Market Closed -
Japan Exchange
11:30:00 09/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,450
JPY
|
-0.34%
|
|
-1.23%
|
+4.32%
|
Fiscal Period: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,934
|
11,004
|
13,404
|
-
|
-
|
Enterprise Value (EV)
1 |
7,831
|
10,166
|
12,686
|
12,742
|
12,741
|
P/E ratio
|
15.8
x
|
19.1
x
|
17.8
x
|
16.2
x
|
13.9
x
|
Yield
|
4.38%
|
5.64%
|
4.48%
|
4.83%
|
5.52%
|
Capitalization / Revenue
|
1.67
x
|
1.69
x
|
1.74
x
|
1.49
x
|
1.34
x
|
EV / Revenue
|
1.46
x
|
1.56
x
|
1.65
x
|
1.42
x
|
1.27
x
|
EV / EBITDA
|
9.19
x
|
-
|
11.4
x
|
10.5
x
|
9
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.4
x
|
4.74
x
|
5.48
x
|
5.1
x
|
4.7
x
|
Nbr of stocks (in thousands)
|
9,774
|
9,552
|
9,244
|
-
|
-
|
Reference price
2 |
914.0
|
1,152
|
1,450
|
1,450
|
1,450
|
Announcement Date
|
11/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,547
|
5,365
|
6,528
|
7,700
|
9,000
|
10,000
|
EBITDA
1 |
-
|
852.3
|
-
|
1,116
|
1,216
|
1,416
|
EBIT
1 |
527
|
835
|
831
|
1,100
|
1,200
|
1,400
|
Operating Margin
|
11.59%
|
15.56%
|
12.73%
|
14.29%
|
13.33%
|
14%
|
Earnings before Tax (EBT)
1 |
537
|
836
|
837
|
1,100
|
1,200
|
1,400
|
Net income
1 |
367
|
582
|
585
|
765
|
840
|
980
|
Net margin
|
8.07%
|
10.85%
|
8.96%
|
9.94%
|
9.33%
|
9.8%
|
EPS
2 |
36.69
|
57.81
|
60.29
|
81.50
|
89.50
|
104.4
|
Free Cash Flow
|
649
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
14.27%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
176.84%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
40.00
|
65.00
|
65.00
|
70.00
|
80.00
|
Announcement Date
|
21/05/21
|
11/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
1,246
|
2,464
|
1,666
|
1,235
|
1,524
|
1,626
|
3,150
|
1,693
|
1,685
|
2,065
|
1,681
|
3,746
|
2,026
|
1,927
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
213
|
216
|
405
|
214
|
-340
|
210
|
-130
|
423
|
538
|
-67
|
289
|
222
|
460
|
417
|
Operating Margin
|
-
|
17.09%
|
8.77%
|
24.31%
|
17.33%
|
-22.31%
|
12.92%
|
-4.13%
|
24.99%
|
31.93%
|
-3.24%
|
17.19%
|
5.93%
|
22.7%
|
21.64%
|
Earnings before Tax (EBT)
1 |
-
|
213
|
217
|
407
|
212
|
-338
|
208
|
-130
|
428
|
539
|
-66
|
289
|
223
|
464
|
412
|
Net income
1 |
-
|
149
|
151
|
281
|
150
|
-235
|
144
|
-91
|
296
|
380
|
-46
|
199
|
153
|
321
|
290
|
Net margin
|
-
|
11.96%
|
6.13%
|
16.87%
|
12.15%
|
-15.42%
|
8.86%
|
-2.89%
|
17.48%
|
22.55%
|
-2.23%
|
11.84%
|
4.08%
|
15.84%
|
15.05%
|
EPS
|
-
|
-
|
15.10
|
27.78
|
-
|
-23.76
|
-
|
-9.300
|
30.38
|
-
|
-4.840
|
-
|
15.96
|
33.57
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
15/11/21
|
15/11/21
|
14/02/22
|
11/05/22
|
12/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
12/05/23
|
14/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
-
|
Fiscal Period: March |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,061
|
1,103
|
838
|
718
|
662
|
663
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
649
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.2%
|
23.3%
|
23.3%
|
31.7%
|
32.6%
|
35.2%
|
ROA (Net income/ Total Assets)
|
-
|
26.3%
|
23.8%
|
29.1%
|
29.9%
|
32.6%
|
Assets
1 |
-
|
2,209
|
2,458
|
2,629
|
2,809
|
3,006
|
Book Value Per Share
2 |
231.0
|
269.0
|
243.0
|
265.0
|
284.0
|
309.0
|
Cash Flow per Share
|
38.70
|
59.40
|
61.80
|
-
|
-
|
-
|
Capex
1 |
4
|
9.93
|
-
|
16
|
16
|
16
|
Capex / Sales
|
0.09%
|
0.18%
|
-
|
0.21%
|
0.18%
|
0.16%
|
Announcement Date
|
21/05/21
|
11/05/22
|
12/05/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +4.32% | 86.45M | | +0.71% | 257B | | 0.00% | 18.62B | | +5.60% | 11.04B | | -9.98% | 9.45B | | +16.48% | 7.4B | | +16.30% | 6.2B | | +1.89% | 4.78B | | -16.26% | 3.79B | | -5.06% | 3.54B |
Cosmetics & Perfumes
|