Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,821
JPY
|
+0.33%
|
|
+2.27%
|
-10.03%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,024,267
|
817,216
|
1,611,566
|
1,468,702
|
1,235,222
|
1,138,976
|
-
|
-
|
Enterprise Value (EV)
1 |
1,050,771
|
880,302
|
1,666,170
|
1,516,595
|
1,154,210
|
1,055,190
|
1,057,849
|
1,041,104
|
P/E ratio
|
23.6
x
|
17.3
x
|
21.7
x
|
13.8
x
|
9.82
x
|
18.6
x
|
15.7
x
|
14.1
x
|
Yield
|
1.27%
|
1.71%
|
1.38%
|
2.16%
|
2.6%
|
2.85%
|
2.92%
|
2.97%
|
Capitalization / Revenue
|
0.92
x
|
0.7
x
|
1.23
x
|
0.92
x
|
0.86
x
|
0.87
x
|
0.84
x
|
0.81
x
|
EV / Revenue
|
0.94
x
|
0.75
x
|
1.27
x
|
0.95
x
|
0.8
x
|
0.81
x
|
0.78
x
|
0.74
x
|
EV / EBITDA
|
11.5
x
|
8.94
x
|
13.1
x
|
8.15
x
|
6.88
x
|
8.54
x
|
7.45
x
|
6.76
x
|
EV / FCF
|
81
x
|
-111
x
|
34
x
|
41.5
x
|
8.4
x
|
27.4
x
|
64.9
x
|
25.6
x
|
FCF Yield
|
1.24%
|
-0.9%
|
2.94%
|
2.41%
|
11.9%
|
3.66%
|
1.54%
|
3.91%
|
Price to Book
|
2.88
x
|
2.13
x
|
4.05
x
|
2.96
x
|
2.23
x
|
1.97
x
|
1.84
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
635,204
|
635,225
|
635,225
|
635,252
|
630,215
|
625,468
|
-
|
-
|
Reference price
2 |
1,612
|
1,286
|
2,537
|
2,312
|
1,960
|
1,821
|
1,821
|
1,821
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/30/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,118,094
|
1,173,498
|
1,312,085
|
1,588,375
|
1,434,609
|
1,305,744
|
1,360,576
|
1,409,586
|
EBITDA
1 |
91,361
|
98,447
|
127,591
|
186,057
|
167,716
|
123,592
|
142,051
|
154,024
|
EBIT
1 |
70,359
|
75,447
|
101,726
|
155,713
|
135,275
|
90,089
|
105,648
|
117,656
|
Operating Margin
|
6.29%
|
6.43%
|
7.75%
|
9.8%
|
9.43%
|
6.9%
|
7.76%
|
8.35%
|
Earnings before Tax (EBT)
1 |
74,154
|
79,440
|
111,788
|
160,622
|
187,458
|
91,719
|
106,239
|
119,649
|
Net income
1 |
43,465
|
47,292
|
74,342
|
106,733
|
126,511
|
61,340
|
72,513
|
80,462
|
Net margin
|
3.89%
|
4.03%
|
5.67%
|
6.72%
|
8.82%
|
4.7%
|
5.33%
|
5.71%
|
EPS
2 |
68.43
|
74.45
|
117.0
|
168.0
|
199.6
|
98.07
|
116.0
|
128.8
|
Free Cash Flow
1 |
12,978
|
-7,900
|
49,032
|
36,552
|
137,357
|
38,580
|
16,300
|
40,669
|
FCF margin
|
1.16%
|
-0.67%
|
3.74%
|
2.3%
|
9.57%
|
2.95%
|
1.2%
|
2.89%
|
FCF Conversion (EBITDA)
|
14.21%
|
-
|
38.43%
|
19.65%
|
81.9%
|
31.22%
|
11.47%
|
26.4%
|
FCF Conversion (Net income)
|
29.86%
|
-
|
65.95%
|
34.25%
|
108.57%
|
62.89%
|
22.48%
|
50.54%
|
Dividend per Share
2 |
20.50
|
22.00
|
35.00
|
50.00
|
51.00
|
51.95
|
53.22
|
54.12
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/30/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
587,709
|
585,789
|
634,846
|
677,239
|
378,511
|
726,054
|
440,586
|
421,735
|
386,938
|
364,374
|
751,312
|
364,255
|
319,042
|
318,511
|
324,867
|
643,378
|
351,853
|
312,152
|
660,200
|
329,100
|
335,700
|
364,700
|
322,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
37,196
|
38,251
|
52,494
|
49,232
|
29,944
|
58,856
|
55,972
|
40,885
