Delayed
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
457,000
JPY
|
+0.22%
|
|
-0.11%
|
+5.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2024
|
2025
|
---|
Capitalization
1 |
236,924
|
203,796
|
268,877
|
247,237
|
-
|
Enterprise Value (EV)
1 |
236,924
|
203,796
|
373,937
|
247,237
|
247,237
|
P/E ratio
|
-
|
-
|
23.5
x
|
-
|
-
|
Yield
|
-
|
-
|
4.26%
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
12,445,128
x
|
-
|
-
|
EV / Revenue
|
-
|
-
|
12,445,133
x
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
17,428,892
x
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.5
x
|
1.28
x
|
1.6
x
|
1.42
x
|
1.42
x
|
Nbr of stocks (in thousands)
|
519
|
511
|
541
|
541
|
-
|
Reference price
2 |
456,500
|
399,000
|
497,000
|
457,000
|
457,000
|
Announcement Date
|
8/15/19
|
8/17/20
|
8/17/21
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
20,590
|
21,054
|
21,453
|
22,156
|
22,925
|
22,563
|
EBITDA
1 |
15,024
|
15,521
|
15,420
|
16,169
|
16,723
|
16,228
|
EBIT
1 |
10,864
|
11,590
|
11,377
|
11,999
|
12,556
|
12,427
|
Operating Margin
|
52.76%
|
55.05%
|
53.03%
|
54.16%
|
54.77%
|
55.08%
|
Earnings before Tax (EBT)
1 |
10,156
|
10,131
|
10,836
|
11,425
|
11,960
|
11,850
|
Net income
1 |
10,155
|
10,131
|
10,835
|
11,424
|
11,959
|
11,849
|
Net margin
|
49.32%
|
48.12%
|
50.51%
|
51.56%
|
52.17%
|
52.52%
|
EPS
2 |
20,474
|
20,125
|
21,112
|
21,728
|
22,109
|
21,902
|
Free Cash Flow
1 |
10,497
|
10,781
|
10,531
|
11,602
|
9,937
|
11,605
|
FCF margin
|
50.98%
|
51.21%
|
49.09%
|
52.36%
|
43.34%
|
51.43%
|
FCF Conversion (EBITDA)
|
69.86%
|
69.46%
|
68.29%
|
71.75%
|
59.42%
|
71.51%
|
FCF Conversion (Net income)
|
103.36%
|
106.42%
|
97.19%
|
101.55%
|
83.09%
|
97.94%
|
Dividend per Share
2 |
20,340
|
20,772
|
21,292
|
21,195
|
22,089
|
22,231
|
Announcement Date
|
3/27/19
|
3/30/20
|
3/30/21
|
3/30/22
|
10/14/22
|
3/28/24
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
10,506
|
10,603
|
10,850
|
10,755
|
11,402
|
11,523
|
11,432
|
11,531
|
11,033
|
12,120
|
12,260
|
11,580
|
11,617
|
11,684
|
EBITDA
1 |
7,703
|
7,777
|
7,640
|
7,787
|
-
|
8,344
|
8,299
|
8,312
|
-
|
8,161
|
8,064
|
8,071
|
-
|
-
|
EBIT
1 |
5,778
|
5,770
|
5,606
|
5,743
|
6,256
|
6,300
|
6,343
|
6,417
|
6,011
|
6,669
|
6,841
|
6,197
|
6,238
|
6,272
|
Operating Margin
|
54.99%
|
54.42%
|
51.67%
|
53.4%
|
54.87%
|
54.67%
|
55.49%
|
55.65%
|
54.48%
|
55.02%
|
55.8%
|
53.51%
|
53.7%
|
53.68%
|
Earnings before Tax (EBT)
1 |
5,464
|
5,500
|
5,337
|
5,490
|
5,937
|
6,024
|
6,051
|
6,147
|
5,704
|
6,329
|
6,481
|
5,816
|
5,840
|
5,864
|
Net income
1 |
5,463
|
5,499
|
5,336
|
5,489
|
5,936
|
6,023
|
6,050
|
6,146
|
5,703
|
6,329
|
6,481
|
5,816
|
5,839
|
5,864
|
Net margin
|
52%
|
51.86%
|
49.18%
|
51.04%
|
52.06%
|
52.27%
|
52.92%
|
53.3%
|
51.7%
|
52.22%
|
52.86%
|
50.22%
|
50.26%
|
50.19%
|
EPS
2 |
10,696
|
10,664
|
10,447
|
10,747
|
10,976
|
11,132
|
11,182
|
11,360
|
10,542
|
11,700
|
11,980
|
10,750
|
10,793
|
10,839
|
Dividend per Share
2 |
10,526
|
10,766
|
10,448
|
10,747
|
10,972
|
11,117
|
11,122
|
11,109
|
10,549
|
10,880
|
11,000
|
10,750
|
10,793
|
10,839
|
Announcement Date
|
2/14/20
|
8/17/20
|
2/15/21
|
8/17/21
|
2/15/22
|
8/15/22
|
2/15/23
|
8/15/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
105,060
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
6.81
x
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
6.8%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
3.5%
|
-
|
-
|
Assets
|
-
|
-
|
309,277
|
-
|
-
|
Book Value Per Share
1 |
305,336
|
311,514
|
311,495
|
322,487
|
322,398
|
Cash Flow per Share
|
-
|
-
|
30,263
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/15/19
|
8/17/20
|
8/17/21
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +5.54% | 1.57B | | -5.42% | 46.25B | | -6.01% | 20.33B | | -3.50% | 13.07B | | +17.15% | 11.53B | | -4.85% | 9.68B | | +0.23% | 8.48B | | -14.19% | 8.38B | | +1.86% | 7.63B | | -18.42% | 5.53B |
Other Commercial REITs
|