Delayed
Japan Exchange
10:30:00 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
2,082
JPY
|
+0.22%
|
|
+0.87%
|
+23.49%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
517,414
|
448,456
|
640,745
|
546,259
|
536,587
|
618,796
|
-
|
-
|
Enterprise Value (EV)
1 |
582,674
|
571,678
|
738,627
|
612,967
|
575,236
|
624,387
|
632,446
|
611,055
|
P/E ratio
|
14.6
x
|
16.7
x
|
16.6
x
|
7.74
x
|
9.87
x
|
15.3
x
|
11.9
x
|
10.7
x
|
Yield
|
3.11%
|
3.53%
|
1.48%
|
3.59%
|
3.77%
|
2.45%
|
3.23%
|
3.31%
|
Capitalization / Revenue
|
1.12
x
|
1.01
x
|
1.42
x
|
1.07
x
|
0.96
x
|
1.05
x
|
1.02
x
|
0.99
x
|
EV / Revenue
|
1.26
x
|
1.29
x
|
1.63
x
|
1.2
x
|
1.03
x
|
1.08
x
|
1.04
x
|
0.98
x
|
EV / EBITDA
|
5.8
x
|
6.04
x
|
7.71
x
|
4.62
x
|
4.77
x
|
5.07
x
|
4.73
x
|
4.43
x
|
EV / FCF
|
-13.2
x
|
-14
x
|
21.8
x
|
12.6
x
|
12.5
x
|
12
x
|
15.1
x
|
12.2
x
|
FCF Yield
|
-7.57%
|
-7.14%
|
4.59%
|
7.92%
|
7.99%
|
8.31%
|
6.61%
|
8.22%
|
Price to Book
|
1.08
x
|
0.98
x
|
1.25
x
|
0.94
x
|
0.84
x
|
0.87
x
|
0.86
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
321,775
|
316,483
|
316,574
|
311,614
|
306,271
|
297,928
|
-
|
-
|
Reference price
2 |
1,608
|
1,417
|
2,024
|
1,753
|
1,752
|
2,077
|
2,077
|
2,077
|
Announcement Date
|
4/26/19
|
5/18/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
463,504
|
441,956
|
452,043
|
510,439
|
559,240
|
578,913
|
608,317
|
624,550
|
EBITDA
1 |
100,433
|
94,579
|
95,765
|
132,797
|
120,490
|
123,203
|
133,625
|
137,940
|
EBIT
1 |
64,705
|
55,000
|
50,823
|
83,527
|
66,761
|
66,397
|
75,980
|
80,917
|
Operating Margin
|
13.96%
|
12.44%
|
11.24%
|
16.36%
|
11.94%
|
11.47%
|
12.49%
|
12.96%
|
Earnings before Tax (EBT)
1 |
50,448
|
43,836
|
53,120
|
90,819
|
57,522
|
56,175
|
73,250
|
81,090
|
Net income
1 |
35,506
|
27,135
|
38,496
|
70,851
|
55,048
|
40,562
|
52,475
|
57,684
|
Net margin
|
7.66%
|
6.14%
|
8.52%
|
13.88%
|
9.84%
|
7.01%
|
8.63%
|
9.24%
|
EPS
2 |
110.4
|
84.73
|
121.6
|
226.6
|
177.5
|
133.6
|
174.9
|
193.7
|
Free Cash Flow
1 |
-44,112
|
-40,797
|
33,917
|
48,540
|
45,943
|
51,863
|
41,813
|
50,200
|
FCF margin
|
-9.52%
|
-9.23%
|
7.5%
|
9.51%
|
8.22%
|
8.96%
|
6.87%
|
8.04%
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.42%
|
36.55%
|
38.13%
|
42.1%
|
31.29%
|
36.39%
|
FCF Conversion (Net income)
|
-
|
-
|
88.11%
|
68.51%
|
83.46%
|
127.86%
|
79.68%
|
87.03%
|
Dividend per Share
2 |
50.00
|
50.00
|
30.00
|
63.00
|
66.00
|
50.00
|
67.17
|
68.83
|
Announcement Date
|
4/26/19
|
5/18/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
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
|
---|
Net sales
1 |
219,766
|
222,190
|
194,942
|
-
|
121,380
|
250,159
|
121,723
|
138,557
|
260,280
|
131,000
|
143,688
|
274,688
|
140,393
|
144,159
|
284,552
|
141,331
|
141,553
|
282,884
|
139,643
|
156,386
|
296,029
|
146,367
|
148,100
|
-
|
152,633
|
166,800
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
33,524
|
-
|
29,854
|
31,637
|
-
|
33,827
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
31,643
|
23,357
|
11,573
|
-
|
22,288
|
