Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,506
JPY
|
+3.51%
|
|
+1.72%
|
-10.68%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,86,231
|
31,05,395
|
31,61,421
|
35,19,738
|
33,81,409
|
27,00,238
|
-
|
-
|
Enterprise Value (EV)
1 |
28,75,157
|
27,77,545
|
28,29,733
|
32,03,752
|
30,04,569
|
29,46,773
|
32,12,253
|
31,21,296
|
P/E ratio
|
14.4
x
|
16
x
|
26.2
x
|
28.5
x
|
34.7
x
|
173
x
|
25.7
x
|
15.6
x
|
Yield
|
2.29%
|
2.39%
|
2.47%
|
2.62%
|
3.19%
|
4.69%
|
4.93%
|
5.27%
|
Capitalization / Revenue
|
2.44
x
|
2.39
x
|
2.53
x
|
2.72
x
|
2.23
x
|
1.84
x
|
1.62
x
|
1.54
x
|
EV / Revenue
|
2.2
x
|
2.14
x
|
2.26
x
|
2.47
x
|
1.98
x
|
1.84
x
|
1.93
x
|
1.78
x
|
EV / EBITDA
|
9.35
x
|
8.95
x
|
13.6
x
|
13.6
x
|
12.6
x
|
16.1
x
|
11
x
|
7.76
x
|
EV / FCF
|
12.3
x
|
-16.6
x
|
10.3
x
|
14.1
x
|
10.3
x
|
-5.46
x
|
14.9
x
|
11.3
x
|
FCF Yield
|
8.12%
|
-6.04%
|
9.73%
|
7.08%
|
9.7%
|
-18.3%
|
6.69%
|
8.83%
|
Price to Book
|
2.49
x
|
2.41
x
|
2.28
x
|
2.39
x
|
2.24
x
|
1.85
x
|
1.83
x
|
1.76
x
|
Nbr of stocks (in thousands)
|
19,21,152
|
18,58,405
|
18,57,474
|
18,41,831
|
17,95,756
|
17,92,986
|
-
|
-
|
Reference price
2 |
1,658
|
1,671
|
1,702
|
1,911
|
1,883
|
1,506
|
1,506
|
1,506
|
Announcement Date
|
25/04/19
|
14/05/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,06,348
|
13,00,843
|
12,49,528
|
12,96,163
|
15,18,619
|
16,03,672
|
16,64,834
|
17,58,430
|
EBITDA
1 |
3,07,370
|
3,10,387
|
2,08,703
|
2,35,370
|
2,38,767
|
1,83,358
|
2,90,770
|
4,02,117
|
EBIT
1 |
2,43,912
|
2,43,991
|
1,36,051
|
1,55,686
|
1,33,029
|
25,518
|
1,43,256
|
2,31,489
|
Operating Margin
|
18.67%
|
18.76%
|
10.89%
|
12.01%
|
8.76%
|
1.59%
|
8.6%
|
13.16%
|
Earnings before Tax (EBT)
1 |
2,48,967
|
2,45,350
|
1,45,324
|
1,56,886
|
1,32,361
|
24,969
|
1,36,946
|
2,26,419
|
Net income
1 |
2,22,265
|
1,95,411
|
1,20,589
|
1,24,086
|
98,714
|
17,045
|
1,05,591
|
1,73,587
|
Net margin
|
17.01%
|
15.02%
|
9.65%
|
9.57%
|
6.5%
|
1.06%
|
6.34%
|
9.87%
|
EPS
2 |
115.0
|
104.2
|
64.93
|
67.08
|
54.24
|
9.510
|
58.63
|
96.59
|
Free Cash Flow
1 |
2,33,440
|
-1,67,795
|
2,75,459
|
2,26,705
|
2,91,326
|
-5,86,348
|
2,14,887
|
2,75,506
|
FCF margin
|
17.87%
|
-12.9%
|
22.05%
|
17.49%
|
19.18%
|
-37.3%
|
12.91%
|
15.67%
|
FCF Conversion (EBITDA)
|
75.95%
|
-
|
131.99%
|
96.32%
|
122.01%
|
-
|
73.9%
|
68.51%
|
FCF Conversion (Net income)
|
105.03%
|
-
|
228.43%
|
182.7%
|
295.12%
|
-
|
203.51%
|
158.71%
|
Dividend per Share
2 |
38.00
|
40.00
|
42.00
|
50.00
|
60.00
|
70.62
|
74.27
|
79.36
|
Announcement Date
|
25/04/19
|
14/05/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
6,50,470
|
-
|
6,15,480
|
-
|
3,25,523
|
6,51,666
|
3,40,627
|
3,03,870
|
-
|
3,81,791
|
3,80,394
|
7,62,185
|
4,02,180
|
3,54,254
|
3,74,990
|
3,92,148
|
7,67,138
|
4,21,932
|
4,14,602
|
-
|
4,08,629
|
4,28,866
|
8,00,647
|
4,57,556
|
4,02,032
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,087
|
42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,62,196
|
-
|
86,872
|
-
|
54,079
|
90,169
|
79,202
|
-13,685
|
-
|
33,147
|
86,744
|
1,19,891
|
61,388
|
-48,250
|
45,794
