Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
5,637
JPY
|
-6.98%
|
|
-7.10%
|
+14.27%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,065,830
|
717,960
|
1,131,967
|
1,130,614
|
982,414
|
1,519,366
|
-
|
-
|
Enterprise Value (EV)
1 |
1,318,976
|
994,786
|
1,537,015
|
1,626,377
|
1,575,186
|
1,676,774
|
1,900,038
|
1,953,402
|
P/E ratio
|
9.68
x
|
29.8
x
|
10.7
x
|
7.97
x
|
26.1
x
|
18.5
x
|
9.5
x
|
7.84
x
|
Yield
|
3.79%
|
4.5%
|
2.86%
|
4.05%
|
4.66%
|
3.04%
|
3.19%
|
3.7%
|
Capitalization / Revenue
|
0.26
x
|
0.19
x
|
0.32
x
|
0.29
x
|
0.22
x
|
0.34
x
|
0.3
x
|
0.29
x
|
EV / Revenue
|
0.33
x
|
0.26
x
|
0.44
x
|
0.42
x
|
0.36
x
|
0.34
x
|
0.38
x
|
0.37
x
|
EV / EBITDA
|
3.05
x
|
3.19
x
|
3.85
x
|
3.69
x
|
4.7
x
|
4.64
x
|
3.75
x
|
3.54
x
|
EV / FCF
|
-22.1
x
|
18.5
x
|
10.7
x
|
-140
x
|
30.8
x
|
10.3
x
|
9.68
x
|
9.93
x
|
FCF Yield
|
-4.52%
|
5.4%
|
9.3%
|
-0.71%
|
3.24%
|
9.7%
|
10.3%
|
10.1%
|
Price to Book
|
0.79
x
|
0.56
x
|
0.74
x
|
0.64
x
|
0.56
x
|
0.79
x
|
0.76
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
269,489
|
269,505
|
269,516
|
269,515
|
269,524
|
269,535
|
-
|
-
|
Reference price
2 |
3,955
|
2,664
|
4,200
|
4,195
|
3,645
|
5,637
|
5,637
|
5,637
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,043,110
|
3,784,585
|
3,525,799
|
3,917,434
|
4,402,823
|
4,909,557
|
5,004,914
|
5,303,042
|
EBITDA
1 |
431,980
|
311,678
|
398,791
|
440,630
|
335,129
|
415,778
|
507,238
|
552,442
|
EBIT
1 |
205,562
|
56,129
|
145,332
|
182,011
|
57,942
|
143,396
|
242,504
|
288,583
|
Operating Margin
|
5.08%
|
1.48%
|
4.12%
|
4.65%
|
1.32%
|
2.92%
|
4.85%
|
5.44%
|
Earnings before Tax (EBT)
1 |
217,486
|
53,395
|
167,523
|
219,983
|
73,741
|
149,877
|
259,548
|
304,517
|
Net income
1 |
110,123
|
24,061
|
105,638
|
141,941
|
37,670
|
90,813
|
158,261
|
188,230
|
Net margin
|
2.72%
|
0.64%
|
3%
|
3.62%
|
0.86%
|
1.85%
|
3.16%
|
3.55%
|
EPS
2 |
408.6
|
89.28
|
392.0
|
526.7
|
139.8
|
336.9
|
593.5
|
718.9
|
Free Cash Flow
1 |
-59,552
|
53,676
|
143,001
|
-11,609
|
51,113
|
187,035
|
196,278
|
196,682
|
FCF margin
|
-1.47%
|
1.42%
|
4.06%
|
-0.3%
|
1.16%
|
3.78%
|
3.92%
|
3.71%
|
FCF Conversion (EBITDA)
|
-
|
17.22%
|
35.86%
|
-
|
15.25%
|
44.98%
|
38.7%
|
35.6%
|
FCF Conversion (Net income)
|
-
|
223.08%
|
135.37%
|
-
|
135.69%
|
191.27%
|
124.02%
|
104.49%
|
Dividend per Share
2 |
150.0
|
120.0
|
120.0
|
170.0
|
170.0
|
171.5
|
180.0
|
208.3
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
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 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,913,765
|
1,870,820
|
1,455,991
|
2,069,808
|
887,195
|
1,864,721
|
1,003,657
|
1,049,056
|
2,052,713
|
997,887
|
1,108,729
|
2,106,616
|
1,104,521
|
1,191,686
|
2,296,207
|
1,191,724
|
1,262,977
|
2,454,701
|
1,274,039
|
1,180,817
|
2,454,856
|
1,218,676
|
1,255,348
|
1,266,861
|
1,227,688
|
EBITDA
1 |
-
|
-
|
-
|
-
|
88,214
|
-
|
119,984
|
110,116
|
-
|
75,267
|
90,044
|
-
|
69,798
|
110,670
|
-
|
102,101
|
124,474
|
-
|
-
|
126,853
|
-
|
107,708
|
127,445
|
136,884
|
126,122
|
EBIT
1 |
53,473
|
2,656
|
-38,547
|
183,879
|
25,316
|
85,175
|
53,960
|
42,876
|
96,836
|
