Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
851.8
JPY
|
-1.49%
|
|
-0.51%
|
+11.64%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
530,953
|
355,438
|
581,743
|
377,459
|
387,907
|
416,256
|
-
|
-
|
Enterprise Value (EV)
1 |
677,600
|
518,653
|
756,952
|
568,521
|
588,908
|
611,770
|
613,422
|
612,489
|
P/E ratio
|
9.65
x
|
20.4
x
|
1,645
x
|
22.8
x
|
21.1
x
|
30.4
x
|
17.2
x
|
13.8
x
|
Yield
|
3.86%
|
4.32%
|
1.76%
|
3.4%
|
3.97%
|
3.52%
|
3.56%
|
3.99%
|
Capitalization / Revenue
|
0.54
x
|
0.43
x
|
0.78
x
|
0.44
x
|
0.41
x
|
0.53
x
|
0.51
x
|
0.48
x
|
EV / Revenue
|
0.68
x
|
0.62
x
|
1.01
x
|
0.66
x
|
0.63
x
|
0.78
x
|
0.75
x
|
0.71
x
|
EV / EBITDA
|
5.29
x
|
6.69
x
|
12.4
x
|
6.61
x
|
6.45
x
|
7.49
x
|
6.5
x
|
5.83
x
|
EV / FCF
|
58.8
x
|
29.7
x
|
45.8
x
|
206
x
|
38.3
x
|
12.9
x
|
23.6
x
|
49.3
x
|
FCF Yield
|
1.7%
|
3.37%
|
2.18%
|
0.49%
|
2.61%
|
7.75%
|
4.24%
|
2.03%
|
Price to Book
|
0.99
x
|
0.7
x
|
1.05
x
|
0.61
x
|
0.63
x
|
0.67
x
|
0.66
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
512,009
|
512,159
|
512,549
|
512,852
|
513,104
|
488,678
|
-
|
-
|
Reference price
2 |
1,037
|
694.0
|
1,135
|
736.0
|
756.0
|
851.8
|
851.8
|
851.8
|
Announcement Date
|
5/9/19
|
6/2/20
|
5/11/21
|
5/10/22
|
5/12/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
991,365
|
831,034
|
747,559
|
865,166
|
938,098
|
788,962
|
823,312
|
868,288
|
EBITDA
1 |
128,080
|
77,530
|
60,891
|
85,988
|
91,312
|
81,657
|
94,314
|
105,129
|
EBIT
1 |
79,279
|
23,604
|
6,364
|
29,430
|
32,936
|
28,450
|
39,988
|
49,725
|
Operating Margin
|
8%
|
2.84%
|
0.85%
|
3.4%
|
3.51%
|
3.61%
|
4.86%
|
5.73%
|
Earnings before Tax (EBT)
1 |
79,229
|
24,065
|
5,889
|
29,516
|
31,926
|
26,862
|
39,125
|
49,225
|
Net income
1 |
55,809
|
17,412
|
355
|
16,587
|
18,412
|
13,869
|
24,318
|
30,345
|
Net margin
|
5.63%
|
2.1%
|
0.05%
|
1.92%
|
1.96%
|
1.76%
|
2.95%
|
3.49%
|
EPS
2 |
107.5
|
34.00
|
0.6900
|
32.35
|
35.89
|
28.06
|
49.63
|
61.92
|
Free Cash Flow
1 |
11,515
|
17,460
|
16,539
|
2,760
|
15,385
|
47,402
|
26,002
|
12,422
|
FCF margin
|
1.16%
|
2.1%
|
2.21%
|
0.32%
|
1.64%
|
6.01%
|
3.16%
|
1.43%
|
FCF Conversion (EBITDA)
|
8.99%
|
22.52%
|
27.16%
|
3.21%
|
16.85%
|
58.05%
|
27.57%
|
11.82%
|
FCF Conversion (Net income)
|
20.63%
|
100.28%
|
4,658.87%
|
16.64%
|
83.56%
|
341.79%
|
106.93%
|
40.94%
|
Dividend per Share
2 |
40.00
|
30.00
|
20.00
|
25.00
|
30.00
|
30.00
|
30.33
|
34.00
|
Announcement Date
|
5/9/19
|
6/2/20
|
5/11/21
|
5/10/22
|
5/12/23
|
-
|
-
|
-
|
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 |
434,820
|
396,214
|
315,892
|
431,667
|
204,306
|
417,764
|
215,016
|
232,386
|
219,387
|
244,437
|
463,824
|
236,356
|
237,918
|
188,247
|
198,444
|
386,691
|
201,368
|
201,163
|
200,250
|
205,150
|
215,300
|
201,465
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,765