|
5,222
|
51,016
|
23,103
|
-48,601
|
-
|
25,793
|
35,163
|
83,888
|
49,695
|
-42,296
|
-
|
-
|
-
|
Operating Margin
|
24.94%
|
-
|
14.11%
|
-
|
16.61%
|
13.84%
|
23.25%
|
-4.5%
|
-
|
8.68%
|
22.8%
|
15.73%
|
15.26%
|
-13.62%
|
12.21%
|
1.33%
|
6.65%
|
5.48%
|
-11.72%
|
-
|
6.31%
|
8.2%
|
10.48%
|
10.86%
|
-10.52%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,61,584
|
-
|
89,091
|
-
|
53,255
|
89,085
|
78,317
|
-10,516
|
-
|
31,679
|
88,801
|
1,20,480
|
59,758
|
-47,877
|
46,850
|
5,328
|
52,178
|
21,452
|
-48,661
|
-
|
23,490
|
33,394
|
80,888
|
45,792
|
-41,144
|
-
|
-
|
-
|
Net income
1 |
1,28,527
|
-
|
72,838
|
-
|
40,922
|
71,609
|
60,886
|
-8,409
|
-
|
24,812
|
71,622
|
96,434
|
48,405
|
-46,125
|
33,129
|
-1,459
|
31,670
|
18,653
|
-33,278
|
-
|
17,632
|
25,467
|
59,857
|
34,924
|
-31,769
|
-
|
-
|
-
|
Net margin
|
19.76%
|
-
|
11.83%
|
-
|
12.57%
|
10.99%
|
17.87%
|
-2.77%
|
-
|
6.5%
|
18.83%
|
12.65%
|
12.04%
|
-13.02%
|
8.83%
|
-0.37%
|
4.13%
|
4.42%
|
-8.03%
|
-
|
4.31%
|
5.94%
|
7.48%
|
7.63%
|
-7.9%
|
-
|
-
|
-
|
EPS
2 |
68.16
|
-
|
39.21
|
-
|
22.09
|
38.65
|
32.86
|
-4.430
|
-
|
13.59
|
39.28
|
52.87
|
26.56
|
-25.19
|
18.46
|
-0.8000
|
17.66
|
10.40
|
-18.55
|
-
|
9.885
|
14.12
|
33.40
|
20.20
|
-19.31
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
20.00
|
21.00
|
21.00
|
-
|
25.00
|
-
|
-
|
25.00
|
-
|
-
|
30.00
|
-
|
-
|
-
|
35.00
|
35.00
|
-
|
35.00
|
35.00
|
-
|
-
|
37.00
|
-
|
-
|
37.00
|
39.00
|
39.00
|
Announcement Date
|
31/10/19
|
14/05/20
|
30/10/20
|
27/04/21
|
29/10/21
|
29/10/21
|
02/02/22
|
27/04/22
|
27/04/22
|
01/08/22
|
31/10/22
|
31/10/22
|
06/02/23
|
27/04/23
|
01/08/23
|
01/11/23
|
01/11/23
|
05/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
5,03,449
|
5,12,015
|
4,21,059
|
Net Cash position
1 |
3,11,074
|
3,27,850
|
3,31,688
|
3,15,986
|
3,76,840
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
1.9
x
|
1.761
x
|
1.047
x
|
Free Cash Flow
1 |
2,33,440
|
-1,67,795
|
2,75,459
|
2,26,705
|
2,91,326
|
-5,86,348
|
2,14,887
|
2,75,506
|
ROE (net income / shareholders' equity)
|
17.6%
|
15.3%
|
9%
|
8.7%
|
6.7%
|
1.1%
|
7.42%
|
11.5%
|
ROA (Net income/ Total Assets)
|
13.3%
|
11.6%
|
6.33%
|
6.81%
|
5.53%
|
4.43%
|
4.48%
|
7.23%
|
Assets
1 |
16,76,516
|
16,78,858
|
19,05,121
|
18,21,523
|
17,85,770
|
3,02,888
|
23,55,092
|
23,99,595
|
Book Value Per Share
2 |
667.0
|
694.0
|
748.0
|
799.0
|
839.0
|
890.0
|
821.0
|
858.0
|
Cash Flow per Share
2 |
148.0
|
140.0
|
104.0
|
110.0
|
112.0
|
97.50
|
179.0
|
195.0
|
Capex
1 |
25,190
|
41,267
|
31,384
|
30,739
|
36,441
|
50,975
|
61,860
|
58,060
|
Capex / Sales
|
1.93%
|
3.17%
|
2.51%
|
2.37%
|
2.4%
|
3.24%
|
3.72%
|
3.3%
|
Announcement Date
|
25/04/19
|
14/05/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
1,506
JPY Average target price
2,025
JPY Spread / Average Target +34.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.68% | 17.15B | | +25.83% | 661B | | +27.20% | 566B | | -6.76% | 352B | | +20.34% | 332B | | +3.00% | 283B | | +14.70% | 231B | | +5.07% | 200B | | -9.12% | 195B | | -6.26% | 145B |
Other Pharmaceuticals
|