End-of-day quote
Japan Exchange
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
1,472
JPY
|
+0.41%
|
|
+0.86%
|
+23.22%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
492,231
|
377,054
|
499,417
|
486,860
|
534,749
|
802,092
|
-
|
-
|
Enterprise Value (EV)
1 |
492,231
|
377,054
|
499,417
|
486,860
|
534,749
|
802,092
|
802,092
|
802,092
|
P/E ratio
|
10.6
x
|
9.78
x
|
11.4
x
|
11.8
x
|
10.2
x
|
14.3
x
|
13.4
x
|
12.4
x
|
Yield
|
2.61%
|
3.35%
|
2.87%
|
3.01%
|
1.58%
|
2.67%
|
3.03%
|
3.35%
|
Capitalization / Revenue
|
3.27
x
|
2.55
x
|
3.2
x
|
2.02
x
|
1.86
x
|
4.67
x
|
3.78
x
|
3.59
x
|
EV / Revenue
|
3.27
x
|
2.55
x
|
3.2
x
|
2.02
x
|
1.86
x
|
4.67
x
|
3.78
x
|
3.59
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.48
x
|
0.38
x
|
0.45
x
|
0.45
x
|
0.46
x
|
0.71
x
|
0.68
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
583,904
|
573,903
|
574,043
|
564,148
|
562,301
|
549,943
|
-
|
-
|
Reference price
2 |
843.0
|
657.0
|
870.0
|
863.0
|
951.0
|
1,458
|
1,458
|
1,458
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/10/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
150,757
|
147,937
|
155,985
|
241,600
|
287,386
|
171,610
|
211,935
|
223,329
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60,522
|
59,594
|
62,404
|
52,750
|
72,672
|
72,664
|
77,055
|
86,435
|
Operating Margin
|
40.15%
|
40.28%
|
40.01%
|
21.83%
|
25.29%
|
42.34%
|
36.36%
|
38.7%
|
Earnings before Tax (EBT)
1 |
66,681
|
54,596
|
60,691
|
58,801
|
73,320
|
78,948
|
82,722
|
88,544
|
Net income
1 |
46,874
|
38,703
|
43,638
|
41,635
|
52,397
|
56,294
|
59,498
|
63,956
|
Net margin
|
31.09%
|
26.16%
|
27.98%
|
17.23%
|
18.23%
|
32.8%
|
28.07%
|
28.64%
|
EPS
2 |
79.31
|
67.19
|
76.02
|
73.27
|
92.92
|
101.9
|
108.9
|
117.5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.00
|
22.00
|
25.00
|
26.00
|
15.00
|
39.00
|
44.12
|
48.86
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/10/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
|
-
|
-
|
-
|
116,237
|
57,332
|
-
|
71,733
|
139,362
|
-
|
-
|
82,390
|
-
|
179,508
|
77,586
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
17,648
|
-
|
16,701
|
5,726
|
12,600
|
-
|
13,679
|
26,233
|
56,233
|
-
|
-
|
-
|
17,494
|
-
|
17,864
|
17,962
|
19,368
|
Operating Margin
|
-
|
-
|
-
|
-
|
29.13%
|
-
|
17.57%
|
-
|
-
|
-
|
68.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
33,007
|
35,400
|
-
|
38,809
|
17,204
|
-
|
19,185
|
38,893
|
-
|
-
|
23,269
|
-
|
36,113
|
19,923
|
-
|
-
|
-
|
-
|
-
|
Net income
|
23,535
|
24,354
|
13,450
|
27,529
|
12,229
|
1,877
|
14,435
|
28,208
|
11,446
|
12,743
|
16,470
|
8,284
|
24,754
|
15,316
|
-
|
31,246
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
23.68%
|
21.33%
|
-
|
20.12%
|
20.24%
|
-
|
-
|
19.99%
|
-
|
13.79%
|
19.74%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
40.71
|
42.43
|
23.55
|
-
|
21.71
|
3.460
|
25.58
|
49.99
|
20.29
|
22.64
|
29.64
|
14.94
|
44.58
|
27.61
|
31.61
|
-
|
27.19
|
27.18
|
30.11
|
Dividend per Share
|
11.00
|
11.00
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
17.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/9/20
|
11/8/21
|
11/8/21
|
1/31/22
|
5/10/22
|
8/3/22
|
11/8/22
|
1/31/23
|
5/11/23
|
7/28/23
|
11/10/23
|
11/10/23
|
2/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.6%
|
3.8%
|
4.1%
|
3.8%
|
4.6%
|
4.9%
|
5.12%
|
5.4%
|
ROA (Net income/ Total Assets)
|
0.54%
|
0.45%
|
0.48%
|
0.37%
|
0.34%
|
0.46%
|
0.43%
|
0.44%
|
Assets
1 |
8,648,499
|
8,649,875
|
9,168,032
|
11,132,353
|
15,460,903
|
12,119,181
|
13,955,792
|
14,702,546
|
Book Value Per Share
2 |
1,739
|
1,727
|
1,923
|
1,926
|
2,051
|
2,067
|
2,145
|
2,205
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/10/19
|
5/11/20
|
5/12/21
|
5/10/22
|
5/11/23
|
-
|
-
|
-
|
Last Close Price
1,458
JPY Average target price
1,556
JPY Spread / Average Target +6.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.22% | 5.11B | | +12.67% | 551B | | +9.53% | 291B | | +10.73% | 249B | | +21.56% | 208B | | +16.78% | 171B | | +10.32% | 166B | | -10.36% | 138B | | +1.30% | 138B | | +2.92% | 124B |
Other Banks
|