Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,664
JPY
|
+1.87%
|
|
+1.93%
|
+1.15%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
342,561
|
192,382
|
179,456
|
198,524
|
321,092
|
364,889
|
-
|
-
|
Enterprise Value (EV)
1 |
72,748
|
-30,458
|
-44,415
|
-34,488
|
53,483
|
364,889
|
364,889
|
364,889
|
P/E ratio
|
25.6
x
|
17.1
x
|
31.2
x
|
11.1
x
|
6.85
x
|
7.62
x
|
7.36
x
|
7.49
x
|
Yield
|
3.55%
|
4.77%
|
5.11%
|
2.95%
|
2.71%
|
5.31%
|
5.45%
|
5.17%
|
Capitalization / Revenue
|
3.87
x
|
2.45
x
|
3.09
x
|
2.34
x
|
2.04
x
|
1.82
x
|
1.84
x
|
1.84
x
|
EV / Revenue
|
3.87
x
|
2.45
x
|
3.09
x
|
2.34
x
|
2.04
x
|
1.82
x
|
1.84
x
|
1.84
x
|
EV / EBITDA
|
14
x
|
12
x
|
20
x
|
8.46
x
|
5.32
x
|
4.8
x
|
4.57
x
|
4.46
x
|
EV / FCF
|
23.9
x
|
11.9
x
|
20.3
x
|
6.29
x
|
7.69
x
|
6.77
x
|
6.32
x
|
6.26
x
|
FCF Yield
|
4.19%
|
8.39%
|
4.93%
|
15.9%
|
13%
|
14.8%
|
15.8%
|
16%
|
Price to Book
|
1.02
x
|
0.72
x
|
0.67
x
|
0.74
x
|
1.04
x
|
1.31
x
|
1.14
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
405,878
|
305,853
|
305,926
|
292,376
|
290,318
|
219,350
|
-
|
-
|
Reference price
2 |
844.0
|
629.0
|
586.6
|
679.0
|
1,106
|
1,664
|
1,664
|
1,664
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
88,558
|
78,416
|
58,129
|
84,857
|
157,296
|
200,563
|
198,400
|
198,750
|
EBITDA
1 |
24,430
|
16,072
|
8,985
|
23,470
|
60,370
|
75,956
|
79,801
|
81,878
|
EBIT
1 |
21,286
|
12,551
|
6,587
|
21,357
|
58,532
|
73,021
|
73,850
|
72,325
|
Operating Margin
|
24.04%
|
16.01%
|
11.33%
|
25.17%
|
37.21%
|
36.41%
|
37.22%
|
36.39%
|
Earnings before Tax (EBT)
|
18,340
|
14,449
|
7,727
|
25,523
|
66,259
|
-
|
-
|
-
|
Net income
1 |
13,384
|
13,045
|
5,749
|
18,466
|
46,893
|
52,510
|
52,258
|
51,391
|
Net margin
|
15.11%
|
16.64%
|
9.89%
|
21.76%
|
29.81%
|
26.18%
|
26.34%
|
25.86%
|
EPS
2 |
32.98
|
36.69
|
18.79
|
61.01
|
161.5
|
218.3
|
226.0
|
222.0
|
Free Cash Flow
1 |
14,343
|
16,140
|
8,853
|
31,584
|
41,758
|
53,920
|
57,730
|
58,299
|
FCF margin
|
16.2%
|
20.58%
|
15.23%
|
37.22%
|
26.55%
|
26.88%
|
29.1%
|
29.33%
|
FCF Conversion (EBITDA)
|
58.71%
|
100.42%
|
98.53%
|
134.57%
|
69.17%
|
70.99%
|
72.34%
|
71.2%
|
FCF Conversion (Net income)
|
107.17%
|
123.73%
|
153.99%
|
171.04%
|
89.05%
|
102.68%
|
110.47%
|
113.44%
|
Dividend per Share
2 |
30.00
|
30.00
|
30.00
|
20.00
|
30.00
|
88.33
|
90.67
|
86.00
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
33,493
|
25,332
|
17,129
|
28,061
|
42,283
|
14,513
|
27,763
|
42,200
