Delayed
Japan Exchange
11:32:34 2024-06-12 pm EDT
|
5-day change
|
1st Jan Change
|
1,054
JPY
|
-1.13%
|
|
-1.40%
|
+35.17%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
118,837
|
82,004
|
98,914
|
77,023
|
87,404
|
205,255
|
-
|
-
|
Enterprise Value (EV)
1 |
118,837
|
82,004
|
98,914
|
77,023
|
87,404
|
176,027
|
205,255
|
205,255
|
P/E ratio
|
-1.22
x
|
3.24
x
|
4.62
x
|
11.8
x
|
8.26
x
|
11.8
x
|
15.3
x
|
13.4
x
|
Yield
|
-
|
1.41%
|
1.17%
|
1.47%
|
1.94%
|
2.35%
|
1.94%
|
2.28%
|
Capitalization / Revenue
|
0.85
x
|
0.69
x
|
1.24
x
|
0.84
x
|
0.95
x
|
1.92
x
|
3.43
x
|
3.4
x
|
EV / Revenue
|
0.85
x
|
0.69
x
|
1.24
x
|
0.84
x
|
0.95
x
|
1.92
x
|
3.43
x
|
3.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.32
x
|
0.35
x
|
0.29
x
|
0.32
x
|
0.58
x
|
0.72
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
231,651
|
231,650
|
231,649
|
188,321
|
188,371
|
192,547
|
-
|
-
|
Reference price
2 |
513.0
|
354.0
|
427.0
|
409.0
|
464.0
|
1,066
|
1,066
|
1,066
|
Announcement Date
|
5/15/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
139,635
|
118,008
|
79,567
|
92,072
|
92,403
|
91,447
|
59,860
|
60,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
56,999
|
42,099
|
75,324
|
29,619
|
7,930
|
9,867
|
21,699
|
22,867
|
Operating Margin
|
40.82%
|
35.67%
|
94.67%
|
32.17%
|
8.58%
|
10.79%
|
36.25%
|
37.92%
|
Earnings before Tax (EBT)
1 |
-75,059
|
31,858
|
22,772
|
9,061
|
12,036
|
19,480
|
17,500
|
19,000
|
Net income
1 |
-97,146
|
25,324
|
21,433
|
7,960
|
10,576
|
15,375
|
13,350
|
15,313
|
Net margin
|
-69.57%
|
21.46%
|
26.94%
|
8.65%
|
11.45%
|
16.81%
|
22.3%
|
25.39%
|
EPS
2 |
-419.4
|
109.3
|
92.52
|
34.72
|
56.15
|
75.44
|
69.76
|
79.33
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
5.000
|
5.000
|
6.000
|
9.000
|
21.00
|
20.67
|
24.33
|
Announcement Date
|
5/15/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
|
64,062
|
50,916
|
-
|
-
|
54,142
|
15,084
|
-
|
20,681
|
52,695
|
20,369
|
-
|
20,963
|
-
|
43,994
|
23,422
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
138.4
|
4,132
|
5,091
|
5,163
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
19,892
|
10,531
|
-
|
-
|
20,255
|
-7,679
|
-
|
4,294
|
18,065
|
4,806
|
-
|
4,348
|
-
|
12,171
|
4,750
|
-
|
-
|
-
|
-
|
Net income
1 |
15,972
|
5,482
|
-
|
15,255
|
17,805
|
-8,221
|
-1,624
|
4,060
|
16,391
|
4,490
|
-10,305
|
3,510
|
6,079
|
9,589
|
3,908
|
1,878
|
-
|
-
|
-
|
Net margin
|
24.93%
|
10.77%
|
-
|
-
|
32.89%
|
-54.5%
|
-
|
19.63%
|
31.11%
|
22.04%
|
-
|
16.74%
|
-
|
21.8%
|
16.69%
|
-
|
-
|
-
|
-
|
EPS
2 |
68.95
|
23.66
|
-
|
66.00
|
76.86
|
-35.50
|
-6.640
|
21.56
|
87.03
|
23.83
|
-54.71
|
18.63
|
28.17
|
46.80
|
18.60
|
10.04
|
14.37
|
23.49
|
14.47
|
Dividend per Share
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/14/19
|
11/13/20
|
5/14/21
|
11/12/21
|
11/12/21
|
2/10/22
|
5/13/22
|
8/10/22
|
11/11/22
|
2/9/23
|
5/12/23
|
8/10/23
|
11/9/23
|
11/9/23
|
2/9/24
|
5/10/24
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-33.2%
|
10.1%
|
7.9%
|
2.8%
|
3.9%
|
5.4%
|
4.4%
|
5.11%
|
ROA (Net income/ Total Assets)
|
-1.88%
|
1.21%
|
0.66%
|
0.3%
|
0.37%
|
0.57%
|
0.68%
|
0.7%
|
Assets
1 |
5,155,056
|
2,094,988
|
3,260,417
|
2,682,031
|
2,881,901
|
2,681,795
|
1,963,235
|
2,187,571
|
Book Value Per Share
2 |
1,040
|
1,108
|
1,233
|
1,403
|
1,438
|
1,532
|
1,473
|
1,580
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/19
|
5/14/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Last Close Price
1,066
JPY Average target price
920
JPY Spread / Average Target -13.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.17% | 1.31B | | +6.31% | 196B | | -1.60% | 70.38B | | +11.54% | 57.27B | | +6.60% | 49.9B | | +25.54% | 44.53B | | +7.22% | 44.01B | | -14.70% | 35.65B | | +4.18% | 35.4B | | -96.60% | 32.24B |
Commercial Banks
|