Delayed
Japan Exchange
08:48:24 2024-05-01 pm EDT
|
5-day change
|
1st Jan Change
|
1,183
JPY
|
-1.58%
|
|
-2.80%
|
-22.76%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
121,440
|
156,832
|
242,454
|
141,204
|
250,408
|
162,137
|
-
|
-
|
Enterprise Value (EV)
1 |
119,425
|
153,329
|
243,461
|
143,389
|
259,697
|
153,043
|
146,838
|
138,449
|
P/E ratio
|
31.1
x
|
32.5
x
|
44.2
x
|
23.1
x
|
32.2
x
|
16.5
x
|
14.4
x
|
13
x
|
Yield
|
0.96%
|
0.9%
|
0.98%
|
1.69%
|
1.18%
|
2.51%
|
2.68%
|
2.95%
|
Capitalization / Revenue
|
1.42
x
|
1.59
x
|
2.16
x
|
1.06
x
|
1.41
x
|
0.81
x
|
0.72
x
|
0.65
x
|
EV / Revenue
|
1.4
x
|
1.56
x
|
2.17
x
|
1.08
x
|
1.46
x
|
0.77
x
|
0.65
x
|
0.56
x
|
EV / EBITDA
|
17.3
x
|
17.7
x
|
25.4
x
|
14
x
|
19.1
x
|
8.76
x
|
7.3
x
|
6.22
x
|
EV / FCF
|
30
x
|
43
x
|
71.7
x
|
28.2
x
|
-99.5
x
|
30.8
x
|
19.4
x
|
14.7
x
|
FCF Yield
|
3.33%
|
2.32%
|
1.39%
|
3.54%
|
-1.01%
|
3.25%
|
5.15%
|
6.78%
|
Price to Book
|
5.27
x
|
5.93
x
|
9.43
x
|
4.88
x
|
6.97
x
|
3.25
x
|
2.78
x
|
2.46
x
|
Nbr of stocks (in thousands)
|
128,169
|
128,288
|
125,689
|
125,738
|
125,833
|
134,890
|
-
|
-
|
Reference price
2 |
947.5
|
1,222
|
1,929
|
1,123
|
1,990
|
1,202
|
1,202
|
1,202
|
Announcement Date
|
5/8/19
|
5/11/20
|
5/10/21
|
5/10/22
|
5/10/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
85,590
|
98,348
|
112,113
|
133,000
|
177,829
|
199,220
|
224,762
|
248,514
|
EBITDA
1 |
6,917
|
8,661
|
9,579
|
10,246
|
13,573
|
17,461
|
20,113
|
22,272
|
EBIT
1 |
5,814
|
7,194
|
8,019
|
8,649
|
11,362
|
14,700
|
16,934
|
18,837
|
Operating Margin
|
6.79%
|
7.31%
|
7.15%
|
6.5%
|
6.39%
|
7.38%
|
7.53%
|
7.58%
|
Earnings before Tax (EBT)
1 |
6,039
|
7,419
|
8,262
|
9,139
|
12,214
|
15,535
|
17,527
|
19,637
|
Net income
1 |
3,901
|
4,818
|
5,536
|
6,125
|
7,780
|
9,552
|
11,079
|
12,346
|
Net margin
|
4.56%
|
4.9%
|
4.94%
|
4.61%
|
4.37%
|
4.79%
|
4.93%
|
4.97%
|
EPS
2 |
30.44
|
37.58
|
43.60
|
48.72
|
61.86
|
72.90
|
83.22
|
92.71
|
Free Cash Flow
1 |
3,979
|
3,564
|
3,394
|
5,082
|
-2,610
|
4,970
|
7,567
|
9,393
|
FCF margin
|
4.65%
|
3.62%
|
3.03%
|
3.82%
|
-1.47%
|
2.49%
|
3.37%
|
3.78%
|
FCF Conversion (EBITDA)
|
57.52%
|
41.16%
|
35.43%
|
49.6%
|
-
|
28.46%
|
37.62%
|
42.17%
|
FCF Conversion (Net income)
|
101.99%
|
73.98%
|
61.3%
|
82.97%
|
-
|
52.03%
|
68.3%
|
76.08%
|
Dividend per Share
2 |
9.100
|
10.95
|
18.96
|
19.00
|
23.50
|
30.21
|
32.20
|
35.40
|
Announcement Date
|
5/8/19
|
5/11/20
|
5/10/21
|
5/10/22
|
5/10/23
|
-
|
-
|
-
|
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 Q3
|
2025 Q4
|
---|
Net sales
1 |
47,561
|
53,768
|
30,429
|
59,749
|
37,358
|
35,893
|
40,950
|
43,380
|
84,330
|
48,961
|
44,538
|
47,528
|
49,032
|
96,560
|
53,568
|
49,525
|
52,400
|
54,900
|
61,000
|