45,925
|
18,618
|
18,984
|
37,602
|
20,635
|
18,173
|
38,808
|
18,781
|
9,172
|
27,953
|
18,561
|
13,924
|
32,485
|
17,832
|
16,080
|
33,912
|
15,550
|
17,300
|
-
|
20,250
|
22,950
|
-
|
Operating Margin
|
14.4%
|
10.51%
|
5.94%
|
-
|
18.36%
|
18.36%
|
15.3%
|
13.7%
|
14.45%
|
15.75%
|
12.65%
|
14.13%
|
13.38%
|
6.36%
|
9.82%
|
13.13%
|
9.84%
|
11.48%
|
12.77%
|
10.28%
|
11.46%
|
10.62%
|
11.68%
|
-
|
13.27%
|
13.76%
|
-
|
Earnings before Tax (EBT)
|
28,553
|
-
|
12,114
|
-
|
-
|
45,125
|
20,121
|
-
|
-
|
20,281
|
-
|
34,587
|
22,007
|
-
|
-
|
16,278
|
-
|
27,883
|
18,876
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
21,244
|
-
|
7,267
|
-
|
15,780
|
31,950
|
14,409
|
24,492
|
-
|
17,963
|
-
|
26,510
|
25,126
|
-
|
28,538
|
12,005
|
-
|
18,181
|
15,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
9.67%
|
-
|
3.73%
|
-
|
13%
|
12.77%
|
11.84%
|
17.68%
|
-
|
13.71%
|
-
|
9.65%
|
17.9%
|
-
|
10.03%
|
8.49%
|
-
|
6.43%
|
11.24%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
66.02
|
-
|
22.96
|
-
|
50.56
|
101.9
|
46.23
|
78.47
|
-
|
57.64
|
27.42
|
85.06
|
80.84
|
11.57
|
-
|
39.20
|
20.15
|
59.35
|
51.65
|
22.65
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
-
|
10.00
|
20.00
|
-
|
30.00
|
-
|
-
|
33.00
|
-
|
-
|
33.00
|
-
|
-
|
33.00
|
-
|
-
|
25.00
|
-
|
-
|
25.00
|
-
|
-
|
40.00
|
-
|
-
|
40.00
|
Announcement Date
|
10/31/19
|
5/18/20
|
10/30/20
|
4/28/21
|
10/29/21
|
10/29/21
|
1/31/22
|
4/28/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
1/31/23
|
4/28/23
|
4/28/23
|
7/31/23
|
10/27/23
|
10/27/23
|
1/31/24
|
4/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
65,260
|
123,222
|
97,882
|
66,708
|
38,649
|
16,624
|
13,650
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,740
|
Leverage (Debt/EBITDA)
|
0.6498
x
|
1.303
x
|
1.022
x
|
0.5023
x
|
0.3208
x
|
0.1349
x
|
0.1022
x
|
-
|
Free Cash Flow
1 |
-44,112
|
-40,797
|
33,917
|
48,540
|
45,943
|
51,863
|
41,813
|
50,200
|
ROE (net income / shareholders' equity)
|
7.6%
|
5.8%
|
7.9%
|
12.9%
|
9%
|
6.1%
|
7.53%
|
8.13%
|
ROA (Net income/ Total Assets)
|
7.58%
|
6.12%
|
6.09%
|
9.12%
|
6.55%
|
5.85%
|
5.8%
|
5%
|
Assets
1 |
468,554
|
443,106
|
632,589
|
777,038
|
840,504
|
693,838
|
904,739
|
1,153,678
|
Book Value Per Share
2 |
1,484
|
1,449
|
1,617
|
1,871
|
2,075
|
2,334
|
2,419
|
2,520
|
Cash Flow per Share
2 |
221.0
|
208.0
|
264.0
|
384.0
|
351.0
|
321.0
|
366.0
|
401.0
|
Capex
1 |
105,336
|
93,997
|
50,831
|
38,130
|
43,694
|
47,296
|
69,000
|
60,000
|
Capex / Sales
|
22.73%
|
21.27%
|
11.24%
|
7.47%
|
7.81%
|
8.17%
|
11.34%
|
9.61%
|
Announcement Date
|
4/26/19
|
5/18/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Last Close Price
2,077
JPY Average target price
2,083
JPY Spread / Average Target +0.30% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.49% | 3.96B | | +16.16% | 89.26B | | +14.29% | 68.1B | | +20.84% | 38.53B | | +8.44% | 28.28B | | +9.24% | 27.77B | | +1.26% | 26.72B | | +19.29% | 25.31B | | +5.05% | 23.28B | | +19.88% | 18.95B |
Other Industrial Machinery & Equipment
|