Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3,902
JPY
|
+3.58%
|
|
+8.12%
|
+21.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
423,696
|
374,783
|
325,213
|
328,392
|
662,350
|
790,474
|
-
|
-
|
Enterprise Value (EV)
1 |
389,237
|
337,890
|
284,928
|
289,417
|
607,544
|
720,144
|
687,399
|
667,258
|
P/E ratio
|
30.6
x
|
53.9
x
|
31.4
x
|
26.6
x
|
22
x
|
22.3
x
|
21.5
x
|
20.2
x
|
Yield
|
1.03%
|
1.28%
|
1.44%
|
1.4%
|
0.78%
|
1.01%
|
1.08%
|
1.16%
|
Capitalization / Revenue
|
0.4
x
|
0.37
x
|
0.31
x
|
0.3
x
|
0.56
x
|
0.63
x
|
0.62
x
|
0.61
x
|
EV / Revenue
|
0.37
x
|
0.33
x
|
0.27
x
|
0.27
x
|
0.52
x
|
0.58
x
|
0.54
x
|
0.52
x
|
EV / EBITDA
|
6.28
x
|
6.16
x
|
4.83
x
|
4.71
x
|
7.38
x
|
7.36
x
|
6.87
x
|
6.47
x
|
EV / FCF
|
23.1
x
|
37.1
x
|
14.8
x
|
26.8
x
|
20.9
x
|
23.3
x
|
19.1
x
|
16.3
x
|
FCF Yield
|
4.33%
|
2.69%
|
6.77%
|
3.73%
|
4.78%
|
4.3%
|
5.23%
|
6.14%
|
Price to Book
|
1.29
x
|
1.13
x
|
0.95
x
|
0.9
x
|
1.66
x
|
1.88
x
|
1.78
x
|
1.67
x
|
Nbr of stocks (in thousands)
|
217,391
|
217,391
|
212,836
|
208,635
|
205,954
|
202,582
|
-
|
-
|
Reference price
2 |
1,949
|
1,724
|
1,528
|
1,574
|
3,216
|
3,902
|
3,902
|
3,902
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,061,152
|
1,014,741
|
1,052,972
|
1,077,009
|
1,175,562
|
1,248,841
|
1,269,596
|
1,288,276
|
EBITDA
1 |
62,012
|
54,858
|
58,975
|
61,468
|
82,280
|
97,786
|
100,093
|
103,202
|
EBIT
1 |
24,824
|
17,438
|
18,359
|
22,032
|
41,962
|
53,587
|
56,180
|
58,909
|
Operating Margin
|
2.34%
|
1.72%
|
1.74%
|
2.05%
|
3.57%
|
4.29%
|
4.43%
|
4.57%
|
Earnings before Tax (EBT)
1 |
23,345
|
16,406
|
19,955
|
23,218
|
45,821
|
54,067
|
56,630
|
59,355
|
Net income
1 |
13,858
|
6,956
|
10,378
|
12,368
|
30,168
|
34,965
|
36,723
|
38,652
|
Net margin
|
1.31%
|
0.69%
|
0.99%
|
1.15%
|
2.57%
|
2.8%
|
2.89%
|
3%
|
EPS
2 |
63.75
|
32.00
|
48.60
|
59.10
|
146.2
|
174.9
|
181.9
|
192.8
|
Free Cash Flow
1 |
16,868
|
9,101
|
19,281
|
10,789
|
29,045
|
30,930
|
35,923
|
40,999
|
FCF margin
|
1.59%
|
0.9%
|
1.83%
|
1%
|
2.47%
|
2.48%
|
2.83%
|
3.18%
|
FCF Conversion (EBITDA)
|
27.2%
|
16.59%
|
32.69%
|
17.55%
|
35.3%
|
31.63%
|
35.89%
|
39.73%
|
FCF Conversion (Net income)
|
121.72%
|
130.84%
|
185.79%
|
87.23%
|
96.28%
|
88.46%
|
97.82%
|
106.07%
|
Dividend per Share
2 |
20.00
|
22.00
|
22.00
|
22.00
|
25.00
|
39.29
|
42.29
|
45.43
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
537,111
|
507,826
|
506,915
|
512,210
|
249,845
|
290,917
|
259,727
|
268,525
|
528,252
|
263,876
|
284,881
|
276,839
|
287,105
|
563,944
|
282,281
|
329,337
|
611,618
|
306,658
|
310,770
