Delayed
Japan Exchange
01:00:14 2024-05-01 am EDT
|
5-day change
|
1st Jan Change
|
946
JPY
|
-1.66%
|
|
-1.36%
|
+6.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,250
|
20,964
|
22,192
|
25,927
|
27,859
|
30,215
|
-
|
-
|
Enterprise Value (EV)
1 |
20,609
|
21,791
|
23,550
|
29,364
|
28,272
|
30,215
|
30,215
|
30,215
|
P/E ratio
|
15.9
x
|
15.6
x
|
23.3
x
|
17.3
x
|
13.9
x
|
14.2
x
|
11.6
x
|
9.69
x
|
Yield
|
2.71%
|
3.08%
|
2.91%
|
2.9%
|
3.61%
|
3.53%
|
4.31%
|
5.2%
|
Capitalization / Revenue
|
0.95
x
|
0.96
x
|
0.93
x
|
1.01
x
|
0.98
x
|
0.97
x
|
0.85
x
|
0.73
x
|
EV / Revenue
|
0.95
x
|
0.96
x
|
0.93
x
|
1.01
x
|
0.98
x
|
0.97
x
|
0.85
x
|
0.73
x
|
EV / EBITDA
|
9,757,391
x
|
9,789,361
x
|
13,699,978
x
|
10,164,747
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
21,986,781
x
|
616,595,302
x
|
115,233,231
x
|
-44,624,829
x
|
7,446,942
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.96
x
|
2.74
x
|
2.79
x
|
3.25
x
|
2.99
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
32,296
|
32,302
|
32,302
|
31,313
|
31,408
|
31,408
|
-
|
-
|
Reference price
2 |
627.0
|
649.0
|
687.0
|
828.0
|
887.0
|
962.0
|
962.0
|
962.0
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/10/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
21,366
|
21,872
|
23,903
|
25,670
|
28,341
|
31,150
|
35,400
|
41,400
|
EBITDA
|
2,075
|
2,142
|
1,620
|
2,551
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,909
|
1,896
|
1,412
|
2,329
|
2,881
|
3,125
|
3,825
|
4,600
|
Operating Margin
|
8.93%
|
8.67%
|
5.91%
|
9.07%
|
10.17%
|
10.03%
|
10.81%
|
11.11%
|
Earnings before Tax (EBT)
|
1,908
|
1,905
|
1,428
|
2,360
|
2,911
|
-
|
-
|
-
|
Net income
1 |
1,275
|
1,342
|
953
|
1,549
|
2,004
|
2,125
|
2,600
|
3,120
|
Net margin
|
5.97%
|
6.14%
|
3.99%
|
6.03%
|
7.07%
|
6.82%
|
7.34%
|
7.54%
|
EPS
2 |
39.50
|
41.57
|
29.52
|
47.99
|
63.83
|
67.65
|
82.75
|
99.30
|
Free Cash Flow
|
921
|
34
|
192.6
|
-581
|
3,741
|
-
|
-
|
-
|
FCF margin
|
4.31%
|
0.16%
|
0.81%
|
-2.26%
|
13.2%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
44.38%
|
1.59%
|
11.89%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
72.24%
|
2.53%
|
20.21%
|
-
|
186.68%
|
-
|
-
|
-
|
Dividend per Share
2 |
17.00
|
20.00
|
20.00
|
24.00
|
32.00
|
34.00
|
41.50
|
50.00
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/10/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Net sales
1 |
11,363
|
9,989
|
11,883
|
10,712
|
6,321
|
6,870
|
13,191
|
5,697
|
11,742
|
6,517
|
6,368
|
13,158
|
7,007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,187
|
773
|
1,182
|
331
|
497
|
584
|
1,081
|
451
|
916
|
715
|
627
|
1,380
|
819
|
Operating Margin
|
10.45%
|
7.74%
|
9.95%
|
3.09%
|
7.86%
|
8.5%
|
8.19%
|
7.92%
|
7.8%
|
10.97%
|
9.85%
|
10.49%
|
11.69%
|
Earnings before Tax (EBT)
1 |
1,187
|
783
|
-
|
335
|
502
|
-
|
-
|
463
|
935
|
729
|
641
|
1,399
|
825
|
Net income
1 |
805
|
518
|
-
|
213
|
340
|
-
|
-
|
310
|
626
|
496
|
432
|
948
|
561
|
Net margin
|
7.08%
|
5.19%
|
-
|
1.99%
|
5.38%
|
-
|
-
|
5.44%
|
5.33%
|
7.61%
|
6.78%
|
7.2%
|
8.01%
|
EPS
2 |
-
|
16.04
|
-
|
6.610
|
10.51
|
-
|
-
|
9.600
|
19.39
|
15.36
|
13.78
|
30.20
|
17.89
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
8/7/20
|
2/10/21
|
8/10/21
|
11/9/21
|
2/10/22
|
2/10/22
|
5/11/22
|
8/10/22
|
11/9/22
|
5/11/23
|
8/10/23
|
11/10/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
359
|
827
|
1,358
|
3,437
|
413
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.173
x
|
0.3862
x
|
0.8382
x
|
1.347
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
921
|
34
|
193
|
-581
|
3,741
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20%
|
18.5%
|
12.2%
|
19.5%
|
23.2%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
12.8%
|
12.5%
|
8.33%
|
11.7%
|
13.8%
|
-
|
-
|
-
|
Assets
1 |
9,938
|
10,709
|
11,437
|
13,214
|
14,551
|
-
|
-
|
-
|
Book Value Per Share
|
212.0
|
236.0
|
246.0
|
254.0
|
296.0
|
-
|
-
|
-
|
Cash Flow per Share
|
44.60
|
47.30
|
35.90
|
54.80
|
71.40
|
-
|
-
|
-
|
Capex
|
770
|
660
|
328
|
284
|
281
|
-
|
-
|
-
|
Capex / Sales
|
3.61%
|
3.02%
|
1.37%
|
1.11%
|
0.99%
|
-
|
-
|
-
|
Announcement Date
|
2/10/20
|
2/10/21
|
2/10/22
|
2/10/23
|
2/14/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +6.54% | 192M | | +8.13% | 13.18B | | +28.94% | 6.92B | | +35.87% | 4.57B | | -4.35% | 956M | | +78.05% | 579M | | +16.13% | 476M | | +31.07% | 454M | | -16.09% | 442M | | +28.92% | 392M |
Building Contractors
|