Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,174
JPY
|
+0.04%
|
|
-3.34%
|
+22.38%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
704,933
|
519,826
|
522,047
|
355,855
|
329,510
|
586,863
|
-
|
-
|
Enterprise Value (EV)
1 |
2,558,310
|
2,717,145
|
2,754,260
|
2,845,736
|
3,202,725
|
3,603,368
|
3,668,483
|
3,711,107
|
P/E ratio
|
15.2
x
|
8.24
x
|
17.8
x
|
-3.28
x
|
-2.58
x
|
3.21
x
|
5.94
x
|
6
x
|
Yield
|
2.83%
|
3.84%
|
3.83%
|
4.92%
|
-
|
1.36%
|
1.87%
|
2.3%
|
Capitalization / Revenue
|
0.31
x
|
0.23
x
|
0.23
x
|
0.17
x
|
0.11
x
|
0.21
x
|
0.22
x
|
0.22
x
|
EV / Revenue
|
1.14
x
|
1.21
x
|
1.2
x
|
1.35
x
|
1.07
x
|
1.31
x
|
1.38
x
|
1.39
x
|
EV / EBITDA
|
8.55
x
|
7.91
x
|
8.7
x
|
18.3
x
|
239
x
|
7.44
x
|
9.81
x
|
9.56
x
|
EV / FCF
|
-83
x
|
101
x
|
-34.2
x
|
-13.9
x
|
-8.67
x
|
33.1
x
|
485
x
|
157
x
|
FCF Yield
|
-1.2%
|
0.99%
|
-2.92%
|
-7.22%
|
-11.5%
|
3.02%
|
0.21%
|
0.64%
|
Price to Book
|
0.92
x
|
0.66
x
|
0.63
x
|
0.51
x
|
0.6
x
|
0.82
x
|
0.74
x
|
0.67
x
|
Nbr of stocks (in thousands)
|
499,244
|
499,353
|
499,567
|
499,797
|
500,015
|
500,097
|
-
|
-
|
Reference price
2 |
1,412
|
1,041
|
1,045
|
712.0
|
659.0
|
1,174
|
1,174
|
1,174
|
Announcement Date
|
4/25/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,244,314
|
2,246,369
|
2,286,803
|
2,104,448
|
3,007,204
|
2,759,640
|
2,656,600
|
2,669,860
|
EBITDA
1 |
299,261
|
343,369
|
316,703
|
155,131
|
13,398
|
484,100
|
373,900
|
388,000
|
EBIT
1 |
83,633
|
116,350
|
87,919
|
-28,737
|
-180,054
|
284,380
|
167,400
|
166,460
|
Operating Margin
|
3.73%
|
5.18%
|
3.84%
|
-1.37%
|
-5.99%
|
10.3%
|
6.3%
|
6.23%
|
Earnings before Tax (EBT)
1 |
72,598
|
93,768
|
54,495
|
-68,248
|
-199,198
|
247,750
|
138,750
|
136,950
|
Net income
1 |
46,483
|
63,074
|
29,380
|
-108,362
|
-127,562
|
182,780
|
98,760
|
97,760
|
Net margin
|
2.07%
|
2.81%
|
1.28%
|
-5.15%
|
-4.24%
|
6.62%
|
3.72%
|
3.66%
|
EPS
2 |
93.12
|
126.3
|
58.81
|
-216.8
|
-255.1
|
365.5
|
197.5
|
195.5
|
Free Cash Flow
1 |
-30,810
|
26,784
|
-80,537
|
-205,453
|
-369,573
|
109,000
|
7,567
|
23,567
|
FCF margin
|
-1.37%
|
1.19%
|
-3.52%
|
-9.76%
|
-12.29%
|
3.95%
|
0.28%
|
0.88%
|
FCF Conversion (EBITDA)
|
-
|
7.8%
|
-
|
-
|
-
|
22.52%
|
2.02%
|
6.07%
|
FCF Conversion (Net income)
|
-
|
42.46%
|
-
|
-
|
-
|
59.63%
|
7.66%
|
24.11%
|
Dividend per Share
2 |
40.00
|
40.00
|
40.00
|
35.00
|
-
|
16.00
|
22.00
|
27.00
|
Announcement Date
|
4/25/19
|
4/30/20
|
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 |
1,119,980
|
1,038,078
|
472,631
|
873,131
|
525,824
|
705,493
|
558,290
|
781,425
|
1,339,715
|
792,725
|
874,764
|
633,576
|
754,259
|
1,387,835
|
668,480
|
800,200
|
570,050
|
643,850
|
687,750
|
841,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
73,430
|
