Market Closed -
Japan Exchange
11:30:00 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1,526
JPY
|
+0.86%
|
|
+6.71%
|
+47.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,436
|
19,500
|
36,663
|
26,245
|
25,232
|
37,177
|
-
|
-
|
Enterprise Value (EV)
1 |
17,676
|
16,242
|
32,387
|
21,574
|
18,707
|
37,177
|
37,177
|
37,177
|
P/E ratio
|
12.1
x
|
24.3
x
|
24.8
x
|
15.5
x
|
12.2
x
|
15
x
|
13.1
x
|
11.8
x
|
Yield
|
2.96%
|
3.3%
|
1.84%
|
3.24%
|
3.95%
|
3.29%
|
3.64%
|
3.92%
|
Capitalization / Revenue
|
1.07
x
|
1.02
x
|
1.51
x
|
0.73
x
|
0.7
x
|
0.95
x
|
0.9
x
|
0.84
x
|
EV / Revenue
|
1.07
x
|
1.02
x
|
1.51
x
|
0.73
x
|
0.7
x
|
0.95
x
|
0.9
x
|
0.84
x
|
EV / EBITDA
|
12
x
|
-
|
-
|
-
|
7.09
x
|
8.69
x
|
7.67
x
|
6.92
x
|
EV / FCF
|
9.16
x
|
11.3
x
|
-
|
12.5
x
|
10.3
x
|
8.05
x
|
9.05
x
|
8.47
x
|
FCF Yield
|
10.9%
|
8.88%
|
-
|
7.97%
|
9.68%
|
12.4%
|
11.1%
|
11.8%
|
Price to Book
|
3.25
x
|
3.06
x
|
5.16
x
|
3.18
x
|
2.66
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
24,213
|
24,285
|
24,136
|
24,301
|
24,332
|
24,362
|
-
|
-
|
Reference price
2 |
844.0
|
803.0
|
1,519
|
1,080
|
1,037
|
1,526
|
1,526
|
1,526
|
Announcement Date
|
04/02/20
|
09/02/21
|
08/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
19,061
|
19,118
|
24,213
|
35,952
|
36,098
|
38,945
|
41,510
|
44,320
|
EBITDA
1 |
1,696
|
-
|
-
|
-
|
3,558
|
4,280
|
4,850
|
5,370
|
EBIT
1 |
1,603
|
1,303
|
1,856
|
2,629
|
3,265
|
3,840
|
4,370
|
4,860
|
Operating Margin
|
8.41%
|
6.82%
|
7.67%
|
7.31%
|
9.04%
|
9.86%
|
10.53%
|
10.97%
|
Earnings before Tax (EBT)
1 |
1,877
|
1,099
|
2,010
|
2,477
|
3,134
|
3,885
|
4,440
|
4,915
|
Net income
1 |
1,676
|
800
|
1,481
|
1,694
|
2,062
|
2,475
|
2,835
|
3,140
|
Net margin
|
8.79%
|
4.18%
|
6.12%
|
4.71%
|
5.71%
|
6.36%
|
6.83%
|
7.08%
|
EPS
2 |
70.00
|
33.01
|
61.22
|
69.82
|
84.81
|
101.7
|
116.5
|
129.1
|
Free Cash Flow
1 |
2,231
|
1,731
|
-
|
2,092
|
2,443
|
4,620
|
4,110
|
4,390
|
FCF margin
|
11.7%
|
9.05%
|
-
|
5.82%
|
6.77%
|
11.86%
|
9.9%
|
9.91%
|
FCF Conversion (EBITDA)
|
131.54%
|
-
|
-
|
-
|
68.66%
|
107.94%
|
84.74%
|
81.75%
|
FCF Conversion (Net income)
|
133.11%
|
216.38%
|
-
|
123.49%
|
118.48%
|
186.67%
|
144.97%
|
139.81%
|
Dividend per Share
2 |
25.00
|
26.50
|
28.00
|
35.00
|
41.00
|
50.25
|
55.50
|
59.75
|
Announcement Date
|
04/02/20
|
09/02/21
|
08/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
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
|
---|
Net sales
1 |
9,463
|
11,919
|
6,255
|
12,294
|
12,651
|
7,581
|
20,232
|
7,801
|
7,919
|