56,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,430
|
4,376
|
2,046
|
4,333
|
2,445
|
1,871
|
2,371
|
2,658
|
5,029
|
3,535
|
2,798
|
3,745
|
3,572
|
7,317
|
4,256
|
3,288
|
3,940
|
4,340
|
5,080
|
3,940
|
Operating Margin
|
7.21%
|
8.14%
|
6.72%
|
7.25%
|
6.54%
|
5.21%
|
5.79%
|
6.13%
|
5.96%
|
7.22%
|
6.28%
|
7.88%
|
7.29%
|
7.58%
|
7.95%
|
6.64%
|
7.52%
|
7.91%
|
8.33%
|
6.95%
|
Earnings before Tax (EBT)
1 |
3,539
|
4,477
|
2,147
|
4,544
|
2,576
|
2,019
|
2,557
|
2,710
|
5,267
|
3,997
|
2,950
|
3,751
|
3,793
|
7,544
|
4,573
|
3,234
|
4,040
|
4,470
|
5,230
|
4,060
|
Net income
1 |
2,440
|
3,084
|
1,530
|
3,260
|
1,835
|
1,030
|
1,666
|
1,783
|
3,449
|
2,623
|
1,708
|
2,117
|
2,428
|
4,545
|
2,891
|
2,154
|
2,550
|
2,810
|
3,290
|
2,540
|
Net margin
|
5.13%
|
5.74%
|
5.03%
|
5.46%
|
4.91%
|
2.87%
|
4.07%
|
4.11%
|
4.09%
|
5.36%
|
3.83%
|
4.45%
|
4.95%
|
4.71%
|
5.4%
|
4.35%
|
4.87%
|
5.12%
|
5.39%
|
4.48%
|
EPS
|
19.04
|
24.18
|
12.17
|
25.94
|
14.59
|
8.190
|
13.25
|
14.18
|
27.43
|
20.85
|
13.58
|
16.82
|
19.29
|
36.11
|
22.63
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
5.475
|
9.475
|
-
|
9.500
|
-
|
-
|
-
|
-
|
11.75
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
11/2/20
|
11/1/21
|
11/1/21
|
1/31/22
|
5/10/22
|
8/1/22
|
10/31/22
|
10/31/22
|
1/31/23
|
5/10/23
|
8/2/23
|
11/6/23
|
11/6/23
|
2/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,008
|
2,185
|
9,289
|
-
|
-
|
-
|
Net Cash position
1 |
2,015
|
3,503
|
-
|
-
|
-
|
9,094
|
15,299
|
23,688
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1052
x
|
0.2133
x
|
0.6844
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,979
|
3,564
|
3,394
|
5,082
|
-2,610
|
4,970
|
7,567
|
9,393
|
ROE (net income / shareholders' equity)
|
17.9%
|
19.5%
|
21.3%
|
22.4%
|
24%
|
22.2%
|
20.7%
|
20.2%
|
ROA (Net income/ Total Assets)
|
14.2%
|
15.7%
|
13.6%
|
11.5%
|
12.1%
|
9.4%
|
9.3%
|
10%
|
Assets
1 |
27,466
|
30,623
|
40,744
|
53,315
|
64,438
|
101,614
|
119,124
|
123,458
|
Book Value Per Share
2 |
180.0
|
206.0
|
205.0
|
230.0
|
285.0
|
370.0
|
432.0
|
488.0
|
Cash Flow per Share
2 |
39.00
|
49.00
|
55.90
|
61.40
|
79.40
|
139.0
|
151.0
|
170.0
|
Capex
1 |
2,344
|
2,634
|
3,359
|
1,005
|
8,830
|
11,800
|
10,833
|
10,900
|
Capex / Sales
|
2.74%
|
2.68%
|
3%
|
0.76%
|
4.97%
|
5.92%
|
4.82%
|
4.39%
|
Announcement Date
|
5/8/19
|
5/11/20
|
5/10/21
|
5/10/22
|
5/10/23
|
-
|
-
|
-
|
Last Close Price
1,202
JPY Average target price
1,598
JPY Spread / Average Target +32.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.76% | 1.04B | | -0.03% | 77.34B | | +1.83% | 73.29B | | -.--% | 26.71B | | +21.45% | 12.5B | | -10.53% | 12.06B | | -16.55% | 8.23B | | -18.66% | 7.44B | | -12.16% | 7.21B | | -3.72% | 5.41B |
Other Ground Freight & Logistics
|