Market Closed -
Japan Exchange
02:00:00 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
4,500
JPY
|
-0.33%
|
|
-0.11%
|
+8.70%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
52,898
|
52,135
|
61,723
|
45,515
|
42,659
|
54,380
|
-
|
-
|
Enterprise Value (EV)
1 |
65,320
|
64,346
|
69,714
|
53,963
|
53,590
|
53,292
|
50,269
|
45,608
|
P/E ratio
|
12.3
x
|
9.5
x
|
9.28
x
|
7.48
x
|
10.6
x
|
7.93
x
|
8.37
x
|
7.88
x
|
Yield
|
0.96%
|
1.07%
|
0.95%
|
1.36%
|
1.53%
|
1.5%
|
1.44%
|
1.51%
|
Capitalization / Revenue
|
0.36
x
|
0.35
x
|
0.54
x
|
0.39
x
|
0.35
x
|
0.42
x
|
0.46
x
|
0.45
x
|
EV / Revenue
|
0.45
x
|
0.44
x
|
0.61
x
|
0.46
x
|
0.44
x
|
0.42
x
|
0.42
x
|
0.38
x
|
EV / EBITDA
|
6.16
x
|
5.82
x
|
4.93
x
|
4.07
x
|
5.33
x
|
5.37
x
|
3.87
x
|
3.33
x
|
EV / FCF
|
-20,696,998
x
|
-53,891,351
x
|
10,312,726
x
|
17,446,687
x
|
-13,930,244
x
|
21,593,256
x
|
4,114,993
x
|
9,079,783
x
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-0%
|
0%
|
0%
|
0%
|
Price to Book
|
1.21
x
|
1.09
x
|
1.12
x
|
0.76
x
|
0.68
x
|
0.73
x
|
0.74
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
12,701
|
12,700
|
12,700
|
12,368
|
12,085
|
12,084
|
-
|
-
|
Reference price
2 |
4,165
|
4,105
|
4,860
|
3,680
|
3,530
|
4,500
|
4,500
|
4,500
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
145,160
|
146,931
|
114,255
|
118,046
|
120,651
|
126,443
|
118,500
|
121,000
|
EBITDA
1 |
10,596
|
11,048
|
14,132
|
13,266
|
10,059
|
11,600
|
13,000
|
13,700
|
EBIT
1 |
7,154
|
7,239
|
9,448
|
8,617
|
5,399
|
7,778
|
8,500
|
9,200
|
Operating Margin
|
4.93%
|
4.93%
|
8.27%
|
7.3%
|
4.47%
|
6.15%
|
7.17%
|
7.6%
|
Earnings before Tax (EBT)
1 |
5,378
|
7,220
|
9,288
|
8,603
|
5,510
|
8,054
|
8,500
|
9,100
|
Net income
1 |
4,317
|
5,485
|
6,652
|
6,225
|
4,080
|
6,717
|
6,500
|
6,900
|
Net margin
|
2.97%
|
3.73%
|
5.82%
|
5.27%
|
3.38%
|
5.31%
|
5.49%
|
5.7%
|
EPS
2 |
340.0
|
431.9
|
523.8
|
492.2
|
332.3
|
555.9
|
537.9
|
571.0
|
Free Cash Flow
|
-3,156
|
-1,194
|
6,760
|
3,093
|
-3,847
|
2,468
|
12,216
|
5,023
|
FCF margin
|
-2.17%
|
-0.81%
|
5.92%
|
2.62%
|
-3.19%
|
1.95%
|
10.31%
|
4.15%
|
FCF Conversion (EBITDA)
|
-
|
-
|
47.83%
|
23.32%
|
-
|
-
|
93.97%
|
36.66%
|
FCF Conversion (Net income)
|
-
|
-
|
101.62%
|
49.69%
|
-
|
36.74%
|
187.94%
|
72.8%
|
Dividend per Share
2 |
40.00
|
44.00
|
46.00
|
50.00
|
54.00
|
66.00
|
65.00
|
68.00
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
1 |
75,015
|
58,019
|
29,884
|
59,863
|
31,495
|
26,688
|
30,616
|
30,817
|
61,433
|
32,420
|
26,798
|
31,955
|
31,202
|
63,157
|