15,720
|
7,318
|
6,721
|
14,039
|
11,660
|
10,399
|
22,059
|
9,301
|
8,899
|
18,200
|
8,200
|
12,300
|
20,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
729
|
1,190
|
454
|
666
|
675
|
422
|
1,097
|
568
|
964
|
1,532
|
467
|
635
|
1,102
|
719
|
1,444
|
2,163
|
832
|
868
|
1,700
|
630
|
1,470
|
2,100
|
Operating Margin
|
7.7%
|
9.98%
|
7.26%
|
5.42%
|
5.34%
|
5.57%
|
5.42%
|
7.28%
|
12.17%
|
9.75%
|
6.38%
|
9.45%
|
7.85%
|
6.17%
|
13.89%
|
9.81%
|
8.95%
|
9.75%
|
9.34%
|
7.68%
|
11.95%
|
10.24%
|
Earnings before Tax (EBT)
1 |
678
|
1,377
|
446
|
633
|
628
|
417
|
1,045
|
552
|
880
|
1,432
|
466
|
780
|
1,246
|
701
|
1,187
|
1,888
|
834
|
966
|
1,800
|
600
|
1,500
|
2,100
|
Net income
1 |
434
|
1,076
|
304
|
405
|
458
|
255
|
713
|
351
|
630
|
981
|
291
|
541
|
832
|
435
|
795
|
1,230
|
608
|
692
|
1,300
|
300
|
700
|
1,000
|
Net margin
|
4.59%
|
9.03%
|
4.86%
|
3.29%
|
3.62%
|
3.36%
|
3.52%
|
4.5%
|
7.96%
|
6.24%
|
3.98%
|
8.05%
|
5.93%
|
3.73%
|
7.64%
|
5.58%
|
6.54%
|
7.78%
|
7.14%
|
3.66%
|
5.69%
|
4.88%
|
EPS
|
17.92
|
44.37
|
-
|
-
|
18.96
|
-
|
29.46
|
14.43
|
-
|
-
|
12.00
|
-
|
34.26
|
17.87
|
-
|
-
|
25.01
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
10.00
|
11.00
|
-
|
-
|
-
|
-
|
13.00
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/08/20
|
03/08/21
|
08/02/22
|
08/02/22
|
10/05/22
|
04/08/22
|
04/08/22
|
11/11/22
|
10/02/23
|
10/02/23
|
11/05/23
|
09/08/23
|
09/08/23
|
14/11/23
|
09/02/24
|
09/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
2,760
|
3,258
|
4,276
|
4,671
|
6,525
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,231
|
1,731
|
-
|
2,092
|
2,443
|
4,620
|
4,110
|
4,390
|
ROE (net income / shareholders' equity)
|
31.1%
|
12.7%
|
22%
|
22%
|
23.2%
|
22.8%
|
20.6%
|
19.8%
|
ROA (Net income/ Total Assets)
|
10.7%
|
7.59%
|
10.7%
|
12.8%
|
14.8%
|
10.3%
|
10.5%
|
10.7%
|
Assets
1 |
15,648
|
10,542
|
13,782
|
13,281
|
13,888
|
24,029
|
27,000
|
29,346
|
Book Value Per Share
|
259.0
|
262.0
|
295.0
|
340.0
|
390.0
|
-
|
-
|
-
|
Cash Flow per Share
|
73.90
|
40.80
|
73.70
|
82.10
|
96.50
|
-
|
-
|
-
|
Capex
1 |
69
|
211
|
163
|
127
|
45
|
125
|
130
|
135
|
Capex / Sales
|
0.36%
|
1.1%
|
0.67%
|
0.35%
|
0.12%
|
0.32%
|
0.31%
|
0.3%
|
Announcement Date
|
04/02/20
|
09/02/21
|
08/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +47.16% | 232M | | -4.93% | 26.59B | | -9.87% | 18.44B | | -19.99% | 10.9B | | -16.14% | 9.85B | | +8.25% | 9.58B | | -3.35% | 6.73B | | -9.45% | 5.48B | | +28.26% | 4.19B | | +120.16% | 2.38B |
Other Real Estate Services
|