Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
14,390
JPY
|
-0.79%
|
|
-0.28%
|
-11.64%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
339,761
|
612,599
|
603,094
|
483,107
|
525,081
|
570,259
|
-
|
-
|
Enterprise Value (EV)
1 |
329,286
|
567,537
|
553,560
|
450,132
|
497,354
|
542,368
|
536,770
|
534,617
|
P/E ratio
|
17.7
x
|
28.6
x
|
22.2
x
|
20.9
x
|
22.1
x
|
22.8
x
|
21.2
x
|
19.6
x
|
Yield
|
0.58%
|
0.36%
|
0.46%
|
0.66%
|
0.75%
|
0.81%
|
0.9%
|
0.98%
|
Capitalization / Revenue
|
0.56
x
|
0.9
x
|
0.83
x
|
0.64
x
|
0.63
x
|
0.59
x
|
0.54
x
|
0.5
x
|
EV / Revenue
|
0.54
x
|
0.83
x
|
0.76
x
|
0.6
x
|
0.6
x
|
0.56
x
|
0.51
x
|
0.47
x
|
EV / EBITDA
|
8.73
x
|
13.3
x
|
11.8
x
|
10
x
|
10.5
x
|
10.5
x
|
9.51
x
|
8.85
x
|
EV / FCF
|
75.9
x
|
14.7
x
|
65.2
x
|
-39.1
x
|
93.5
x
|
73.9
x
|
49
x
|
59.4
x
|
FCF Yield
|
1.32%
|
6.78%
|
1.53%
|
-2.56%
|
1.07%
|
1.35%
|
2.04%
|
1.68%
|
Price to Book
|
2.69
x
|
4.21
x
|
3.54
x
|
2.54
x
|
2.49
x
|
2.46
x
|
2.25
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
39,599
|
39,599
|
39,599
|
39,599
|
39,599
|
39,629
|
-
|
-
|
Reference price
2 |
8,580
|
15,470
|
15,230
|
12,200
|
13,260
|
14,390
|
14,390
|
14,390
|
Announcement Date
|
7/12/19
|
7/10/20
|
7/12/21
|
7/11/22
|
7/10/23
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
611,137
|
684,403
|
726,424
|
755,414
|
827,697
|
963,054
|
1,049,372
|
1,135,730
|
EBITDA
1 |
37,733
|
42,656
|
46,932
|
44,906
|
47,496
|
51,883
|
56,465
|
60,437
|
EBIT
1 |
24,775
|
29,094
|
33,147
|
29,796
|
30,128
|
32,310
|
35,107
|
37,674
|
Operating Margin
|
4.05%
|
4.25%
|
4.56%
|
3.94%
|
3.64%
|
3.35%
|
3.35%
|
3.32%
|
Earnings before Tax (EBT)
1 |
27,139
|
30,402
|
38,596
|
33,048
|
32,773
|
34,892
|
37,815
|
40,619
|
Net income
1 |
19,185
|
21,435
|
27,156
|
23,155
|
23,797
|
24,987
|
26,925
|
29,064
|
Net margin
|
3.14%
|
3.13%
|
3.74%
|
3.07%
|
2.88%
|
2.59%
|
2.57%
|
2.56%
|
EPS
2 |
484.5
|
541.3
|
685.8
|
584.8
|
601.0
|
630.8
|
679.7
|
733.7
|
Free Cash Flow
1 |
4,337
|
38,505
|
8,494
|
-11,523
|
5,321
|
7,340
|
10,954
|
9,008
|
FCF margin
|
0.71%
|
5.63%
|
1.17%
|
-1.53%
|
0.64%
|
0.76%
|
1.04%
|
0.79%
|
FCF Conversion (EBITDA)
|
11.49%
|
90.27%
|
18.1%
|
-
|
11.2%
|
14.15%
|
19.4%
|
14.9%
|
FCF Conversion (Net income)
|
22.61%
|
179.64%
|
31.28%
|
-
|
22.36%
|
29.38%
|
40.68%
|
30.99%
|
Dividend per Share
2 |
50.00
|
55.00
|
70.00
|
80.00
|
100.0
|
116.7
|
129.5
|
141.1
|
Announcement Date
|
7/12/19
|
7/10/20
|
7/12/21
|
7/11/22
|
7/10/23
|
-
|
-
|
-
|
Fiscal Period: May |
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 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
325,269
|
364,175
|
181,729
|
371,138
|
187,747
|
196,529
|
206,122
|
197,894
|
404,016
|
202,286
|
221,395
|
241,653
|
234,777
|
476,430
|
238,881
|
251,836
|
268,856
|
259,933
|
538,366
