Delayed
Japan Exchange
08:00:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,206
JPY
|
-0.17%
|
|
+0.21%
|
-11.32%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,81,535
|
2,75,654
|
3,32,082
|
2,09,584
|
1,60,771
|
1,59,127
|
-
|
-
|
Enterprise Value (EV)
1 |
2,53,121
|
2,44,903
|
2,86,403
|
1,68,432
|
1,28,672
|
1,62,814
|
1,14,259
|
1,18,835
|
P/E ratio
|
31.4
x
|
20.6
x
|
20.6
x
|
16.5
x
|
17.4
x
|
21.2
x
|
18
x
|
15.8
x
|
Yield
|
1.07%
|
1.55%
|
1.66%
|
2.58%
|
3.28%
|
3.23%
|
3.31%
|
3.54%
|
Capitalization / Revenue
|
2.82
x
|
2.58
x
|
3.14
x
|
1.99
x
|
1.45
x
|
1.48
x
|
1.39
x
|
1.31
x
|
EV / Revenue
|
2.54
x
|
2.29
x
|
2.7
x
|
1.6
x
|
1.16
x
|
1.48
x
|
1
x
|
0.98
x
|
EV / EBITDA
|
16.2
x
|
10.9
x
|
11.6
x
|
7.79
x
|
7.4
x
|
7.95
x
|
6.8
x
|
6.29
x
|
EV / FCF
|
26.8
x
|
20.6
x
|
19.7
x
|
23
x
|
143
x
|
12.6
x
|
16.9
x
|
14.7
x
|
FCF Yield
|
3.73%
|
4.86%
|
5.08%
|
4.35%
|
0.7%
|
7.92%
|
5.9%
|
6.8%
|
Price to Book
|
3.29
x
|
2.93
x
|
3.04
x
|
1.84
x
|
1.37
x
|
1.3
x
|
1.27
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
1,37,334
|
1,37,415
|
1,37,451
|
1,34,954
|
1,31,672
|
1,31,673
|
-
|
-
|
Reference price
2 |
2,050
|
2,006
|
2,416
|
1,553
|
1,221
|
1,208
|
1,208
|
1,208
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
99,659
|
1,07,000
|
1,05,900
|
1,05,400
|
1,10,900
|
1,10,000
|
1,14,750
|
1,21,472
|
EBITDA
1 |
15,632
|
22,412
|
24,597
|
21,631
|
17,393
|
15,122
|
16,813
|
18,882
|
EBIT
1 |
11,246
|
17,400
|
19,700
|
16,500
|
11,700
|
9,000
|
11,336
|
13,192
|
Operating Margin
|
11.28%
|
16.26%
|
18.6%
|
15.65%
|
10.55%
|
8.18%
|
9.88%
|
10.86%
|
Earnings before Tax (EBT)
1 |
11,362
|
17,200
|
19,800
|
17,200
|
12,400
|
10,000
|
11,692
|
12,942
|
Net income
1 |
8,956
|
13,400
|
16,100
|
12,800
|
9,300
|
7,675
|
8,845
|
10,044
|
Net margin
|
8.99%
|
12.52%
|
15.2%
|
12.14%
|
8.39%
|
6.98%
|
7.71%
|
8.27%
|
EPS
2 |
65.20
|
97.20
|
117.2
|
93.98
|
69.98
|
58.29
|
67.26
|
76.54
|
Free Cash Flow
1 |
9,440
|
11,900
|
14,562
|
7,325
|
898
|
12,900
|
6,744
|
8,086
|
FCF margin
|
9.47%
|
11.12%
|
13.75%
|
6.95%
|
0.81%
|
11.73%
|
5.88%
|
6.66%
|
FCF Conversion (EBITDA)
|
60.39%
|
53.1%
|
59.2%
|
33.86%
|
5.16%
|
72.86%
|
40.11%
|
42.82%
|
FCF Conversion (Net income)
|
105.4%
|
88.81%
|
90.45%
|
57.23%
|
9.66%
|
168.08%
|
76.25%
|
80.51%
|
Dividend per Share
2 |
22.00
|
31.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
42.75
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
49,808
|
57,192
|
52,161
|
53,800
|
27,443
|
51,231
|
24,632
|
29,500
|
54,169
|
26,180
|
27,783
|
53,963
|
27,700
|
29,200
|
56,937
|
22,742
|
28,153
|
50,895
|
26,886
|
32,200
|
59,105
|
24,757
|
28,357
|
53,500
|
28,506
|
32,400
|
61,500
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5,664
|
-
|
4,737
|
7,133
|
-
|
4,455
|
3,860
|
-
|
4,068
|
5,008
|
-
|
1,444
|
4,447
|
-
|
3,738
|
6,097
|
-
|
4,063
|
4,565
|
-
|
4,728
|
-
|
-
|
EBIT
1 |
6,632
|
10,768
|
9,846
|
