Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3,566
JPY
|
-0.64%
|
|
+0.28%
|
-0.50%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,037,894
|
3,400,017
|
3,255,566
|
3,141,898
|
3,111,395
|
3,508,927
|
-
|
-
|
Enterprise Value (EV)
1 |
8,642,443
|
6,986,880
|
7,349,320
|
7,256,158
|
7,229,531
|
7,502,404
|
7,373,315
|
7,110,167
|
P/E ratio
|
11.5
x
|
8.54
x
|
-16.1
x
|
-60.5
x
|
14.2
x
|
10.2
x
|
9.61
x
|
9.21
x
|
Yield
|
0.56%
|
0.87%
|
0.79%
|
0.81%
|
0.85%
|
0.79%
|
0.84%
|
0.88%
|
Capitalization / Revenue
|
2.68
x
|
1.84
x
|
3.95
x
|
3.36
x
|
2.22
x
|
2.08
x
|
2.01
x
|
1.96
x
|
EV / Revenue
|
4.6
x
|
3.79
x
|
8.92
x
|
7.76
x
|
5.16
x
|
4.45
x
|
4.22
x
|
3.98
x
|
EV / EBITDA
|
9.38
x
|
8.02
x
|
503
x
|
34.8
x
|
12.4
x
|
9.57
x
|
8.88
x
|
8.34
x
|
EV / FCF
|
46.5
x
|
53.1
x
|
-11
x
|
-89.2
x
|
23.2
x
|
23.2
x
|
23.3
x
|
22.8
x
|
FCF Yield
|
2.15%
|
1.88%
|
-9.07%
|
-1.12%
|
4.32%
|
4.31%
|
4.29%
|
4.4%
|
Price to Book
|
1.45
x
|
0.89
x
|
0.89
x
|
0.88
x
|
0.83
x
|
0.86
x
|
0.79
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
979,754
|
981,529
|
983,555
|
983,996
|
983,996
|
983,995
|
-
|
-
|
Reference price
2 |
5,142
|
3,464
|
3,310
|
3,193
|
3,162
|
3,566
|
3,566
|
3,566
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/26/22
|
4/26/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,878,137
|
1,844,647
|
823,517
|
935,139
|
1,400,285
|
1,685,443
|
1,747,071
|
1,786,894
|
EBITDA
1 |
921,037
|
870,680
|
14,611
|
208,747
|
581,542
|
784,342
|
830,033
|
852,758
|
EBIT
1 |
709,775
|
656,163
|
-184,751
|
1,708
|
374,503
|
562,308
|
600,387
|
623,376
|
Operating Margin
|
37.79%
|
35.57%
|
-22.43%
|
0.18%
|
26.74%
|
33.36%
|
34.37%
|
34.89%
|
Earnings before Tax (EBT)
1 |
630,271
|
573,436
|
-268,576
|
-66,745
|
306,132
|
491,411
|
524,243
|
552,110
|
Net income
1 |
438,715
|
397,881
|
-201,554
|
-51,928
|
219,417
|
346,017
|
366,719
|
383,096
|
Net margin
|
23.36%
|
21.57%
|
-24.47%
|
-5.55%
|
15.67%
|
20.53%
|
20.99%
|
21.44%
|
EPS
2 |
447.8
|
405.6
|
-205.1
|
-52.77
|
223.0
|
350.2
|
371.2
|
387.3
|
Free Cash Flow
1 |
185,920
|
131,502
|
-666,800
|
-81,303
|
312,000
|
323,603
|
316,227
|
312,530
|
FCF margin
|
9.9%
|
7.13%
|
-80.97%
|
-8.69%
|
22.28%
|
19.2%
|
18.1%
|
17.49%
|
FCF Conversion (EBITDA)
|
20.19%
|
15.1%
|
-
|
-
|
53.65%
|
41.26%
|
38.1%
|
36.65%
|
FCF Conversion (Net income)
|
42.38%
|
33.05%
|
-
|
-
|
142.19%
|
93.52%
|
86.23%
|
81.58%
|
Dividend per Share
2 |
29.00
|
30.00
|
26.00
|
26.00
|
27.00
|
28.10
|
29.90
|
31.44
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/26/22
|
4/26/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 |
955,611
|
889,036
|
337,888
|
485,629
|
206,321
|
386,949
|
299,440
|
248,750
|
309,342
|
324,797
|
634,139
|
385,012
|
381,134
|
395,091
|
422,454
|
817,545
|
455,472
|
418,368
|
411,400
