|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
3 506 136 | 3 828 813 | 3 458 669 | 3 650 120 | 4 857 727 | 4 929 102 | - | - |
Enterprise Value (EV)1 |
3 506 136 | 3 828 813 | 3 458 669 | 3 650 120 | 5 385 964 | 5 803 385 | 5 829 614 | 5 856 629 |
P/E ratio |
12,4x | 14,0x | 13,4x | 22,7x | 11,6x | 11,5x | 10,9x | 10,0x |
Yield |
3,38% | 4,66% | 4,55% | 4,46% | 3,58% | 3,94% | 4,70% | 5,41% |
Capitalization / Revenue |
0,65x | 0,70x | 0,63x | 0,67x | 0,83x | 0,86x | 0,81x | 0,79x |
EV / Revenue |
0,65x | 0,70x | 0,63x | 0,67x | 0,92x | 1,01x | 0,96x | 0,93x |
EV / EBITDA |
- | - | - | - | - | - | - | - |
Price to Book |
0,90x | 1,06x | 1,02x | 1,00x | 1,20x | 1,23x | 1,14x | 1,09x |
Nbr of stocks (in thousands) |
740 472 | 714 064 | 698 721 | 693 280 | 681 499 | 672 823 | - | - |
Reference price (JPY) |
4 735 | 5 362 | 4 950 | 5 265 | 7 128 | 7 326 | 7 326 | 7 326 |
Announcement Date |
05/18/2018 | 05/20/2019 | 05/20/2020 | 05/20/2021 | 05/20/2022 | - | - | - |
1 JPY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
5 399 115 | 5 476 720 | 5 465 432 | 5 461 195 | 5 863 770 | 5 724 000 | 6 073 080 | 6 277 700 |
EBITDA |
- | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
- | - | 393 467 | 295 291 | 588 473 | 590 000 | 613 000 | 630 000 |
Operating Margin |
- | - | 7,20% | 5,41% | 10,0% | 10,3% | 10,1% | 10,0% |
Pre-Tax Profit (EBT)1 |
337 553 | 385 733 | 354 127 | 243 174 | 554 272 | 612 703 | 624 484 | 687 246 |
Net income1 |
284 183 | 274 579 | 259 763 | 161 801 | 420 484 | 427 718 | 441 342 | 474 006 |
Net margin |
5,26% | 5,01% | 4,75% | 2,96% | 7,17% | 7,47% | 7,27% | 7,55% |
EPS2 |
383 | 383 | 370 | 232 | 613 | 638 | 671 | 731 |
Dividend per Share2 |
160 | 250 | 225 | 235 | 255 | 288 | 345 | 396 |
Announcement Date |
05/18/2018 | 05/20/2019 | 05/20/2020 | 05/20/2021 | 05/20/2022 | - | - | - |
1 JPY in Million 2 JPY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: March
|
2019 S1 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
2 767 538 | 2 743 021 | 1 351 811 | 1 370 600 | 1 413 834 | 1 329 885 | 2 743 719 | 1 352 653 | 1 455 425 | 1 430 192 | 2 885 617 | 1 486 533 | 1 491 620 | 1 628 749 | 1 383 300 | 1 426 100 | 1 438 100 |
EBITDA |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT) |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Pre-Tax Profit (EBT) |
69 758 | 151 816 | 147 768 | - | 136 742 | -44 214 | 92 528 | 70 545 | 217 224 | - | 363 999 | 128 017 | - | 163 038 | - | - | - |
Net income1 |
53 885 | 116 611 | 110 079 | - | 99 225 | -36 832 | 62 393 | 50 387 | 159 727 | 109 551 | 269 278 | 104 841 | 46 365 | 124 555 | 87 962 | 100 062 | 91 312 |
Net margin |
1,95% | 4,25% | 8,14% | - | 7,02% | -2,77% | 2,27% | 3,73% | 11,0% | 7,66% | 9,33% | 7,05% | 3,11% | 7,65% | 6,36% | 7,02% | 6,35% |
EPS2 |
74,7 | 165 | 157 | 47,6 | 142 | -52,8 | 89,4 | 72,2 | 230 | - | 390 | 154 | 69,5 | 185 | 160 | 160 | 160 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
11/19/2018 | 11/19/2019 | 02/14/2020 | 05/20/2020 | 08/07/2020 | 11/19/2020 | 11/19/2020 | 02/10/2021 | 08/06/2021 | 11/19/2021 | 11/19/2021 | 02/14/2022 | 05/20/2022 | 08/05/2022 | - | - | - |
1 JPY in Million 2 JPY |
|
|
|
Fiscal Period: March
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
- | - | - | - | 528 237 | 874 284 | 900 512 | 927 527 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | - | - | - | - | - | - | - |
Free Cash Flow |
876 158 | 908 842 | 951 755 | 1 039 800 | 998 264 | - | - | - |
ROE (Net Profit / Equities) |
7,70% | 7,40% | 7,50% | 4,60% | 10,9% | 8,50% | 10,3% | 12,0% |
Shareholders' equity1 |
3 690 688 | 3 710 527 | 3 463 507 | 3 517 413 | 3 857 651 | 5 031 978 | 4 290 163 | 3 963 314 |
ROA (Net Profit / Asset) |
1,51% | 1,83% | 1,52% | 1,05% | 2,14% | 1,70% | 1,57% | 1,59% |
Assets1 |
18 758 325 | 14 991 374 | 17 053 209 | 15 474 168 | 19 642 085 | 25 159 889 | 28 084 093 | 29 839 824 |
Book Value Per Share2 |
5 245 | 5 059 | 4 832 | 5 285 | 5 932 | 5 967 | 6 429 | 6 752 |
Cash Flow per Share |
469 | 466 | 456 | 348 | 744 | - | - | - |
Capex |
39 867 | 36 595 | 45 868 | 138 073 | 103 976 | - | - | - |
Capex / Sales |
0,74% | 0,67% | 0,84% | 2,53% | 1,77% | - | - | - |
Announcement Date |
05/18/2018 | 05/20/2019 | 05/20/2020 | 05/20/2021 | 05/20/2022 | - | - | - |
1 JPY in Million 2 JPY |
|
| |
|
|
U.S., Japanese insurers back autonomous vehicle firm May Mobility |
Capitalization (JPY) |
4 929 101 517 780 |
Capitalization (USD) |
36 611 391 841 |
Net sales (JPY) |
5 863 770 000 000 |
Net sales (USD) |
43 553 734 968 |
Number of employees |
43 048 |
Sales / Employee (JPY) |
136 214 691 |
Sales / Employee (USD) |
1 011 748 |
Free-Float |
94,4% |
Free-Float capitalization (JPY) |
4 655 502 350 997 |
Free-Float capitalization (USD) |
34 579 206 814 |
Avg. Exchange 20 sessions (JPY) |
14 164 111 710 |
Avg. Exchange 20 sessions (USD) |
105 205 349 |
Average Daily Capital Traded |
0,3% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|