|
69,963
|
58,102
|
29,231
|
50,777
|
65,413
|
116,190
|
54,398
|
30,004
|
38,250
|
56,100
|
68,000
|
43,250
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,077
|
1,084
|
2,146
|
2,914
|
17,119
|
1,324
|
9,455
|
16,960
|
26,415
|
21,624
|
10,493
|
19,188
|
26,272
|
45,460
|
19,804
|
7,745
|
12,750
|
21,600
|
27,250
|
14,350
|
Operating Margin
|
9.19%
|
4.28%
|
12.53%
|
10.38%
|
40.49%
|
9.12%
|
34.06%
|
40.19%
|
37.76%
|
37.22%
|
35.9%
|
37.79%
|
40.16%
|
39.13%
|
36.41%
|
25.81%
|
33.33%
|
38.5%
|
40.07%
|
33.18%
|
Earnings before Tax (EBT)
|
3,530
|
1,857
|
-
|
6,080
|
17,427
|
-
|
11,131
|
-
|
30,138
|
24,605
|
-
|
19,909
|
-
|
46,290
|
21,688
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,183
|
1,407
|
3,631
|
4,575
|
12,374
|
1,517
|
7,931
|
13,375
|
21,306
|
17,364
|
8,223
|
14,080
|
18,707
|
32,787
|
15,457
|
4,178
|
9,300
|
16,600
|
20,800
|
6,800
|
Net margin
|
6.52%
|
5.55%
|
21.2%
|
16.3%
|
29.26%
|
10.45%
|
28.57%
|
31.69%
|
30.45%
|
29.89%
|
28.13%
|
27.73%
|
28.6%
|
28.22%
|
28.41%
|
13.92%
|
24.31%
|
29.59%
|
30.59%
|
15.72%
|
EPS
|
5.386
|
4.602
|
-
|
14.94
|
40.54
|
-
|
27.31
|
-
|
73.37
|
59.81
|
-
|
48.48
|
-
|
113.1
|
61.32
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
15.00
|
15.00
|
-
|
10.00
|
-
|
-
|
-
|
-
|
12.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/7/19
|
11/9/20
|
11/8/21
|
11/8/21
|
2/8/22
|
5/12/22
|
8/4/22
|
11/7/22
|
11/7/22
|
2/8/23
|
5/11/23
|
8/7/23
|
11/7/23
|
11/7/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
269,813
|
222,840
|
223,871
|
233,012
|
267,609
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14,343
|
16,140
|
8,853
|
31,584
|
41,758
|
53,920
|
57,730
|
58,299
|
ROE (net income / shareholders' equity)
|
4%
|
4.3%
|
2.1%
|
6.9%
|
16.3%
|
17.7%
|
15.6%
|
12.8%
|
ROA (Net income/ Total Assets)
|
5.6%
|
3.72%
|
2.43%
|
7.4%
|
17.6%
|
16.7%
|
13.2%
|
11%
|
Assets
1 |
238,834
|
350,817
|
236,983
|
249,448
|
266,767
|
313,808
|
397,395
|
469,322
|
Book Value Per Share
2 |
828.0
|
876.0
|
873.0
|
922.0
|
1,062
|
1,267
|
1,460
|
1,576
|
Cash Flow per Share
|
40.50
|
46.50
|
26.60
|
68.00
|
168.0
|
-
|
-
|
-
|
Capex
1 |
2,485
|
2,831
|
1,710
|
1,875
|
2,881
|
4,100
|
3,518
|
3,800
|
Capex / Sales
|
2.81%
|
3.61%
|
2.94%
|
2.21%
|
1.83%
|
2.04%
|
1.77%
|
1.91%
|
Announcement Date
|
5/9/19
|
5/12/20
|
5/13/21
|
5/12/22
|
5/11/23
|
-
|
-
|
-
|
Last Close Price
1,664
JPY Average target price
1,928
JPY Spread / Average Target +15.87% Consensus |