Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,185
JPY
|
+1.45%
|
|
-0.07%
|
+25.79%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
421,827
|
272,036
|
399,015
|
451,283
|
478,464
|
791,156
|
-
|
-
|
Enterprise Value (EV)
1 |
421,827
|
272,036
|
399,015
|
451,283
|
478,464
|
791,156
|
791,156
|
791,156
|
P/E ratio
|
8.17
x
|
2.46
x
|
8.94
x
|
8.34
x
|
15.4
x
|
12.8
x
|
11.8
x
|
10.9
x
|
Yield
|
3.46%
|
5.94%
|
4.05%
|
4%
|
4.12%
|
2.75%
|
3%
|
3.29%
|
Capitalization / Revenue
|
1.71
x
|
0.96
x
|
1.45
x
|
1.61
x
|
1.44
x
|
2.73
x
|
2.41
x
|
2.32
x
|
EV / Revenue
|
1.71
x
|
0.96
x
|
1.45
x
|
1.61
x
|
1.44
x
|
2.73
x
|
2.41
x
|
2.32
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.54
x
|
0.32
x
|
0.42
x
|
0.48
x
|
0.53
x
|
0.83
x
|
0.79
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
171,753
|
190,102
|
190,098
|
190,094
|
187,707
|
189,046
|
-
|
-
|
Reference price
2 |
2,456
|
1,431
|
2,099
|
2,374
|
2,549
|
4,185
|
4,185
|
4,185
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
246,112
|
283,186
|
274,754
|
280,427
|
331,323
|
290,301
|
328,219
|
340,735
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
75,046
|
78,871
|
79,678
|
77,864
|
52,661
|
63,645
|
105,172
|
115,000
|
Operating Margin
|
30.49%
|
27.85%
|
29%
|
27.77%
|
15.89%
|
21.92%
|
32.04%
|
33.75%
|
Earnings before Tax (EBT)
1 |
73,652
|
108,231
|
59,330
|
75,162
|
45,240
|
75,272
|
100,264
|
105,567
|
Net income
1 |
51,649
|
110,607
|
44,647
|
54,118
|
31,152
|
61,401
|
66,553
|
72,258
|
Net margin
|
20.99%
|
39.06%
|
16.25%
|
19.3%
|
9.4%
|
21.15%
|
20.28%
|
21.21%
|
EPS
2 |
300.7
|
581.8
|
234.9
|
284.7
|
165.5
|
326.2
|
353.6
|
385.1
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
85.00
|
85.00
|
85.00
|
95.00
|
105.0
|
115.0
|
125.6
|
137.9
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
|
138,464
|
141,576
|
-
|
139,689
|
72,840
|
-
|
75,122
|
154,093
|
94,205
|
-
|
94,171
|
-
|
194,469
|
101,443
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
21,123
|
44,146
|
23,546
|
12,930
|
25,725
|
-
|
16,643
|
2,817
|
25,717
|
25,889
|
-
|
18,574
|
-1,554
|
25,398
|
29,153
|
23,115
|
Operating Margin
|
-
|
-
|
-
|
31.6%
|
32.33%
|
-
|
34.24%
|
-
|
17.67%
|
-
|
27.31%
|
-
|
-
|
18.31%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
143,642
|
38,409
|
-
|
40,094
|
23,403
|
-
|
24,235
|
44,045
|
2,962
|
-
|
24,009
|
-
|
44,172
|
35,945
|
-
|
-
|
-
|
-
|
Net income
1 |
135,270
|
26,264
|
12,711
|
27,948
|
16,227
|
9,943
|
17,047
|
30,760
|
1,889
|
-1,497
|
16,609
|
13,678
|
30,287
|
31,805
|
-466.3
|
17,560
|
20,680
|
16,038
|
Net margin
|
97.69%
|
18.55%
|
-
|
20.01%
|
22.28%
|
-
|
22.69%
|
19.96%
|
2.01%
|
-
|
17.64%
|
-
|
15.57%
|
31.35%
|
-
|
-
|
-
|
-
|
EPS
2 |
711.6
|
138.2
|
66.87
|
147.0
|
85.36
|
52.31
|
89.94
|
163.0
|
10.30
|
-7.800
|
88.48
|
72.87
|
161.4
|
168.7
|
-2.480
|
93.33
|
109.9
|
85.24
|
Dividend per Share
|
42.50
|
42.50
|
-
|
47.50
|
-
|
-
|
-
|
52.50
|
-
|
-
|
-
|
-
|
57.50
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
11/12/20
|
11/10/21
|
11/10/21
|
2/4/22
|
5/13/22
|
8/5/22
|
11/11/22
|
1/31/23
|
5/12/23
|
8/4/23
|
11/13/23
|
11/13/23
|
2/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.6%
|
13.6%
|
4.9%
|
5.7%
|
3.4%
|
6.76%
|
6.76%
|
7.07%
|
ROA (Net income/ Total Assets)
|
0.36%
|
-0.02%
|
0.2%
|
0.27%
|
0.17%
|
0.2%
|
0.25%
|
0.26%
|
Assets
1 |
14,291,367
|
-483,633,581
|
22,323,500
|
20,157,932
|
18,391,782
|
30,855,015
|
26,305,470
|
27,685,086
|
Book Value Per Share
2 |
4,526
|
4,487
|
5,044
|
4,950
|
4,797
|
5,047
|
5,316
|
5,606
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/13/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
4,185
JPY Average target price
4,542
JPY Spread / Average Target +8.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.79% | 5.03B | | +13.63% | 556B | | +11.52% | 298B | | +9.95% | 247B | | +21.50% | 210B | | +21.81% | 170B | | +9.03% | 162B | | +5.13% | 153B | | +0.01% | 139B | | -10.52% | 138B |
Other Banks
|