34,760
|
28,526
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,128
|
6,026
|
2,093
|
5,034
|
2,880
|
703
|
2,261
|
1,006
|
3,267
|
2,370
|
-238
|
1,802
|
1,475
|
3,277
|
3,894
|
607
|
Operating Margin
|
5.5%
|
10.39%
|
7%
|
8.41%
|
9.14%
|
2.63%
|
7.39%
|
3.26%
|
5.32%
|
7.31%
|
-0.89%
|
5.64%
|
4.73%
|
5.19%
|
11.2%
|
2.13%
|
Earnings before Tax (EBT)
|
4,861
|
6,028
|
-
|
4,934
|
2,954
|
-
|
2,483
|
-
|
3,484
|
2,332
|
-
|
2,060
|
-
|
3,347
|
3,813
|
-
|
Net income
1 |
3,804
|
4,276
|
1,444
|
3,566
|
2,095
|
564
|
1,792
|
796
|
2,588
|
1,661
|
-169
|
1,495
|
915
|
2,410
|
2,880
|
1,427
|
Net margin
|
5.07%
|
7.37%
|
4.83%
|
5.96%
|
6.65%
|
2.11%
|
5.85%
|
2.58%
|
4.21%
|
5.12%
|
-0.63%
|
4.68%
|
2.93%
|
3.82%
|
8.29%
|
5%
|
EPS
|
299.5
|
336.7
|
-
|
280.8
|
165.0
|
-
|
145.0
|
-
|
209.3
|
135.0
|
-
|
123.8
|
-
|
199.5
|
238.4
|
-
|
Dividend per Share
|
22.00
|
22.00
|
-
|
25.00
|
-
|
-
|
-
|
-
|
27.00
|
-
|
-
|
-
|
-
|
31.00
|
-
|
-
|
Announcement Date
|
10/31/19
|
10/30/20
|
10/29/21
|
10/29/21
|
1/31/22
|
5/13/22
|
7/29/22
|
10/31/22
|
10/31/22
|
1/31/23
|
5/12/23
|
7/31/23
|
10/31/23
|
10/31/23
|
1/31/24
|
5/10/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
12,422
|
12,211
|
7,991
|
8,448
|
10,931
|
7,870
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
4,111
|
8,772
|
Leverage (Debt/EBITDA)
|
1.172
x
|
1.105
x
|
0.5655
x
|
0.6368
x
|
1.087
x
|
0.6784
x
|
-
|
-
|
Free Cash Flow
|
-3,156
|
-1,194
|
6,760
|
3,093
|
-3,847
|
2,468
|
12,216
|
5,023
|
ROE (net income / shareholders' equity)
|
10.3%
|
12%
|
12.9%
|
10.8%
|
6.6%
|
9.9%
|
9.2%
|
9%
|
ROA (Net income/ Total Assets)
|
6.65%
|
6.2%
|
7.65%
|
6.85%
|
4.21%
|
5.97%
|
6.5%
|
6.9%
|
Assets
1 |
64,891
|
88,414
|
87,004
|
90,918
|
96,847
|
112,529
|
100,000
|
100,000
|
Book Value Per Share
2 |
3,435
|
3,754
|
4,341
|
4,843
|
5,207
|
6,015
|
6,073
|
6,576
|
Cash Flow per Share
|
611.0
|
732.0
|
893.0
|
860.0
|
712.0
|
915.0
|
-
|
-
|
Capex
1 |
8,404
|
13,352
|
4,553
|
5,077
|
4,488
|
2,150
|
4,500
|
4,500
|
Capex / Sales
|
5.79%
|
9.09%
|
3.98%
|
4.3%
|
3.72%
|
1.7%
|
3.8%
|
3.72%
|
Announcement Date
|
5/14/19
|
5/14/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/10/24
|
-
|
-
|
Last Close Price
4,500
JPY Average target price
7,000
JPY Spread / Average Target +55.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.70% | 351M | | +0.13% | 28.85B | | +23.12% | 24.98B | | +4.67% | 11.04B | | +18.43% | 4.44B | | -8.30% | 3.81B | | +2.12% | 3.38B | | +0.07% | 2.99B | | +25.54% | 2.78B | | -9.05% | 2.48B |
Food Ingredients
|