Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,867
JPY
|
+1.59%
|
|
+7.10%
|
-4.21%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,526,416
|
3,500,967
|
5,657,255
|
5,193,519
|
5,062,979
|
5,416,432
|
-
|
-
|
Enterprise Value (EV)
1 |
3,398,093
|
3,325,778
|
5,317,181
|
4,736,057
|
4,720,726
|
5,335,197
|
4,872,226
|
4,746,491
|
P/E ratio
|
17
x
|
19.1
x
|
23.9
x
|
16.5
x
|
20
x
|
29.5
x
|
20.8
x
|
17.5
x
|
Yield
|
1.69%
|
1.77%
|
1.3%
|
1.6%
|
1.87%
|
1.77%
|
1.92%
|
2.08%
|
Capitalization / Revenue
|
2.24
x
|
2.28
x
|
3.47
x
|
2.87
x
|
3
x
|
3.25
x
|
3.12
x
|
2.9
x
|
EV / Revenue
|
2.16
x
|
2.17
x
|
3.26
x
|
2.61
x
|
2.8
x
|
3.25
x
|
2.81
x
|
2.54
x
|
EV / EBITDA
|
8.69
x
|
8.45
x
|
11.7
x
|
8.17
x
|
10.3
x
|
13.6
x
|
9.29
x
|
7.98
x
|
EV / FCF
|
-142
x
|
48.4
x
|
30.1
x
|
22.6
x
|
-
|
19.8
x
|
25
x
|
18.6
x
|
FCF Yield
|
-0.7%
|
2.07%
|
3.33%
|
4.42%
|
-
|
5.06%
|
4%
|
5.37%
|
Price to Book
|
2.2
x
|
2.07
x
|
2.95
x
|
2.29
x
|
2.11
x
|
2.09
x
|
2.09
x
|
1.93
x
|
Nbr of stocks (in thousands)
|
1,919,312
|
1,919,390
|
1,919,449
|
1,919,497
|
1,889,171
|
1,889,233
|
-
|
-
|
Reference price
2 |
1,837
|
1,824
|
2,947
|
2,706
|
2,680
|
2,867
|
2,867
|
2,867
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,575,026
|
1,534,045
|
1,630,193
|
1,812,521
|
1,686,796
|
1,640,158
|
1,733,924
|
1,866,408
|
EBITDA
1 |
391,226
|
393,514
|
456,314
|
579,643
|
459,163
|
391,320
|
524,731
|
594,791
|
EBIT
1 |
266,807
|
253,247
|
313,240
|
424,060
|
297,887
|
215,447
|
335,299
|
401,799
|
Operating Margin
|
16.94%
|
16.51%
|
19.21%
|
23.4%
|
17.66%
|
13.14%
|
19.34%
|
21.53%
|
Earnings before Tax (EBT)
1 |
267,316
|
254,032
|
316,417
|
432,702
|
314,895
|
239,404
|
345,079
|
410,750
|
Net income
1 |
206,930
|
183,012
|
237,057
|
314,124
|
253,690
|
180,838
|
259,779
|
309,103
|
Net margin
|
13.14%
|
11.93%
|
14.54%
|
17.33%
|
15.04%
|
11.03%
|
14.98%
|
16.56%
|
EPS
2 |
107.8
|
95.35
|
123.5
|
163.6
|
133.8
|
95.72
|
137.8
|
163.4
|
Free Cash Flow
1 |
-23,899
|
68,735
|
176,911
|
209,158
|
-
|
270,106
|
194,970
|
254,713
|
FCF margin
|
-1.52%
|
4.48%
|
10.85%
|
11.54%
|
-
|
16.47%
|
11.24%
|
13.65%
|
FCF Conversion (EBITDA)
|
-
|
17.47%
|
38.77%
|
36.08%
|
-
|
69.02%
|
37.16%
|
42.82%
|
FCF Conversion (Net income)
|
-
|
37.56%
|
74.63%
|
66.58%
|
-
|
149.36%
|
75.05%
|
82.4%
|
Dividend per Share
2 |
31.11
|
32.33
|
38.33
|
43.33
|
50.00
|
50.70
|
55.00
|
59.61
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
760,938
|
773,107
|
752,005
|
878,188
|
468,517
|
908,074
|
471,387
|
433,060
|
904,447
|
436,657
|
483,567
|
920,224
|
418,978
|
347,594
|
766,572
|
367,694
|
442,656
|
810,350
|
439,394
|
390,414
|
829,808
|
387,110
|
457,226
|
846,848
|
471,045
|
415,678
|
867,465
|
939,635
|
958,461
|
EBITDA
1 |
-
|
-
|
-
|
254,952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
131,725
|
-
|
122,305
|
45,115
|
-
|
117,457
|
139,372
|
-
|
148,892
|
110,129
|
-
|
-
|
-
|
EBIT
1 |
121,393
|
131,854
|
131,518
|
181,722
|
117,040
|
222,109
|
113,919
|
88,032
|
201,951
|
88,613
|
106,361
|
194,974
|
77,285
|
25,628
|
102,913
|
50,111
|
88,811
|
138,922
|
76,197
|
328
|
76,525
|
66,486
|
95,090
|
165,829
|
101,980
|
74,094
|