6,603
|
20,030
|
26,633
|
431
|
30,878
|
31,309
|
34,467
|
56,383
|
90,850
|
2,935
|
49,611
|
52,546
|
48,227
|
58,611
|
66,746
|
65,406
|
Operating Margin
|
2.79%
|
0.14%
|
-2.65%
|
8.88%
|
2.85%
|
4.57%
|
5.38%
|
4.09%
|
4.72%
|
0.66%
|
1.81%
|
1.26%
|
0.04%
|
2.59%
|
1.36%
|
2.89%
|
4.46%
|
3.7%
|
0.23%
|
4.2%
|
2.14%
|
3.96%
|
4.67%
|
5.27%
|
5.33%
|
Earnings before Tax (EBT)
1 |
54,462
|
-1,067
|
-31,322
|
198,845
|
26,231
|
96,103
|
65,533
|
58,347
|
123,880
|
31,445
|
23,457
|
54,902
|
-8,849
|
27,688
|
18,839
|
54,464
|
53,756
|
108,220
|
-2,692
|
44,349
|
41,657
|
51,399
|
63,711
|
72,181
|
63,821
|
Net income
1 |
30,382
|
-6,321
|
-19,492
|
125,130
|
16,312
|
62,332
|
37,546
|
42,063
|
79,609
|
21,637
|
10,285
|
31,922
|
-8,309
|
14,057
|
5,748
|
40,990
|
28,655
|
69,645
|
-2,246
|
23,414
|
21,168
|
38,086
|
37,565
|
42,592
|
37,228
|
Net margin
|
1.59%
|
-0.34%
|
-1.34%
|
6.05%
|
1.84%
|
3.34%
|
3.74%
|
4.01%
|
3.88%
|
2.17%
|
0.93%
|
1.52%
|
-0.75%
|
1.18%
|
0.25%
|
3.44%
|
2.27%
|
2.84%
|
-0.18%
|
1.98%
|
0.86%
|
3.13%
|
2.99%
|
3.36%
|
3.03%
|
EPS
2 |
112.7
|
-23.46
|
-72.33
|
464.3
|
60.53
|
231.3
|
139.3
|
156.1
|
295.4
|
80.28
|
38.16
|
118.4
|
-30.83
|
52.16
|
21.33
|
152.1
|
106.3
|
258.4
|
-8.330
|
86.87
|
-
|
98.42
|
136.1
|
157.7
|
175.4
|
Dividend per Share
2 |
60.00
|
60.00
|
20.00
|
100.0
|
70.00
|
70.00
|
-
|
100.0
|
100.0
|
-
|
70.00
|
70.00
|
-
|
100.0
|
100.0
|
-
|
80.00
|
80.00
|
-
|
90.00
|
-
|
-
|
90.00
|
-
|
90.00
|
Announcement Date
|
10/31/19
|
4/30/20
|
10/29/20
|
4/28/21
|
10/29/21
|
10/29/21
|
2/2/22
|
4/28/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
2/3/23
|
4/27/23
|
4/27/23
|
7/28/23
|
10/30/23
|
10/30/23
|
2/2/24
|
4/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
253,146
|
276,826
|
405,048
|
495,763
|
592,772
|
409,233
|
380,672
|
434,036
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.586
x
|
0.8882
x
|
1.016
x
|
1.125
x
|
1.769
x
|
0.9843
x
|
0.7505
x
|
0.7857
x
|
Free Cash Flow
1 |
-59,552
|
53,676
|
143,001
|
-11,609
|
51,113
|
187,035
|
196,278
|
196,682
|
ROE (net income / shareholders' equity)
|
8.3%
|
1.8%
|
7.5%
|
8.6%
|
2.1%
|
4.7%
|
8.25%
|
9.83%
|
ROA (Net income/ Total Assets)
|
5.98%
|
1.38%
|
4.18%
|
5.34%
|
1.77%
|
3.41%
|
5.7%
|
5.63%
|
Assets
1 |
1,843,044
|
1,744,929
|
2,528,580
|
2,656,082
|
2,130,632
|
2,659,620
|
2,776,511
|
3,343,789
|
Book Value Per Share
2 |
4,998
|
4,750
|
5,697
|
6,517
|
6,498
|
7,924
|
7,387
|
7,796
|
Cash Flow per Share
2 |
1,249
|
1,038
|
1,332
|
1,486
|
1,168
|
1,355
|
1,505
|
1,699
|
Capex
1 |
377,075
|
312,776
|
200,313
|
217,783
|
221,494
|
239,349
|
266,105
|
274,234
|
Capex / Sales
|
9.33%
|
8.26%
|
5.68%
|
5.56%
|
5.03%
|
4.84%
|
5.32%
|
5.17%
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
Last Close Price
5,637
JPY Average target price
6,421
JPY Spread / Average Target +13.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.27% | 9.65B | | +29.62% | 50.98B | | +25.77% | 20.39B | | -20.63% | 19.42B | | +31.67% | 17.27B | | +1.48% | 15.84B | | -18.75% | 13.35B | | +31.97% | 11.74B | | +28.58% | 10.66B | | +30.12% | 10.21B |
Other Auto, Truck & Motorcycle Parts
|