|
33,280
|
30,864
|
64,144
|
42,444
|
28,600
|
18,832
|
19,834
|
38,666
|
33,008
|
18,270
|
50,600
|
19,300
|
20,400
|
39,300
|
23,900
|
Operating Margin
|
6.33%
|
6.53%
|
8.27%
|
7.27%
|
7.91%
|
8.11%
|
12.7%
|
9.69%
|
8.6%
|
8.47%
|
8.54%
|
11.65%
|
8.96%
|
5.91%
|
6.11%
|
6.01%
|
9.38%
|
5.85%
|
7.66%
|
5.86%
|
6.08%
|
10.78%
|
7.41%
|
Earnings before Tax (EBT)
|
38,112
|
-
|
62,388
|
-
|
28,967
|
60,274
|
58,832
|
-
|
35,698
|
-
|
78,088
|
81,738
|
-
|
18,832
|
20,468
|
39,300
|
34,557
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
21,945
|
-
|
37,293
|
-
|
19,173
|
39,825
|
40,155
|
26,753
|
23,436
|
28,508
|
51,944
|
56,036
|
18,531
|
11,899
|
13,377
|
25,276
|
23,072
|
13,152
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
3.73%
|
-
|
5.87%
|
-
|
5.07%
|
5.49%
|
9.11%
|
6.34%
|
6.06%
|
7.82%
|
6.91%
|
15.38%
|
5.81%
|
3.74%
|
4.12%
|
3.93%
|
6.56%
|
4.21%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
34.55
|
-
|
58.71
|
-
|
30.18
|
62.69
|
63.22
|
42.11
|
36.89
|
44.88
|
81.77
|
88.33
|
29.46
|
18.90
|
21.34
|
40.24
|
36.84
|
20.70
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
11.00
|
-
|
18.00
|
-
|
20.00
|
20.00
|
-
|
30.00
|
-
|
25.00
|
25.00
|
-
|
-
|
-
|
-
|
26.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
4/30/20
|
10/30/20
|
4/30/21
|
10/29/21
|
10/29/21
|
1/28/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
1/27/23
|
4/28/23
|
7/28/23
|
10/27/23
|
10/27/23
|
1/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,504
|
63,086
|
54,604
|
47,893
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
81,012
|
83,786
|
81,127
|
97,872
|
Leverage (Debt/EBITDA)
|
0.2901
x
|
0.6408
x
|
0.428
x
|
0.2574
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12,978
|
-7,900
|
49,032
|
36,552
|
137,357
|
38,580
|
16,300
|
40,669
|
ROE (net income / shareholders' equity)
|
12.7%
|
12.8%
|
19%
|
23.9%
|
24.1%
|
10.9%
|
12.2%
|
12.9%
|
ROA (Net income/ Total Assets)
|
10.1%
|
10.5%
|
13.3%
|
18.7%
|
15.1%
|
7.39%
|
8.47%
|
9.12%
|
Assets
1 |
428,286
|
450,719
|
560,251
|
570,009
|
837,690
|
829,510
|
856,066
|
882,739
|
Book Value Per Share
2 |
560.0
|
604.0
|
627.0
|
781.0
|
879.0
|
924.0
|
988.0
|
1,064
|
Cash Flow per Share
2 |
100.0
|
111.0
|
158.0
|
216.0
|
251.0
|
156.0
|
166.0
|
185.0
|
Capex
1 |
73,780
|
53,400
|
72,262
|
69,917
|
49,128
|
60,000
|
81,250
|
61,250
|
Capex / Sales
|
6.6%
|
4.55%
|
5.51%
|
4.4%
|
3.42%
|
4.6%
|
5.97%
|
4.35%
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/30/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Last Close Price
1,821
JPY Average target price
2,219
JPY Spread / Average Target +21.84% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.03% | 7.24B | | -6.13% | 126B | | +5.09% | 65.42B | | -13.41% | 48.51B | | -10.93% | 16.08B | | +22.81% | 8.2B | | -59.73% | 7.17B | | +30.89% | 5.68B | | -20.63% | 4.51B | | +0.56% | 4.16B |
Other Air Freight & Logistics
|