89,395
|
26,250
|
49,050
|
-25,720
|
-52,067
|
-26,451
|
-99,819
|
-126,270
|
-87,223
|
33,439
|
116,802
|
110,739
|
227,541
|
64,877
|
1,000
|
41,650
|
70,400
|
17,400
|
30,100
|
Operating Margin
|
6.56%
|
8.61%
|
5.55%
|
5.62%
|
-4.89%
|
-7.38%
|
-4.74%
|
-12.77%
|
-9.43%
|
-11%
|
3.82%
|
18.44%
|
14.68%
|
16.4%
|
9.71%
|
0.12%
|
7.31%
|
10.93%
|
2.53%
|
3.58%
|
Earnings before Tax (EBT)
1 |
64,550
|
80,560
|
28,914
|
47,460
|
-35,688
|
-80,020
|
-28,929
|
-103,052
|
-131,981
|
-91,085
|
23,868
|
113,071
|
106,095
|
219,166
|
59,727
|
-22,700
|
42,100
|
85,100
|
5,700
|
5,200
|
Net income
1 |
44,657
|
56,104
|
24,403
|
34,203
|
-31,786
|
-110,779
|
-31,242
|
-105,117
|
-136,359
|
-94,034
|
102,831
|
79,168
|
76,226
|
155,394
|
40,910
|
-7,250
|
25,100
|
44,900
|
9,000
|
13,850
|
Net margin
|
3.99%
|
5.4%
|
5.16%
|
3.92%
|
-6.04%
|
-15.7%
|
-5.6%
|
-13.45%
|
-10.18%
|
-11.86%
|
11.76%
|
12.5%
|
10.11%
|
11.2%
|
6.12%
|
-0.91%
|
4.4%
|
6.97%
|
1.31%
|
1.65%
|
EPS
2 |
89.44
|
112.3
|
48.74
|
68.45
|
-63.61
|
-221.7
|
-62.50
|
-210.2
|
-272.8
|
-188.1
|
205.7
|
158.3
|
152.4
|
310.8
|
81.80
|
-31.70
|
58.90
|
119.2
|
8.000
|
3.900
|
Dividend per Share
|
20.00
|
20.00
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
10/28/20
|
10/28/21
|
10/28/21
|
1/31/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
1/31/23
|
4/28/23
|
7/31/23
|
10/31/23
|
10/31/23
|
1/31/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,853,377
|
2,197,319
|
2,232,213
|
2,489,881
|
2,873,215
|
3,016,505
|
3,081,620
|
3,124,243
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.193
x
|
6.399
x
|
7.048
x
|
16.05
x
|
214.5
x
|
6.231
x
|
8.242
x
|
8.052
x
|
Free Cash Flow
1 |
-30,810
|
26,784
|
-80,537
|
-205,453
|
-369,573
|
109,000
|
7,567
|
23,567
|
ROE (net income / shareholders' equity)
|
6.2%
|
8.1%
|
3.6%
|
-14.2%
|
-20.4%
|
29.1%
|
13.2%
|
11.6%
|
ROA (Net income/ Total Assets)
|
1.55%
|
2.33%
|
1.54%
|
-1.07%
|
-4.01%
|
3.57%
|
1.95%
|
1.95%
|
Assets
1 |
2,998,130
|
2,707,341
|
1,913,246
|
10,126,817
|
3,180,637
|
5,124,668
|
5,064,615
|
5,013,333
|
Book Value Per Share
2 |
1,527
|
1,584
|
1,654
|
1,400
|
1,098
|
1,438
|
1,578
|
1,743
|
Cash Flow per Share
|
525.0
|
581.0
|
517.0
|
151.0
|
137.0
|
-
|
-
|
-
|
Capex
1 |
293,614
|
317,323
|
298,154
|
302,641
|
315,653
|
400,000
|
322,633
|
312,633
|
Capex / Sales
|
13.08%
|
14.13%
|
13.04%
|
14.38%
|
10.5%
|
14.49%
|
12.14%
|
11.71%
|
Announcement Date
|
4/25/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
-
|
-
|
-
|
Last Close Price
1,174
JPY Average target price
1,278
JPY Spread / Average Target +8.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.38% | 3.73B | | +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% | 41.94B |
Other Electric Utilities
|