Delayed
Japan Exchange
10:30:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
3,897
JPY
|
-0.18%
|
|
+0.46%
|
+24.02%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
232,498
|
321,598
|
265,963
|
262,930
|
270,282
|
336,217
|
-
|
-
|
Enterprise Value (EV)
1 |
240,589
|
317,753
|
268,992
|
284,490
|
295,982
|
347,217
|
328,017
|
311,017
|
P/E ratio
|
22.8
x
|
43.5
x
|
27.4
x
|
29.1
x
|
25.9
x
|
14.4
x
|
19.9
x
|
20.1
x
|
Yield
|
1.34%
|
0.99%
|
1.24%
|
1.24%
|
1.31%
|
1.33%
|
1.38%
|
1.43%
|
Capitalization / Revenue
|
1.29
x
|
1.76
x
|
1.4
x
|
1.28
x
|
1.2
x
|
1.05
x
|
1.11
x
|
1.1
x
|
EV / Revenue
|
1.33
x
|
1.74
x
|
1.42
x
|
1.38
x
|
1.32
x
|
1.08
x
|
1.08
x
|
1.02
x
|
EV / EBITDA
|
11.8
x
|
-
|
12.5
x
|
13.5
x
|
11.5
x
|
7.53
x
|
8.69
x
|
8.3
x
|
EV / FCF
|
57.8
x
|
27.9
x
|
424
x
|
-59
x
|
-98.1
x
|
57.7
x
|
21.5
x
|
19.3
x
|
FCF Yield
|
1.73%
|
3.58%
|
0.24%
|
-1.69%
|
-1.02%
|
1.73%
|
4.65%
|
5.18%
|
Price to Book
|
2.15
x
|
2.93
x
|
2.25
x
|
2.21
x
|
2.04
x
|
1.99
x
|
1.98
x
|
1.85
x
|
Nbr of stocks (in thousands)
|
88,807
|
88,351
|
88,891
|
86,065
|
86,104
|
86,121
|
-
|
-
|
Reference price
2 |
2,618
|
3,640
|
2,992
|
3,055
|
3,139
|
3,904
|
3,904
|
3,904
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
180,849
|
183,041
|
189,652
|
205,618
|
224,730
|
321,400
|
304,156
|
304,444
|
EBITDA
1 |
20,474
|
-
|
21,505
|
21,039
|
25,721
|
46,100
|
37,746
|
37,480
|
EBIT
1 |
14,079
|
10,682
|
14,010
|
12,757
|
17,472
|
37,000
|
28,452
|
28,065
|
Operating Margin
|
7.78%
|
5.84%
|
7.39%
|
6.2%
|
7.77%
|
11.51%
|
9.35%
|
9.22%
|
Earnings before Tax (EBT)
1 |
13,888
|
10,624
|
13,880
|
12,557
|
16,489
|
25,683
|
24,420
|
25,547
|
Net income
1 |
10,198
|
7,425
|
9,763
|
9,116
|
10,432
|
24,400
|
17,668
|
17,513
|
Net margin
|
5.64%
|
4.06%
|
5.15%
|
4.43%
|
4.64%
|
7.59%
|
5.81%
|
5.75%
|
EPS
2 |
114.9
|
83.73
|
109.4
|
105.1
|
121.2
|
270.4
|
195.9
|
194.7
|
Free Cash Flow
1 |
4,159
|
11,391
|
634
|
-4,822
|
-3,017
|
6,013
|
15,261
|
16,097
|
FCF margin
|
2.3%
|
6.22%
|
0.33%
|
-2.35%
|
-1.34%
|
1.87%
|
5.02%
|
5.29%
|
FCF Conversion (EBITDA)
|
20.31%
|
-
|
2.95%
|
-
|
-
|
13.04%
|
40.43%
|
42.95%
|
FCF Conversion (Net income)
|
40.78%
|
153.41%
|
6.49%
|
-
|
-
|
24.64%
|
86.38%
|
91.91%
|
Dividend per Share
2 |
35.00
|
36.00
|
37.00
|
38.00
|
41.00
|
52.00
|
54.00
|
56.00
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
88,816
|
91,926
|
49,901
|
44,144
|
95,790
|
54,817
|
48,009
|
-
|
105,323
|
