Market Closed -
Japan Exchange
11:30:00 16/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,181
JPY
|
-0.41%
|
|
+1.21%
|
+8.67%
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
16,881
|
15,184
|
16,950
|
21,003
|
22,816
|
23,158
|
Enterprise Value (EV)
1 |
43,457
|
39,685
|
51,526
|
72,111
|
71,807
|
80,528
|
P/E ratio
|
5.6
x
|
4.47
x
|
5.16
x
|
6.87
x
|
5.45
x
|
5.72
x
|
Yield
|
2.84%
|
3.69%
|
3.46%
|
2.79%
|
2.71%
|
2.67%
|
Capitalization / Revenue
|
0.19
x
|
0.15
x
|
0.18
x
|
0.2
x
|
0.2
x
|
0.2
x
|
EV / Revenue
|
0.48
x
|
0.4
x
|
0.54
x
|
0.69
x
|
0.64
x
|
0.71
x
|
EV / EBITDA
|
6.46
x
|
5.45
x
|
7.37
x
|
10.6
x
|
8.54
x
|
10.6
x
|
EV / FCF
|
-40.2
x
|
12.1
x
|
-5.64
x
|
-6.61
x
|
-682
x
|
-7.23
x
|
FCF Yield
|
-2.49%
|
8.26%
|
-17.7%
|
-15.1%
|
-0.15%
|
-13.8%
|
Price to Book
|
0.78
x
|
0.62
x
|
0.63
x
|
0.71
x
|
0.7
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
10,667
|
10,667
|
10,667
|
10,667
|
10,667
|
10,667
|
Reference price
2 |
1,582
|
1,424
|
1,589
|
1,969
|
2,139
|
2,171
|
Announcement Date
|
25/09/18
|
27/09/19
|
28/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
90,284
|
99,669
|
95,378
|
1,04,750
|
1,11,339
|
1,13,835
|
EBITDA
1 |
6,732
|
7,276
|
6,995
|
6,815
|
8,411
|
7,593
|
EBIT
1 |
5,506
|
6,100
|
5,744
|
5,443
|
6,971
|
6,194
|
Operating Margin
|
6.1%
|
6.12%
|
6.02%
|
5.2%
|
6.26%
|
5.44%
|
Earnings before Tax (EBT)
1 |
5,046
|
5,705
|
5,515
|
5,323
|
6,967
|
6,870
|
Net income
1 |
3,014
|
3,395
|
3,282
|
3,058
|
4,187
|
4,051
|
Net margin
|
3.34%
|
3.41%
|
3.44%
|
2.92%
|
3.76%
|
3.56%
|
EPS
2 |
282.6
|
318.3
|
307.7
|
286.7
|
392.5
|
379.8
|
Free Cash Flow
1 |
-1,082
|
3,277
|
-9,131
|
-10,904
|
-105.2
|
-11,142
|
FCF margin
|
-1.2%
|
3.29%
|
-9.57%
|
-10.41%
|
-0.09%
|
-9.79%
|
FCF Conversion (EBITDA)
|
-
|
45.04%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
96.54%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
45.00
|
52.50
|
55.00
|
55.00
|
58.00
|
58.00
|
Announcement Date
|
25/09/18
|
27/09/19
|
28/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
50,120
|
33,729
|
59,481
|
18,178
|
30,771
|
64,144
|
30,695
|
29,605
|
57,666
|
40,569
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,830
|
2,973
|
5,004
|
-51
|
2,862
|
5,893
|
1,941
|
2,389
|
3,257
|
3,048
|
Operating Margin
|
-
|
5.65%
|
8.81%
|
8.41%
|
-0.28%
|
9.3%
|
9.19%
|
6.32%
|
8.07%
|
5.65%
|
7.51%
|
Earnings before Tax (EBT)
1 |
-
|
2,662
|
2,947
|
5,027
|
-245
|
2,775
|
4,990
|
3,110
|
2,705
|
3,630
|
3,347
|
Net income
1 |
-
|
1,544
|
1,612
|
2,934
|
-187
|
2,128
|
3,490
|
1,879
|
1,936
|
2,502
|
2,651
|
Net margin
|
-
|
3.08%
|
4.78%
|
4.93%
|
-1.03%
|
6.92%
|
5.44%
|
6.12%
|
6.54%
|
4.34%
|
6.53%
|
EPS
2 |
-
|
144.8
|
151.1
|
275.2
|
-17.63
|
199.5
|
327.2
|
176.1
|
181.6
|
234.6
|
248.5
|
Dividend per Share
|
45.00
|
22.50
|
-
|
23.00
|
-
|
-
|
26.00
|
-
|
-
|
27.00
|
-
|
Announcement Date
|
-
|
12/02/21
|
10/11/21
|
10/02/22
|
30/05/22
|
09/11/22
|
08/02/23
|
10/05/23
|
09/11/23
|
08/02/24
|
10/05/24
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
26,576
|
24,501
|
34,576
|
51,108
|
48,991
|
57,370
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.948
x
|
3.367
x
|
4.943
x
|
7.499
x
|
5.825
x
|
7.556
x
|
Free Cash Flow
1 |
-1,082
|
3,277
|
-9,131
|
-10,904
|
-105
|
-11,142
|
ROE (net income / shareholders' equity)
|
14.8%
|
14.7%
|
12.7%
|
10.8%
|
13.4%
|
11.7%
|
ROA (Net income/ Total Assets)
|
4.63%
|
4.67%
|
4.2%
|
3.37%
|
3.83%
|
3.23%
|
Assets
1 |
65,058
|
72,726
|
78,225
|
90,610
|
1,09,415
|
1,25,546
|
Book Value Per Share
2 |
2,019
|
2,289
|
2,541
|
2,773
|
3,071
|
3,390
|
Cash Flow per Share
2 |
611.0
|
776.0
|
597.0
|
466.0
|
769.0
|
778.0
|
Capex
1 |
1,190
|
2,963
|
3,454
|
2,846
|
1,557
|
2,903
|
Capex / Sales
|
1.32%
|
2.97%
|
3.62%
|
2.72%
|
1.4%
|
2.55%
|
Announcement Date
|
25/09/18
|
27/09/19
|
28/09/20
|
29/09/21
|
29/09/22
|
28/09/23
|
|
1st Jan change
|
Capi.
|
---|
| +8.67% | 151M | | +5.19% | 26.51B | | -26.10% | 11.73B | | +7.97% | 10.88B | | -22.31% | 7.98B | | +9.48% | 6.95B | | -6.83% | 6.89B | | +3.92% | 6.77B | | -2.82% | 3.8B | | +9.95% | 3.61B |
Residential Real Estate Development
|