Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5,761
JPY
|
+0.65%
|
|
+1.64%
|
+10.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,70,749
|
7,97,825
|
12,18,240
|
9,74,193
|
11,08,883
|
12,20,287
|
-
|
-
|
Enterprise Value (EV)
1 |
13,59,749
|
15,35,970
|
16,25,603
|
14,14,718
|
16,57,830
|
18,03,287
|
17,97,434
|
17,36,792
|
P/E ratio
|
19.6
x
|
24.4
x
|
9.82
x
|
-309
x
|
17.2
x
|
19.1
x
|
12
x
|
9.66
x
|
Yield
|
3.05%
|
3.33%
|
3.83%
|
4.78%
|
4.01%
|
3.65%
|
3.75%
|
3.84%
|
Capitalization / Revenue
|
0.57
x
|
0.56
x
|
0.72
x
|
0.48
x
|
0.55
x
|
0.59
x
|
0.56
x
|
0.54
x
|
EV / Revenue
|
0.9
x
|
1.09
x
|
0.96
x
|
0.69
x
|
0.82
x
|
0.87
x
|
0.82
x
|
0.76
x
|
EV / EBITDA
|
5.55
x
|
7
x
|
4.36
x
|
3.83
x
|
5.45
x
|
5.22
x
|
4.55
x
|
4.03
x
|
EV / FCF
|
-86.3
x
|
-96.3
x
|
14
x
|
19.7
x
|
50.6
x
|
81.8
x
|
29.6
x
|
21.1
x
|
FCF Yield
|
-1.16%
|
-1.04%
|
7.14%
|
5.08%
|
1.98%
|
1.22%
|
3.38%
|
4.75%
|
Price to Book
|
0.75
x
|
0.71
x
|
0.93
x
|
0.7
x
|
0.77
x
|
0.84
x
|
0.81
x
|
0.78
x
|
Nbr of stocks (in thousands)
|
2,21,565
|
2,21,618
|
2,21,902
|
2,21,659
|
2,11,781
|
2,11,819
|
-
|
-
|
Reference price
2 |
3,930
|
3,600
|
5,490
|
4,395
|
5,236
|
5,761
|
5,761
|
5,761
|
Announcement Date
|
05/02/20
|
05/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,18,039
|
14,12,306
|
16,97,383
|
20,35,874
|
20,19,254
|
20,77,888
|
21,97,937
|
22,79,078
|
EBITDA
1 |
2,44,985
|
2,19,496
|
3,72,924
|
3,69,598
|
3,04,079
|
3,45,518
|
3,95,108
|
4,31,238
|
EBIT
1 |
1,01,624
|
75,780
|
2,06,168
|
1,83,942
|
1,28,779
|
1,55,671
|
1,90,785
|
2,20,133
|
Operating Margin
|
6.69%
|
5.37%
|
12.15%
|
9.04%
|
6.38%
|
7.49%
|
8.68%
|
9.66%
|
Earnings before Tax (EBT)
1 |
76,213
|
57,121
|
2,10,045
|
58,512
|
1,22,800
|
1,05,425
|
1,75,943
|
2,10,426
|
Net income
1 |
44,434
|
32,715
|
1,23,840
|
-3,152
|
65,798
|
58,536
|
1,02,954
|
1,27,703
|
Net margin
|
2.93%
|
2.32%
|
7.3%
|
-0.15%
|
3.26%
|
2.82%
|
4.68%
|
5.6%
|
EPS
2 |
200.8
|
147.8
|
559.1
|
-14.22
|
304.7
|
301.5
|
481.1
|
596.4
|
Free Cash Flow
1 |
-15,755
|
-15,956
|
1,16,141
|
71,834
|
32,756
|
22,033
|
60,700
|
82,446
|
FCF margin
|
-1.04%
|
-1.13%
|
6.84%
|
3.53%
|
1.62%
|
1.06%
|
2.76%
|
3.62%
|
FCF Conversion (EBITDA)
|
-
|
-
|
31.14%
|
19.44%
|
10.77%
|
6.38%
|
15.36%
|
19.12%
|
FCF Conversion (Net income)
|
-
|
-
|
93.78%
|
-
|
49.78%
|
37.64%
|
58.96%
|
64.56%
|
Dividend per Share
2 |
120.0
|
120.0
|
210.0
|
210.0
|
210.0
|
210.0
|
216.1
|
221.2
|
Announcement Date
|
05/02/20
|
05/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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 S1
|
2025 S2
|
---|
Net sales
1 |
7,80,550
|
6,54,500
|
7,57,806
|
8,11,332
|
4,22,173
|
4,63,878
|
8,86,051
|
4,72,667
|
5,05,673
|
9,78,340
|
5,20,560
|
5,37,024
|
-
|
4,89,208
|
4,96,092
|
9,85,300
|
4,98,500
|
5,35,450
|
10,33,950
|
4,51,750
|
5,05,500
|
9,48,600
|
5,41,375
|
5,75,025
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60,137
|
20,600
|
55,180
|
95,208
|
53,142
|
59,788
|
1,10,960
|
57,784
|
57,556
|
1,15,340
|
36,760
|
31,848
|
68,602
|
