Delayed
Japan Exchange
10:30:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
1,368
JPY
|
+0.48%
|
|
+3.64%
|
+34.27%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
458,487
|
339,525
|
538,616
|
534,438
|
619,521
|
973,697
|
-
|
-
|
Enterprise Value (EV)
1 |
458,487
|
339,525
|
538,616
|
534,438
|
619,521
|
902,524
|
973,697
|
973,697
|
P/E ratio
|
9.2
x
|
7.39
x
|
10.9
x
|
9.87
x
|
10.4
x
|
14.6
x
|
14.7
x
|
12.9
x
|
Yield
|
2.66%
|
3.81%
|
2.76%
|
3.31%
|
3.27%
|
2.54%
|
2.65%
|
2.88%
|
Capitalization / Revenue
|
2.82
x
|
2.08
x
|
3.21
x
|
3.11
x
|
3.77
x
|
2.9
x
|
5.2
x
|
4.92
x
|
EV / Revenue
|
2.82
x
|
2.08
x
|
3.21
x
|
3.11
x
|
3.77
x
|
2.9
x
|
5.2
x
|
4.92
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
59,586,709
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.48
x
|
0.38
x
|
0.52
x
|
0.5
x
|
0.58
x
|
0.76
x
|
0.85
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
762,873
|
717,812
|
742,919
|
737,156
|
724,585
|
715,428
|
-
|
-
|
Reference price
2 |
601.0
|
473.0
|
725.0
|
725.0
|
855.0
|
1,361
|
1,361
|
1,361
|
Announcement Date
|
5/13/19
|
5/11/20
|
5/10/21
|
5/12/22
|
5/15/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
162,648
|
163,576
|
167,834
|
171,908
|
164,166
|
310,742
|
187,291
|
197,968
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
80,172
|
81,046
|
81,831
|
87,039
|
86,999
|
91,745
|
78,136
|
81,600
|
Operating Margin
|
49.29%
|
49.55%
|
48.76%
|
50.63%
|
52.99%
|
29.52%
|
41.72%
|
41.22%
|
Earnings before Tax (EBT)
1 |
72,221
|
68,775
|
71,462
|
78,378
|
86,670
|
90,668
|
-
|
107,140
|
Net income
1 |
50,478
|
48,037
|
49,641
|
54,498
|
60,276
|
62,440
|
67,200
|
74,571
|
Net margin
|
31.04%
|
29.37%
|
29.58%
|
31.7%
|
36.72%
|
20.09%
|
35.88%
|
37.67%
|
EPS
2 |
65.30
|
63.99
|
66.82
|
73.47
|
82.52
|
86.53
|
92.88
|
105.5
|
Free Cash Flow
|
-
|
5,698
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
3.48%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
11.86%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
16.00
|
18.00
|
20.00
|
24.00
|
28.00
|
32.00
|
36.00
|
39.14
|
Announcement Date
|
5/13/19
|
5/11/20
|
5/10/21
|
5/12/22
|
5/15/23
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q3
|
---|
Net sales
|
124,282
|
-
|
-
|
120,520
|
57,116
|
-
|
66,281
|
137,345
|
70,293
|
-
|
-
|
75,822
|
-
|
152,979
|
78,830
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
23,770
|
-
|
19,858
|
19,263
|
22,891
|
-
|
19,408
|
13,735
|
-
|
24,197
|
22,895
|
-
|
21,324
|
23,329
|
-
|
22,301
|
21,857
|
Operating Margin
|
-
|
-
|
-
|
-
|
34.77%
|
-
|
34.54%
|
-
|
27.61%
|
-
|
-
|
31.91%
|
-
|
-
|
27.05%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
39,882
|
38,610
|
-
|
45,465
|
19,452
|
-
|
23,943
|
50,641
|
19,091
|
-
|
-
|
25,921
|
-
|
49,923
|
22,591
|
-
|
-
|
-
|
-
|
Net income
1 |
27,888
|
27,061
|
16,568
|
31,888
|
13,478
|
9,132
|
16,899
|
35,264
|
13,249
|
11,763
|
25,012
|
18,409
|
16,380
|
34,789
|
15,340
|
12,311
|
27,651
|
-
|
-
|
Net margin
|
22.44%
|
-
|
-
|
26.46%
|
23.6%
|
-
|
25.5%
|
25.68%
|
18.85%
|
-
|
-
|
24.28%
|
-
|
22.74%
|
19.46%
|
-
|
-
|
-
|
-
|
EPS
2 |
36.77
|
36.42
|
22.26
|
42.87
|
18.17
|
12.43
|
22.92
|
47.93
|
18.31
|
16.28
|
-
|
25.40
|
22.60
|
48.00
|
21.27
|
17.26
|
-
|
-
|
-
|
Dividend per Share
|
8.000
|
9.000
|
-
|
11.00
|
-
|
-
|
-
|
13.00
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
11/9/20
|
11/8/21
|
11/8/21
|
2/4/22
|
5/12/22
|
8/5/22
|
11/7/22
|
2/8/23
|
5/15/23
|
5/15/23
|
8/4/23
|
11/8/23
|
11/8/23
|
2/2/24
|
5/10/24
|
5/10/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
5,698
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.3%
|
5.1%
|
5%
|
5.1%
|
5.6%
|
5.5%
|
5.95%
|
6.28%
|
ROA (Net income/ Total Assets)
|
0.49%
|
0.48%
|
0.43%
|
0.43%
|
0.45%
|
0.44%
|
0.5%
|
0.38%
|
Assets
1 |
10,220,701
|
10,112,627
|
11,580,237
|
12,791,156
|
13,475,520
|
14,219,672
|
13,440,000
|
19,744,883
|
Book Value Per Share
2 |
1,250
|
1,250
|
1,401
|
1,437
|
1,464
|
1,651
|
1,600
|
1,662
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/13/19
|
5/11/20
|
5/10/21
|
5/12/22
|
5/15/23
|
5/10/24
|
-
|
-
|
Last Close Price
1,361
JPY Average target price
1,339
JPY Spread / Average Target -1.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.61% | 6.27B | | +26.58% | 208B | | -0.27% | 73.02B | | +10.34% | 56.52B | | +22.74% | 52.12B | | +11.23% | 51.29B | | +36.68% | 46.89B | | +3.45% | 35.78B | | -16.21% | 34.76B | | -96.60% | 32.24B |
Commercial Banks
|