|
261,009
|
276,669
|
EBITDA
|
-
|
-
|
10,066
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,965
|
18,292
|
6,423
|
14,979
|
6,918
|
7,899
|
8,900
|
6,485
|
15,385
|
6,782
|
7,961
|
8,990
|
6,846
|
15,836
|
7,902
|
8,656
|
9,840
|
7,605
|
18,134
|
8,522
|
9,503
|
Operating Margin
|
3.68%
|
5.02%
|
3.53%
|
4.04%
|
3.68%
|
4.02%
|
4.32%
|
3.28%
|
3.81%
|
3.35%
|
3.6%
|
3.72%
|
2.92%
|
3.32%
|
3.31%
|
3.44%
|
3.66%
|
2.93%
|
3.37%
|
3.27%
|
3.43%
|
Earnings before Tax (EBT)
1 |
12,945
|
19,221
|
7,423
|
16,636
|
7,761
|
8,651
|
9,581
|
7,183
|
16,764
|
7,468
|
8,541
|
9,636
|
7,577
|
17,213
|
8,729
|
9,754
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
8,771
|
13,072
|
5,002
|
11,245
|
5,210
|
6,700
|
6,481
|
4,818
|
-
|
4,984
|
7,514
|
6,508
|
5,079
|
11,587
|
5,770
|
7,817
|
7,150
|
5,700
|
-
|
6,450
|
7,800
|
Net margin
|
2.7%
|
3.59%
|
2.75%
|
3.03%
|
2.78%
|
3.41%
|
3.14%
|
2.43%
|
-
|
2.46%
|
3.39%
|
2.69%
|
2.16%
|
2.43%
|
2.42%
|
3.1%
|
2.66%
|
2.19%
|
-
|
2.47%
|
2.82%
|
EPS
2 |
221.5
|
330.1
|
126.3
|
284.0
|
131.6
|
169.2
|
163.7
|
121.7
|
285.3
|
125.9
|
189.7
|
164.4
|
128.2
|
292.5
|
145.6
|
201.8
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
25.00
|
27.50
|
40.00
|
40.00
|
-
|
40.00
|
-
|
42.50
|
42.50
|
-
|
57.50
|
-
|
60.00
|
60.00
|
-
|
65.00
|
-
|
70.00
|
-
|
-
|
70.00
|
Announcement Date
|
1/10/20
|
1/12/21
|
1/11/22
|
1/11/22
|
4/11/22
|
7/11/22
|
10/11/22
|
1/13/23
|
1/13/23
|
4/10/23
|
7/10/23
|
10/11/23
|
1/12/24
|
1/12/24
|
4/12/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,475
|
45,062
|
49,534
|
32,975
|
27,727
|
27,891
|
33,489
|
35,642
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,337
|
38,505
|
8,494
|
-11,523
|
5,321
|
7,341
|
10,954
|
9,008
|
ROE (net income / shareholders' equity)
|
16.3%
|
15.8%
|
17.2%
|
12.8%
|
11.9%
|
11.3%
|
11.2%
|
11%
|
ROA (Net income/ Total Assets)
|
10.4%
|
10.6%
|
10.8%
|
6.57%
|
8.44%
|
7.48%
|
6.96%
|
6.96%
|
Assets
1 |
184,233
|
201,651
|
250,683
|
352,186
|
281,952
|
334,276
|
386,719
|
417,437
|
Book Value Per Share
2 |
3,189
|
3,679
|
4,308
|
4,811
|
5,330
|
5,842
|
6,396
|
6,990
|
Cash Flow per Share
2 |
812.0
|
884.0
|
1,034
|
693.0
|
1,040
|
1,066
|
1,156
|
1,244
|
Capex
1 |
29,040
|
25,948
|
26,064
|
43,497
|
46,636
|
51,157
|
48,871
|
49,129
|
Capex / Sales
|
4.75%
|
3.79%
|
3.59%
|
5.76%
|
5.63%
|
5.31%
|
4.66%
|
4.33%
|
Announcement Date
|
7/12/19
|
7/10/20
|
7/12/21
|
7/11/22
|
7/10/23
|
-
|
-
|
-
|
Last Close Price
14,390
JPY Average target price
16,620
JPY Spread / Average Target +15.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.64% | 3.62B | | -0.09% | 3.36B | | -23.44% | 3.06B | | +7.46% | 2.59B | | -9.26% | 1.75B | | +9.30% | 1.35B | | -20.60% | 957M | | -38.42% | 704M | | -0.53% | 450M | | -1.85% | 370M |
Retail - Drugs with Grocery
|