Delayed
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,040
JPY
|
-4.28%
|
|
-10.50%
|
+3.33%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
475,414
|
543,383
|
489,629
|
305,142
|
242,450
|
374,649
|
-
|
-
|
Enterprise Value (EV)
1 |
2,542,354
|
2,649,034
|
2,697,695
|
2,741,198
|
2,982,188
|
3,176,595
|
3,231,797
|
3,254,900
|
P/E ratio
|
41.5
x
|
5.83
x
|
33.6
x
|
-7.69
x
|
-1.56
x
|
2.98
x
|
5.44
x
|
5.25
x
|
Yield
|
3.62%
|
3.32%
|
3.68%
|
4.72%
|
-
|
3.04%
|
1.88%
|
2.76%
|
Capitalization / Revenue
|
0.35
x
|
0.4
x
|
0.37
x
|
0.27
x
|
0.14
x
|
0.23
x
|
0.24
x
|
0.24
x
|
EV / Revenue
|
1.85
x
|
1.97
x
|
2.06
x
|
2.41
x
|
1.76
x
|
1.96
x
|
2.06
x
|
2.08
x
|
EV / EBITDA
|
20.5
x
|
20.5
x
|
22.9
x
|
145
x
|
126
x
|
11.4
x
|
14.8
x
|
13.9
x
|
EV / FCF
|
-26.1
x
|
-62.4
x
|
-33.6
x
|
-13.3
x
|
-11
x
|
-239
x
|
-428
x
|
116
x
|
FCF Yield
|
-3.84%
|
-1.6%
|
-2.98%
|
-7.52%
|
-9.08%
|
-0.42%
|
-0.23%
|
0.86%
|
Price to Book
|
0.86
x
|
0.84
x
|
0.74
x
|
0.5
x
|
0.54
x
|
0.68
x
|
0.62
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
344,253
|
360,333
|
360,286
|
360,262
|
360,252
|
360,240
|
-
|
-
|
Reference price
2 |
1,381
|
1,508
|
1,359
|
847.0
|
673.0
|
1,040
|
1,040
|
1,040
|
Announcement Date
|
4/26/19
|
4/28/20
|
4/28/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,376,979
|
1,347,352
|
1,307,498
|
1,136,646
|
1,694,602
|
1,624,300
|
1,572,250
|
1,563,775
|
EBITDA
1 |
124,309
|
129,433
|
117,701
|
18,877
|
23,692
|
278,150
|
218,950
|
234,650
|
EBIT
1 |
19,530
|
48,170
|
34,283
|
-60,744
|
-68,892
|
179,567
|
107,075
|
111,350
|
Operating Margin
|
1.42%
|
3.58%
|
2.62%
|
-5.34%
|
-4.07%
|
11.06%
|
6.81%
|
7.12%
|
Earnings before Tax (EBT)
1 |
14,893
|
124,293
|
18,628
|
-56,199
|
-181,574
|
171,500
|
101,050
|
103,100
|
Net income
1 |
11,446
|
90,056
|
14,564
|
-39,705
|
-155,378
|
125,700
|
68,850
|
71,375
|
Net margin
|
0.83%
|
6.68%
|
1.11%
|
-3.49%
|
-9.17%
|
7.74%
|
4.38%
|
4.56%
|
EPS
2 |
33.25
|
258.6
|
40.42
|
-110.2
|
-431.3
|
349.0
|
191.1
|
198.1
|
Free Cash Flow
1 |
-97,523
|
-42,457
|
-80,389
|
-206,077
|
-270,853
|
-13,300
|
-7,550
|
28,150
|
FCF margin
|
-7.08%
|
-3.15%
|
-6.15%
|
-18.13%
|
-15.98%
|
-0.82%
|
-0.48%
|
1.8%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
39.44%
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
40.00
|
-
|
31.67
|
19.50
|
28.75
|
Announcement Date
|
4/26/19
|
4/28/20
|
4/28/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
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 |
682,330
|
644,016
|
265,380
|
485,483
|
277,589
|
373,574
|
314,753
|
435,021
|
749,774
|
430,113
|
514,715
|
401,078
|
440,469
|
841,547
|
363,281
|
431,600
|
352,900
|
414,700
|
383,800
|
408,200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
33,727
|
47,087
|
7,673
|
2,720
|
-29,718
|