161,511
|
205,787
|
199,779
|
Operating Margin
|
15.95%
|
17.06%
|
17.49%
|
20.69%
|
24.98%
|
24.46%
|
24.17%
|
20.33%
|
22.33%
|
20.29%
|
22%
|
21.19%
|
18.45%
|
7.37%
|
13.43%
|
13.63%
|
20.06%
|
17.14%
|
17.34%
|
0.08%
|
9.22%
|
17.18%
|
20.8%
|
19.58%
|
21.65%
|
17.82%
|
18.62%
|
21.9%
|
20.84%
|
Earnings before Tax (EBT)
1 |
124,819
|
129,213
|
133,154
|
183,263
|
124,143
|
227,853
|
115,014
|
89,835
|
204,849
|
101,204
|
111,958
|
213,162
|
66,692
|
35,041
|
101,733
|
62,768
|
98,456
|
161,224
|
64,210
|
13,970
|
78,180
|
66,933
|
104,459
|
168,829
|
109,345
|
72,264
|
167,022
|
208,787
|
202,779
|
Net income
1 |
90,729
|
92,283
|
99,860
|
137,197
|
90,570
|
167,788
|
82,646
|
63,690
|
146,336
|
75,201
|
85,155
|
160,356
|
51,467
|
41,867
|
93,334
|
50,098
|
75,055
|
125,153
|
49,358
|
6,327
|
55,685
|
49,922
|
77,910
|
131,787
|
81,555
|
53,898
|
130,377
|
162,954
|
158,268
|
Net margin
|
11.92%
|
11.94%
|
13.28%
|
15.62%
|
19.33%
|
18.48%
|
17.53%
|
14.71%
|
16.18%
|
17.22%
|
17.61%
|
17.43%
|
12.28%
|
12.04%
|
12.18%
|
13.62%
|
16.96%
|
15.44%
|
11.23%
|
1.62%
|
6.71%
|
12.9%
|
17.04%
|
15.56%
|
17.31%
|
12.97%
|
15.03%
|
17.34%
|
16.51%
|
EPS
2 |
47.27
|
-
|
52.03
|
71.48
|
47.18
|
87.41
|
43.06
|
33.18
|
-
|
39.34
|
44.92
|
84.24
|
27.32
|
22.22
|
49.54
|
26.52
|
39.73
|
66.25
|
26.13
|
3.340
|
29.47
|
27.02
|
38.42
|
69.80
|
41.55
|
30.24
|
69.00
|
86.30
|
83.80
|
Dividend per Share
2 |
15.67
|
-
|
18.33
|
-
|
20.00
|
20.00
|
-
|
23.33
|
23.33
|
-
|
25.00
|
25.00
|
-
|
25.00
|
-
|
-
|
25.00
|
25.00
|
-
|
27.00
|
-
|
-
|
29.00
|
-
|
-
|
29.00
|
-
|
-
|
-
|
Announcement Date
|
10/31/19
|
4/30/20
|
10/30/20
|
4/28/21
|
10/29/21
|
10/29/21
|
2/1/22
|
4/28/22
|
4/28/22
|
7/28/22
|
10/31/22
|
10/31/22
|
2/2/23
|
4/28/23
|
4/28/23
|
7/31/23
|
10/31/23
|
10/31/23
|
2/2/24
|
4/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
128,323
|
175,189
|
340,074
|
457,462
|
342,253
|
518,185
|
544,206
|
669,941
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-23,899
|
68,735
|
176,911
|
209,158
|
-
|
270,106
|
194,970
|
254,713
|
ROE (net income / shareholders' equity)
|
13.5%
|
11.1%
|
13.1%
|
15%
|
10.9%
|
7.4%
|
10.2%
|
11%
|
ROA (Net income/ Total Assets)
|
13.9%
|
11.8%
|
13.4%
|
16.4%
|
11.1%
|
8.1%
|
8.1%
|
8.5%
|
Assets
1 |
1,488,563
|
1,548,607
|
1,765,280
|
1,913,422
|
2,288,778
|
2,232,358
|
3,207,144
|
3,636,509
|
Book Value Per Share
2 |
836.0
|
883.0
|
1,001
|
1,179
|
1,272
|
1,353
|
1,374
|
1,487
|
Cash Flow per Share
2 |
173.0
|
168.0
|
198.0
|
245.0
|
219.0
|
211.0
|
212.0
|
238.0
|
Capex
1 |
291,581
|
281,599
|
196,660
|
152,786
|
208,111
|
219,531
|
220,000
|
230,000
|
Capex / Sales
|
18.51%
|
18.36%
|
12.06%
|
8.43%
|
12.34%
|
13.38%
|
12.69%
|
12.32%
|
Announcement Date
|
4/26/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
4/26/24
|
-
|
-
|
Last Close Price
2,867
JPY Average target price
3,389
JPY Spread / Average Target +18.20% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.21% | 34.41B | | +21.55% | 72.37B | | -16.43% | 28.52B | | -7.17% | 14.26B | | -13.03% | 9.92B | | +5.83% | 9.52B | | +71.16% | 8.54B | | +26.49% | 8.36B | | +69.91% | 8.21B | | +3.02% | 7.91B |
Electronic Component
|