9,800
|
4,400
|
7,483
|
3,459
|
5,600
|
9,017
|
3,017
|
2,395
|
5,412
|
2,600
|
3,700
|
6,288
|
-57
|
2,991
|
2,934
|
2,225
|
3,800
|
6,066
|
1,700
|
2,900
|
4,500
|
2,325
|
4,325
|
6,500
|
Operating Margin
|
13.32%
|
18.83%
|
18.88%
|
18.22%
|
16.03%
|
14.61%
|
14.04%
|
18.98%
|
16.65%
|
11.52%
|
8.62%
|
10.03%
|
9.39%
|
12.67%
|
11.04%
|
-0.25%
|
10.62%
|
5.76%
|
8.28%
|
11.8%
|
10.26%
|
6.87%
|
10.23%
|
8.41%
|
8.16%
|
13.35%
|
10.57%
|
Earnings before Tax (EBT)
1 |
6,371
|
10,829
|
9,725
|
10,113
|
4,428
|
7,513
|
3,583
|
6,104
|
9,687
|
3,915
|
2,855
|
6,770
|
2,030
|
3,625
|
5,630
|
427
|
3,176
|
3,603
|
2,032
|
4,365
|
6,397
|
1,800
|
2,700
|
4,500
|
2,300
|
4,200
|
6,500
|
Net income
1 |
4,656
|
8,744
|
7,061
|
9,044
|
3,381
|
5,464
|
2,704
|
4,632
|
7,336
|
2,917
|
2,183
|
5,100
|
1,200
|
3,051
|
4,200
|
250
|
2,539
|
2,789
|
1,134
|
3,752
|
4,886
|
1,350
|
2,020
|
3,370
|
1,720
|
3,210
|
4,930
|
Net margin
|
9.35%
|
15.29%
|
13.54%
|
16.81%
|
12.32%
|
10.67%
|
10.98%
|
15.7%
|
13.54%
|
11.14%
|
7.86%
|
9.45%
|
4.33%
|
10.45%
|
7.38%
|
1.1%
|
9.02%
|
5.48%
|
4.22%
|
11.65%
|
8.27%
|
5.45%
|
7.12%
|
6.3%
|
6.03%
|
9.91%
|
8.02%
|
EPS
2 |
33.89
|
-
|
51.38
|
-
|
24.67
|
39.83
|
20.00
|
34.15
|
-
|
21.70
|
16.55
|
38.29
|
8.790
|
22.90
|
-
|
1.900
|
19.28
|
21.19
|
8.610
|
28.49
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
11.00
|
-
|
15.50
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/19
|
27/04/20
|
29/10/20
|
27/04/21
|
28/10/21
|
28/10/21
|
27/01/22
|
28/04/22
|
28/04/22
|
28/07/22
|
28/10/22
|
28/10/22
|
30/01/23
|
28/04/23
|
28/04/23
|
28/07/23
|
30/10/23
|
30/10/23
|
30/01/24
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
28,414
|
30,751
|
45,679
|
41,152
|
32,099
|
38,943
|
44,868
|
40,293
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
9,440
|
11,900
|
14,562
|
7,325
|
898
|
12,900
|
6,744
|
8,086
|
ROE (net income / shareholders' equity)
|
10.9%
|
14.9%
|
15.8%
|
11.5%
|
8%
|
6.3%
|
7.26%
|
8.25%
|
ROA (Net income/ Total Assets)
|
9.03%
|
9.95%
|
14%
|
11.5%
|
8.14%
|
6.35%
|
7.41%
|
7.88%
|
Assets
1 |
99,183
|
1,34,700
|
1,14,827
|
1,10,969
|
1,14,212
|
1,20,830
|
1,19,297
|
1,27,491
|
Book Value Per Share
2 |
623.0
|
685.0
|
795.0
|
846.0
|
891.0
|
953.0
|
955.0
|
974.0
|
Cash Flow per Share
2 |
97.10
|
107.0
|
153.0
|
132.0
|
113.0
|
103.0
|
101.0
|
107.0
|
Capex
1 |
2,807
|
2,800
|
5,919
|
6,200
|
5,973
|
3,600
|
5,264
|
5,569
|
Capex / Sales
|
2.82%
|
2.62%
|
5.59%
|
5.88%
|
5.39%
|
3.27%
|
4.59%
|
4.58%
|
Announcement Date
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
1,208
JPY Average target price
1,207
JPY Spread / Average Target -0.11% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.32% | 1.01B | | +12.88% | 109B | | -0.29% | 29.49B | | +13.59% | 23.1B | | -11.93% | 18.52B | | -8.04% | 17.38B | | +16.30% | 16.24B | | -4.33% | 12.29B | | 0.00% | 10.63B | | -9.05% | 9.52B |
Other Electronic Equipment & Parts
|