34,247
|
30,053
|
64,300
|
31,200
|
33,280
|
64,480
|
29,287
|
36,088
|
55,500
|
44,082
|
43,379
|
87,000
|
-
|
-
|
Operating Margin
|
7.7%
|
3.15%
|
7.28%
|
11.73%
|
12.59%
|
12.89%
|
12.52%
|
12.23%
|
11.38%
|
11.79%
|
7.06%
|
5.93%
|
-
|
7%
|
6.06%
|
6.53%
|
6.26%
|
6.22%
|
6.24%
|
6.48%
|
7.14%
|
5.85%
|
8.14%
|
7.54%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
33,657
|
16,500
|
40,621
|
97,133
|
87,957
|
24,955
|
1,12,912
|
54,354
|
63,241
|
1,17,595
|
47,632
|
-
|
-
|
36,569
|
-
|
65,970
|
33,242
|
23,588
|
-
|
-12,700
|
32,600
|
19,900
|
40,500
|
44,800
|
-
|
-
|
-
|
Net income
1 |
12,148
|
11,400
|
21,315
|
63,843
|
65,602
|
-5,605
|
59,997
|
30,545
|
40,657
|
71,202
|
27,552
|
-
|
-
|
22,072
|
-
|
40,578
|
16,962
|
8,258
|
25,220
|
-18,200
|
18,300
|
100
|
24,100
|
29,000
|
-
|
-
|
-
|
Net margin
|
1.56%
|
1.74%
|
2.81%
|
7.87%
|
15.54%
|
-1.21%
|
6.77%
|
6.46%
|
8.04%
|
7.28%
|
5.29%
|
-
|
-
|
4.51%
|
-
|
4.12%
|
3.4%
|
1.54%
|
2.44%
|
-4.03%
|
3.62%
|
0.01%
|
4.45%
|
5.04%
|
-
|
-
|
-
|
EPS
|
54.90
|
51.70
|
96.14
|
288.3
|
296.2
|
-25.38
|
270.8
|
137.8
|
183.4
|
321.3
|
124.3
|
-
|
-
|
99.91
|
-
|
185.2
|
79.76
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
60.00
|
60.00
|
80.00
|
-
|
-
|
-
|
-
|
-
|
105.0
|
-
|
-
|
105.0
|
-
|
-
|
105.0
|
-
|
-
|
105.0
|
-
|
-
|
105.0
|
-
|
-
|
105.0
|
105.0
|
105.0
|
Announcement Date
|
05/02/20
|
31/07/20
|
05/02/21
|
02/08/21
|
01/11/21
|
08/02/22
|
08/02/22
|
10/05/22
|
02/08/22
|
02/08/22
|
02/11/22
|
08/02/23
|
08/02/23
|
12/05/23
|
02/08/23
|
02/08/23
|
02/11/23
|
07/02/24
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,89,000
|
7,38,145
|
4,07,363
|
4,40,525
|
5,48,947
|
5,83,000
|
5,77,146
|
5,16,505
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.996
x
|
3.363
x
|
1.092
x
|
1.192
x
|
1.805
x
|
1.687
x
|
1.461
x
|
1.198
x
|
Free Cash Flow
1 |
-15,755
|
-15,956
|
1,16,141
|
71,834
|
32,756
|
22,033
|
60,700
|
82,446
|
ROE (net income / shareholders' equity)
|
3.9%
|
2.9%
|
10.2%
|
-0.2%
|
4.6%
|
4.37%
|
6.96%
|
8.15%
|
ROA (Net income/ Total Assets)
|
3.33%
|
2.35%
|
8.08%
|
2.14%
|
4.27%
|
2.61%
|
3.54%
|
4.04%
|
Assets
1 |
13,32,558
|
13,94,567
|
15,33,074
|
-1,47,604
|
15,39,981
|
22,39,490
|
29,07,273
|
31,61,470
|
Book Value Per Share
2 |
5,230
|
5,039
|
5,930
|
6,271
|
6,832
|
6,887
|
7,137
|
7,381
|
Cash Flow per Share
2 |
849.0
|
797.0
|
1,312
|
823.0
|
1,117
|
1,353
|
1,537
|
1,747
|
Capex
1 |
2,07,661
|
2,41,348
|
2,16,503
|
2,36,553
|
2,31,715
|
2,48,743
|
2,33,914
|
2,28,767
|
Capex / Sales
|
13.68%
|
17.09%
|
12.76%
|
11.62%
|
11.48%
|
11.97%
|
10.64%
|
10.04%
|
Announcement Date
|
05/02/20
|
05/02/21
|
08/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
5,761
JPY Average target price
5,946
JPY Spread / Average Target +3.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.03% | 7.75B | | +3.55% | 30.34B | | +12.41% | 22.89B | | +28.21% | 19.02B | | +4.28% | 15.38B | | +9.35% | 9.84B | | -2.57% | 9.32B | | -12.31% | 7.37B | | +28.77% | 7.01B | | +20.60% | 6.73B |
Other Construction Supplies & Fixtures
|