Delayed
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
4,575
JPY
|
+2.46%
|
|
+5.54%
|
+16.56%
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
33,212
|
30,116
|
38,410
|
61,975
|
69,539
|
101,025
|
Enterprise Value (EV)
1 |
35,511
|
22,941
|
34,801
|
44,378
|
52,802
|
85,148
|
P/E ratio
|
16.2
x
|
7.66
x
|
7.55
x
|
8.65
x
|
8.41
x
|
11.7
x
|
Yield
|
2.35%
|
5.29%
|
5.37%
|
4.75%
|
5.27%
|
5.16%
|
Capitalization / Revenue
|
0.2
x
|
0.16
x
|
0.18
x
|
0.28
x
|
0.29
x
|
0.39
x
|
EV / Revenue
|
0.21
x
|
0.12
x
|
0.17
x
|
0.2
x
|
0.22
x
|
0.33
x
|
EV / EBITDA
|
5.4
x
|
2.51
x
|
3.05
x
|
3.5
x
|
3.91
x
|
5.58
x
|
EV / FCF
|
11.5
x
|
2.49
x
|
-16
x
|
2.95
x
|
36.7
x
|
23.8
x
|
FCF Yield
|
8.68%
|
40.1%
|
-6.26%
|
33.9%
|
2.73%
|
4.2%
|
Price to Book
|
2.14
x
|
1.66
x
|
1.81
x
|
2.37
x
|
2.25
x
|
2.9
x
|
Nbr of stocks (in thousands)
|
30,056
|
30,056
|
29,456
|
29,456
|
29,304
|
28,988
|
Reference price
2 |
1,105
|
1,002
|
1,304
|
2,104
|
2,373
|
3,485
|
Announcement Date
|
8/30/18
|
8/29/19
|
8/27/20
|
8/26/21
|
8/25/22
|
8/29/23
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
167,915
|
186,874
|
209,207
|
218,092
|
240,760
|
256,065
|
EBITDA
1 |
6,579
|
9,152
|
11,424
|
12,682
|
13,508
|
15,258
|
EBIT
1 |
4,654
|
7,368
|
9,874
|
11,000
|
11,893
|
13,265
|
Operating Margin
|
2.77%
|
3.94%
|
4.72%
|
5.04%
|
4.94%
|
5.18%
|
Earnings before Tax (EBT)
1 |
3,036
|
5,755
|
8,204
|
10,352
|
12,162
|
13,149
|
Net income
1 |
2,047
|
3,934
|
5,109
|
7,168
|
8,283
|
8,715
|
Net margin
|
1.22%
|
2.11%
|
2.44%
|
3.29%
|
3.44%
|
3.4%
|
EPS
2 |
68.11
|
130.9
|
172.7
|
243.3
|
282.2
|
298.4
|
Free Cash Flow
1 |
3,081
|
9,202
|
-2,179
|
15,062
|
1,440
|
3,578
|
FCF margin
|
1.84%
|
4.92%
|
-1.04%
|
6.91%
|
0.6%
|
1.4%
|
FCF Conversion (EBITDA)
|
46.83%
|
100.55%
|
-
|
118.76%
|
10.66%
|
23.45%
|
FCF Conversion (Net income)
|
150.53%
|
233.91%
|
-
|
210.12%
|
17.38%
|
41.06%
|
Dividend per Share
2 |
26.00
|
53.00
|
70.00
|
100.0
|
125.0
|
180.0
|
Announcement Date
|
8/30/18
|
8/29/19
|
8/27/20
|
8/26/21
|
8/25/22
|
8/29/23
|
Fiscal Period: May |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
98,634
|
115,104
|
52,376
|
58,762
|
125,297
|
48,556
|
53,237
|
112,757
|
39,751
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
4,237
|
6,016
|
1,332
|
2,842
|
6,764
|
947
|
1,380
|
3,007
|
-1,548
|
Operating Margin
|
-
|
4.3%
|
5.23%
|
2.54%
|
4.84%
|
5.4%
|
1.95%
|
2.59%
|
2.67%
|
-3.89%
|
Earnings before Tax (EBT)
1 |
-
|
4,229
|
6,188
|
1,300
|
2,932
|
6,856
|
887
|
1,523
|
3,067
|
-1,504
|
Net income
1 |
-
|
3,147
|
4,101
|
827
|
1,928
|
4,544
|
543
|
932
|
1,903
|
-1,140
|
Net margin
|
-
|
3.19%
|
3.56%
|
1.58%
|
3.28%
|
3.63%
|
1.12%
|
1.75%
|
1.69%
|
-2.87%
|
EPS
2 |
-
|
106.8
|
139.5
|
28.33
|
65.83
|
155.1
|
18.70
|
32.17
|
65.67
|
-39.34
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
1/14/21
|
1/11/22
|
4/11/22
|
10/11/22
|
1/11/23
|
4/10/23
|
10/10/23
|
1/11/24
|
4/11/24
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
2,299
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
7,175
|
3,609
|
17,597
|
16,737
|
15,877
|
Leverage (Debt/EBITDA)
|
0.3494
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,081
|
9,202
|
-2,179
|
15,062
|
1,440
|
3,578
|
ROE (net income / shareholders' equity)
|
12.6%
|
23.5%
|
26%
|
30.3%
|
29.1%
|
26.5%
|
ROA (Net income/ Total Assets)
|
3.34%
|
5.11%
|
6.45%
|
6.81%
|
7.24%
|
7.66%
|
Assets
1 |
61,275
|
77,007
|
79,149
|
105,268
|
114,384
|
113,837
|
Book Value Per Share
2 |
515.0
|
603.0
|
719.0
|
887.0
|
1,053
|
1,203
|
Cash Flow per Share
2 |
1,052
|
899.0
|
1,052
|
1,109
|
1,142
|
1,184
|
Capex
1 |
1,605
|
1,393
|
2,679
|
1,655
|
1,850
|
2,718
|
Capex / Sales
|
0.96%
|
0.75%
|
1.28%
|
0.76%
|
0.77%
|
1.06%
|
Announcement Date
|
8/30/18
|
8/29/19
|
8/27/20
|
8/26/21
|
8/25/22
|
8/29/23
|
|
1st Jan change
|
Capi.
|
---|
| +16.56% | 821M | | -4.29% | 46.92B | | +10.30% | 23.52B | | +3.86% | 17.89B | | +17.08% | 14.89B | | +17.95% | 12.45B | | +27.53% | 6.96B | | +2.43% | 6.22B | | +9.69% | 6.08B | | +5.44% | 5.93B |
Other Homebuilding
|