|
-
|
152.0
|
268.0
|
128.0
|
146.0
|
156.0
|
Capex
1 |
2,087
|
1,922
|
1,141
|
1,227
|
1,527
|
2,000
|
2,000
|
2,000
|
Capex / Sales
|
4.71%
|
4.66%
|
2.64%
|
2.46%
|
3.76%
|
4.54%
|
4.25%
|
3.97%
|
Announcement Date
|
8/7/19
|
8/31/20
|
8/12/21
|
8/9/22
|
8/14/23
|
-
|
-
|
-
|
Average target price
775
JPY Spread / Average Target -12.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.34% | 215M | | -16.78% | 1.45B | | -32.90% | 344M | | +70.34% | 81.13M |
Market Research
|