|
614,600
|
298,587
|
340,108
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,362
|
9,868
|
7,570
|
12,223
|
1,474
|
4,662
|
6,945
|
7,436
|
14,381
|
1,644
|
6,007
|
9,335
|
11,275
|
20,610
|
7,258
|
14,094
|
21,352
|
16,512
|
16,219
|
29,300
|
8,438
|
14,712
|
-
|
Operating Margin
|
2.12%
|
1.94%
|
1.49%
|
2.39%
|
0.59%
|
1.6%
|
2.67%
|
2.77%
|
2.72%
|
0.62%
|
2.11%
|
3.37%
|
3.93%
|
3.65%
|
2.57%
|
4.28%
|
3.49%
|
5.38%
|
5.22%
|
4.77%
|
2.83%
|
4.33%
|
-
|
Earnings before Tax (EBT)
|
-
|
9,837
|
-
|
13,503
|
1,651
|
-
|
7,410
|
-
|
15,796
|
2,408
|
-
|
9,429
|
-
|
22,028
|
7,619
|
-
|
-
|
17,614
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
6,010
|
4,899
|
2,057
|
7,237
|
573
|
2,568
|
3,920
|
5,103
|
9,023
|
923
|
2,422
|
5,483
|
8,572
|
14,055
|
4,813
|
11,300
|
16,113
|
10,944
|
12,035
|
18,300
|
5,728
|
8,065
|
-
|
Net margin
|
1.12%
|
0.96%
|
0.41%
|
1.41%
|
0.23%
|
0.88%
|
1.51%
|
1.9%
|
1.71%
|
0.35%
|
0.85%
|
1.98%
|
2.99%
|
2.49%
|
1.71%
|
3.43%
|
2.63%
|
3.57%
|
3.87%
|
2.98%
|
1.92%
|
2.37%
|
-
|
EPS
2 |
-
|
22.54
|
-
|
33.80
|
2.740
|
12.06
|
18.60
|
24.40
|
43.00
|
4.480
|
11.62
|
26.45
|
41.54
|
67.99
|
23.39
|
54.81
|
78.20
|
53.58
|
58.14
|
89.96
|
26.86
|
47.51
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
22.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
56.00
|
-
|
Announcement Date
|
2/14/20
|
8/4/20
|
2/12/21
|
8/3/21
|
10/28/21
|
2/15/22
|
4/28/22
|
8/2/22
|
8/2/22
|
10/25/22
|
2/14/23
|
4/27/23
|
8/1/23
|
8/1/23
|
10/25/23
|
2/14/24
|
2/14/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
34,459
|
36,893
|
40,285
|
38,975
|
54,806
|
70,331
|
103,075
|
123,217
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,868
|
9,101
|
19,281
|
10,789
|
29,045
|
30,930
|
35,923
|
40,999
|
ROE (net income / shareholders' equity)
|
4.3%
|
2.1%
|
3.1%
|
3.5%
|
7.9%
|
8.64%
|
8.76%
|
8.68%
|
ROA (Net income/ Total Assets)
|
3.79%
|
2.74%
|
2.91%
|
3.45%
|
5.84%
|
5.3%
|
4.6%
|
5.33%
|
Assets
1 |
365,717
|
254,248
|
357,176
|
358,676
|
516,892
|
659,723
|
798,320
|
725,856
|
Book Value Per Share
2 |
1,505
|
1,520
|
1,610
|
1,743
|
1,943
|
2,071
|
2,191
|
2,337
|
Cash Flow per Share
2 |
235.0
|
204.0
|
231.0
|
248.0
|
342.0
|
396.0
|
397.0
|
419.0
|
Capex
1 |
41,012
|
38,056
|
43,625
|
41,447
|
44,644
|
48,400
|
44,889
|
45,148
|
Capex / Sales
|
3.86%
|
3.75%
|
4.14%
|
3.85%
|
3.8%
|
3.88%
|
3.54%
|
3.5%
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/15/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
3,902
JPY Average target price
4,464
JPY Spread / Average Target +14.41% Consensus |