|
432,000
|
455,100
|
411,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
406,873
|
249,290
|
-113,573
|
-71,178
|
-8,797
|
-34,103
|
71,276
|
-35,465
|
83,540
|
88,386
|
171,926
|
134,443
|
68,134
|
146,518
|
165,574
|
312,092
|
190,505
|
62,982
|
158,700
|
175,800
|
189,300
|
54,200
|
Operating Margin
|
42.58%
|
28.04%
|
-33.61%
|
-14.66%
|
-4.26%
|
-8.81%
|
23.8%
|
-14.26%
|
27.01%
|
27.21%
|
27.11%
|
34.92%
|
17.88%
|
37.08%
|
39.19%
|
38.17%
|
41.83%
|
15.05%
|
38.58%
|
40.69%
|
41.6%
|
13.18%
|
Earnings before Tax (EBT)
1 |
370,046
|
-
|
-155,606
|
-
|
-27,210
|
-65,182
|
52,820
|
-54,383
|
66,629
|
69,326
|
135,955
|
118,117
|
52,061
|
129,236
|
148,752
|
277,988
|
176,206
|
50,885
|
-
|
-
|
-
|
-
|
Net income
1 |
257,533
|
-
|
-113,566
|
-
|
-16,013
|
-44,455
|
32,129
|
-39,602
|
47,001
|
49,948
|
96,949
|
83,711
|
38,757
|
90,549
|
104,530
|
195,079
|
123,691
|
33,230
|
-
|
-
|
-
|
-
|
Net margin
|
26.95%
|
-
|
-33.61%
|
-
|
-7.76%
|
-11.49%
|
10.73%
|
-15.92%
|
15.19%
|
15.38%
|
15.29%
|
21.74%
|
10.17%
|
22.92%
|
24.74%
|
23.86%
|
27.16%
|
7.94%
|
-
|
-
|
-
|
-
|
EPS
2 |
262.6
|
-
|
-115.6
|
-
|
-16.27
|
-45.18
|
32.65
|
-40.25
|
47.77
|
50.76
|
98.53
|
85.07
|
39.39
|
92.02
|
106.2
|
198.2
|
125.7
|
15.82
|
-
|
-
|
-
|
-
|
Dividend per Share
|
15.00
|
-
|
13.00
|
-
|
13.00
|
13.00
|
-
|
13.00
|
-
|
13.00
|
13.00
|
-
|
-
|
-
|
-
|
14.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/19
|
4/27/20
|
10/28/20
|
4/27/21
|
10/27/21
|
10/27/21
|
1/31/22
|
4/26/22
|
7/27/22
|
10/31/22
|
10/31/22
|
1/30/23
|
4/26/23
|
7/28/23
|
10/30/23
|
10/30/23
|
1/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,604,549
|
3,586,863
|
4,093,754
|
4,114,260
|
4,118,136
|
3,993,478
|
3,864,388
|
3,601,240
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.914
x
|
4.12
x
|
280.2
x
|
19.71
x
|
7.081
x
|
5.091
x
|
4.656
x
|
4.223
x
|
Free Cash Flow
1 |
185,920
|
131,502
|
-666,800
|
-81,303
|
312,000
|
323,603
|
316,227
|
312,530
|
ROE (net income / shareholders' equity)
|
13.4%
|
10.9%
|
-5.4%
|
-1.4%
|
6%
|
8.92%
|
8.75%
|
8.55%
|
ROA (Net income/ Total Assets)
|
6.95%
|
6.08%
|
-2.73%
|
-0.71%
|
3.24%
|
3.63%
|
3.82%
|
4.01%
|
Assets
1 |
6,311,956
|
6,546,874
|
7,384,716
|
7,349,827
|
6,766,553
|
9,532,803
|
9,595,586
|
9,560,076
|
Book Value Per Share
2 |
3,541
|
3,903
|
3,702
|
3,622
|
3,820
|
4,148
|
4,493
|
4,851
|
Cash Flow per Share
2 |
663.0
|
624.0
|
-2.230
|
158.0
|
446.0
|
589.0
|
638.0
|
677.0
|
Capex
1 |
414,399
|
463,725
|
497,446
|
500,917
|
462,650
|
649,750
|
764,333
|
909,333
|
Capex / Sales
|
22.06%
|
25.14%
|
60.41%
|
53.57%
|
33.04%
|
38.55%
|
43.75%
|
50.89%
|
Announcement Date
|
4/25/19
|
4/27/20
|
4/27/21
|
4/26/22
|
4/26/23
|
-
|
-
|
-
|
Last Close Price
3,566
JPY Average target price
4,090
JPY Spread / Average Target +14.69% Consensus |