59,544
|
59,863
|
67,378
|
80,240
|
83,362
|
90,421
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
6,874
|
6,944
|
4,736
|
2,226
|
5,548
|
4,561
|
3,415
|
5,496
|
8,911
|
6,665
|
-
|
15,134
|
-
|
-
|
-
|
-
|
Operating Margin
|
7.74%
|
7.55%
|
9.49%
|
5.04%
|
5.79%
|
8.32%
|
7.11%
|
-
|
8.46%
|
11.19%
|
-
|
22.46%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
6,887
|
6,986
|
4,644
|
2,238
|
5,433
|
4,429
|
3,378
|
-
|
8,679
|
6,374
|
-
|
14,379
|
-
|
-
|
-
|
-
|
Net income
1 |
4,572
|
4,739
|
3,130
|
1,492
|
3,560
|
3,055
|
2,033
|
-
|
5,189
|
4,337
|
906
|
11,773
|
5,366
|
5,774
|
1,487
|
-
|
Net margin
|
5.15%
|
5.16%
|
6.27%
|
3.38%
|
3.72%
|
5.57%
|
4.23%
|
-
|
4.93%
|
7.28%
|
1.51%
|
17.47%
|
6.69%
|
6.93%
|
1.64%
|
-
|
EPS
2 |
51.66
|
53.05
|
35.03
|
16.97
|
40.75
|
35.34
|
23.63
|
-
|
60.29
|
50.37
|
10.51
|
136.7
|
62.32
|
63.99
|
16.48
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41.00
|
-
|
-
|
-
|
52.00
|
-
|
Announcement Date
|
7/29/20
|
7/28/21
|
10/29/21
|
4/28/22
|
7/27/22
|
10/28/22
|
4/28/23
|
8/1/23
|
8/1/23
|
10/27/23
|
2/1/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,091
|
-
|
3,029
|
21,560
|
25,700
|
11,000
|
-
|
-
|
Net Cash position
1 |
-
|
3,845
|
-
|
-
|
-
|
-
|
8,200
|
25,200
|
Leverage (Debt/EBITDA)
|
0.3952
x
|
-
|
0.1409
x
|
1.025
x
|
0.9992
x
|
0.2386
x
|
-
|
-
|
Free Cash Flow
1 |
4,159
|
11,391
|
634
|
-4,822
|
-3,017
|
6,013
|
15,261
|
16,097
|
ROE (net income / shareholders' equity)
|
9.8%
|
6.8%
|
8.5%
|
7.7%
|
8.3%
|
15.4%
|
10.4%
|
9.59%
|
ROA (Net income/ Total Assets)
|
7.04%
|
4.99%
|
6.31%
|
5.7%
|
6.72%
|
-
|
-
|
-
|
Assets
1 |
144,948
|
148,895
|
154,787
|
159,924
|
155,325
|
-
|
-
|
-
|
Book Value Per Share
2 |
1,219
|
1,242
|
1,328
|
1,384
|
1,536
|
1,958
|
1,972
|
2,113
|
Cash Flow per Share
2 |
187.0
|
161.0
|
193.0
|
201.0
|
217.0
|
317.0
|
308.0
|
319.0
|
Capex
1 |
8,065
|
9,051
|
13,885
|
8,250
|
7,634
|
10,400
|
9,750
|
9,750
|
Capex / Sales
|
4.46%
|
4.94%
|
7.32%
|
4.01%
|
3.4%
|
3.24%
|
3.21%
|
3.2%
|
Announcement Date
|
2/4/20
|
2/3/21
|
2/2/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
3,904
JPY Average target price
4,660
JPY Spread / Average Target +19.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.02% | 2.19B | | -0.93% | 95.5B | | -1.33% | 44.01B | | +12.37% | 41.41B | | +2.25% | 41.13B | | +8.44% | 39.91B | | -13.28% | 31.14B | | -5.41% | 29.23B | | +13.52% | 25.25B | | -4.79% | 23.96B |
Other Food Processing
|