-33,746
|
-29,193
|
-43,977
|
-73,170
|
-33,766
|
38,044
|
88,245
|
76,819
|
165,064
|
10,801
|
-7,400
|
44,200
|
52,800
|
6,000
|
-8,800
|
Operating Margin
|
4.94%
|
7.31%
|
2.89%
|
0.56%
|
-10.71%
|
-9.03%
|
-9.27%
|
-10.11%
|
-9.76%
|
-7.85%
|
7.39%
|
22%
|
17.44%
|
19.61%
|
2.97%
|
-1.71%
|
12.52%
|
12.73%
|
1.56%
|
-2.16%
|
Earnings before Tax (EBT)
1 |
117,506
|
44,488
|
10,134
|
7,431
|
-30,026
|
-33,604
|
-39,675
|
-37,105
|
-76,780
|
-126,025
|
-
|
82,409
|
79,452
|
161,861
|
3,679
|
-3,500
|
41,600
|
50,300
|
3,100
|
-7,900
|
Net income
1 |
85,434
|
34,309
|
7,881
|
6,521
|
-21,504
|
-24,722
|
-26,759
|
-29,256
|
-56,015
|
-110,719
|
11,356
|
62,637
|
60,391
|
123,028
|
-2,524
|
-2,600
|
30,700
|
37,100
|
2,300
|
-5,900
|
Net margin
|
12.52%
|
5.33%
|
2.97%
|
1.34%
|
-7.75%
|
-6.62%
|
-8.5%
|
-6.73%
|
-7.47%
|
-25.74%
|
2.21%
|
15.62%
|
13.71%
|
14.62%
|
-0.69%
|
-0.6%
|
8.7%
|
8.95%
|
0.6%
|
-1.45%
|
EPS
2 |
248.2
|
95.22
|
21.88
|
18.10
|
-59.69
|
-68.62
|
-74.28
|
-81.21
|
-155.5
|
-307.3
|
31.52
|
173.9
|
167.6
|
341.5
|
-7.000
|
-7.200
|
85.30
|
103.1
|
6.400
|
-16.30
|
Dividend per Share
|
25.00
|
25.00
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
10/30/20
|
10/29/21
|
10/29/21
|
1/31/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
1/31/23
|
4/28/23
|
7/28/23
|
10/31/23
|
10/31/23
|
1/31/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,066,940
|
2,105,651
|
2,208,066
|
2,436,056
|
2,739,738
|
2,801,946
|
2,857,148
|
2,880,251
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
16.63
x
|
16.27
x
|
18.76
x
|
129
x
|
115.6
x
|
10.07
x
|
13.05
x
|
12.27
x
|
Free Cash Flow
1 |
-97,523
|
-42,457
|
-80,389
|
-206,077
|
-270,853
|
-13,300
|
-7,550
|
28,150
|
ROE (net income / shareholders' equity)
|
2%
|
15%
|
2.2%
|
-6.3%
|
-29.5%
|
26%
|
12%
|
11.2%
|
ROA (Net income/ Total Assets)
|
0.39%
|
1.22%
|
0.9%
|
-1.78%
|
-2.81%
|
2.2%
|
2%
|
1.9%
|
Assets
1 |
2,905,961
|
7,375,533
|
1,609,371
|
2,230,430
|
5,534,548
|
5,713,636
|
3,442,500
|
3,756,579
|
Book Value Per Share
2 |
1,614
|
1,785
|
1,824
|
1,682
|
1,242
|
1,526
|
1,679
|
1,846
|
Cash Flow per Share
|
350.0
|
492.0
|
272.0
|
111.0
|
-174.0
|
-
|
-
|
-
|
Capex
1 |
179,158
|
179,207
|
190,617
|
184,213
|
208,157
|
257,500
|
209,250
|
184,250
|
Capex / Sales
|
13.01%
|
13.3%
|
14.58%
|
16.21%
|
12.28%
|
15.85%
|
13.31%
|
11.78%
|
Announcement Date
|
4/26/19
|
4/28/20
|
4/28/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Last Close Price
1,040
JPY Average target price
1,172
JPY Spread / Average Target +12.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.33% | 2.38B | | +8.64% | 136B | | +4.41% | 80.06B | | -2.19% | 77.98B | | +0.69% | 75.38B | | -8.92% | 66.47B | | +61.15% | 59.36B | | +4.97% | 44.9B | | +7.34% | 42.26B | | 0.00% | 41.65B |
Other Electric Utilities
|