|
7,839
|
-10,636
|
17,000
|
6,812
|
15,989
|
4,801
|
8,640
|
4,538
|
8,985
|
13,523
|
8,459
|
10,954
|
4,128
|
6,995
|
11,123
|
8,180
|
9,268
|
5,600
|
8,850
|
12,550
|
13,850
|
Operating Margin
|
3.63%
|
1.98%
|
-3.37%
|
3.94%
|
3.33%
|
3.83%
|
2.23%
|
3.72%
|
2.07%
|
3.68%
|
2.92%
|
3.58%
|
4.6%
|
2.19%
|
3.52%
|
2.88%
|
4.06%
|
4.61%
|
2.8%
|
4.31%
|
5.83%
|
6.87%
|
Earnings before Tax (EBT)
1 |
15,552
|
-
|
-10,671
|
-
|
6,446
|
15,924
|
5,008
|
8,584
|
4,521
|
8,298
|
12,819
|
8,692
|
10,415
|
4,277
|
6,251
|
10,528
|
8,108
|
8,464
|
5,000
|
8,600
|
12,400
|
11,300
|
Net income
1 |
11,816
|
-
|
-12,287
|
-
|
3,137
|
7,970
|
4,085
|
4,532
|
1,320
|
4,707
|
6,027
|
4,899
|
7,486
|
-929
|
1,588
|
659
|
4,064
|
4,277
|
-
|
3,600
|
7,400
|
4,900
|
Net margin
|
2.72%
|
-
|
-3.89%
|
-
|
1.54%
|
1.91%
|
1.9%
|
1.95%
|
0.6%
|
1.93%
|
1.3%
|
2.07%
|
3.15%
|
-0.49%
|
0.8%
|
0.17%
|
2.02%
|
2.13%
|
-
|
1.75%
|
3.44%
|
2.43%
|
EPS
|
23.07
|
-
|
-23.98
|
-
|
6.120
|
15.55
|
7.960
|
8.840
|
2.570
|
9.180
|
11.75
|
9.550
|
14.59
|
-1.850
|
-
|
1.330
|
8.240
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
20.00
|
-
|
10.00
|
-
|
-
|
10.00
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/30/19
|
6/2/20
|
11/2/20
|
5/11/21
|
11/1/21
|
11/1/21
|
1/31/22
|
5/10/22
|
7/29/22
|
10/31/22
|
10/31/22
|
2/1/23
|
5/12/23
|
7/31/23
|
10/31/23
|
10/31/23
|
2/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
146,647
|
163,215
|
175,209
|
191,062
|
201,001
|
195,515
|
197,167
|
196,233
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.145
x
|
2.105
x
|
2.877
x
|
2.222
x
|
2.201
x
|
2.394
x
|
2.091
x
|
1.867
x
|
Free Cash Flow
1 |
11,515
|
17,460
|
16,539
|
2,760
|
15,385
|
47,403
|
26,003
|
12,422
|
ROE (net income / shareholders' equity)
|
10.4%
|
3.3%
|
0.1%
|
2.8%
|
3%
|
2.23%
|
3.9%
|
4.77%
|
ROA (Net income/ Total Assets)
|
7.27%
|
2.27%
|
0.54%
|
2.46%
|
2.59%
|
1.35%
|
2.17%
|
2.52%
|
Assets
1 |
767,363
|
765,629
|
66,231
|
674,935
|
711,602
|
1,027,011
|
1,120,312
|
1,202,354
|
Book Value Per Share
2 |
1,048
|
987.0
|
1,082
|
1,205
|
1,201
|
1,263
|
1,282
|
1,312
|
Cash Flow per Share
2 |
201.0
|
139.0
|
107.0
|
143.0
|
150.0
|
245.0
|
181.0
|
165.0
|
Capex
1 |
81,102
|
54,927
|
37,303
|
52,311
|
62,085
|
60,000
|
62,600
|
64,800
|
Capex / Sales
|
8.18%
|
6.61%
|
4.99%
|
6.05%
|
6.62%
|
7.6%
|
7.6%
|
7.46%
|
Announcement Date
|
5/9/19
|
6/2/20
|
5/11/21
|
5/10/22
|
5/12/23
|
-
|
-
|
-
|
Last Close Price
851.8
JPY Average target price
830
JPY Spread / Average Target -2.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.64% | 2.64B | | +29.62% | 50.98B | | +25.77% | 20.39B | | -20.63% | 19.42B | | +31.67% | 17.27B | | +1.48% | 15.84B | | -18.75% | 13.35B | | +31.97% | 11.74B | | +28.58% | 10.66B | | +30.12% | 10.21B |
Other Auto, Truck & Motorcycle Parts
|