Market Closed -
Japan Exchange
11:30:00 01/07/2024 am IST
|
5-day change
|
1st Jan Change
|
2,848
JPY
|
-0.21%
|
|
+3.90%
|
+29.66%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,49,606
|
2,59,916
|
5,14,882
|
4,02,195
|
4,64,660
|
8,32,082
|
-
|
-
|
Enterprise Value (EV)
1 |
3,49,606
|
2,59,916
|
5,14,882
|
4,02,195
|
4,64,660
|
8,09,704
|
8,32,082
|
8,32,082
|
P/E ratio
|
11
x
|
12.7
x
|
30.5
x
|
19.6
x
|
17.2
x
|
25.9
x
|
23.1
x
|
19.5
x
|
Yield
|
2.16%
|
1.74%
|
0.88%
|
1.87%
|
2.24%
|
1.27%
|
1.98%
|
2.14%
|
Capitalization / Revenue
|
2.62
x
|
2.28
x
|
4.76
x
|
3.16
x
|
3.74
x
|
5.88
x
|
5.89
x
|
6.56
x
|
EV / Revenue
|
2.62
x
|
2.28
x
|
4.76
x
|
3.16
x
|
3.74
x
|
5.88
x
|
5.89
x
|
6.56
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.41
x
|
0.31
x
|
0.44
x
|
0.37
x
|
0.47
x
|
0.71
x
|
0.69
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
3,02,035
|
3,02,228
|
3,02,427
|
3,00,706
|
2,97,382
|
2,92,164
|
-
|
-
|
Reference price
2 |
1,158
|
860.0
|
1,702
|
1,338
|
1,562
|
2,848
|
2,848
|
2,848
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,33,539
|
1,13,823
|
1,08,156
|
1,27,422
|
1,24,333
|
1,37,691
|
1,41,300
|
1,26,762
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
22,190
|
27,901
|
31,853
|
39,906
|
37,402
|
39,187
|
40,801
|
49,564
|
Operating Margin
|
16.62%
|
24.51%
|
29.45%
|
31.32%
|
30.08%
|
28.46%
|
28.88%
|
39.1%
|
Earnings before Tax (EBT)
|
44,940
|
28,686
|
23,043
|
28,440
|
37,776
|
43,976
|
-
|
-
|
Net income
1 |
31,681
|
20,383
|
16,860
|
20,621
|
27,213
|
31,572
|
36,057
|
41,470
|
Net margin
|
23.72%
|
17.91%
|
15.59%
|
16.18%
|
21.89%
|
22.93%
|
25.52%
|
32.72%
|
EPS
2 |
104.9
|
67.45
|
55.76
|
68.20
|
90.70
|
106.6
|
123.5
|
146.0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
25.00
|
15.00
|
15.00
|
25.00
|
35.00
|
35.00
|
56.25
|
60.83
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
60,547
|
55,077
|
37,941
|
-
|
58,909
|
45,737
|
-
|
41,521
|
65,771
|
32,728
|
-
|
-
|
41,475
|
-
|
69,982
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,053
|
-
|
-
|
-
|
-
|
17,810
|
3,184
|
-
|
14,273
|
2,670
|
-
|
18,453
|
5,005
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
45.89%
|
-
|
-
|
-
|
-
|
42.94%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
17,938
|
15,206
|
19,056
|
-
|
18,978
|
13,771
|
-
|
18,979
|
22,108
|
13,642
|
-
|
-
|
20,102
|
-
|
26,614
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
12,874
|
10,930
|
13,902
|
-140
|
13,762
|
10,096
|
-3,237
|
13,892
|
15,959
|
9,914
|
1,340
|
11,254
|
14,896
|
4,321
|
19,217
|
10,903
|
4,744
|
12,800
|
14,301
|
7,106
|
Net margin
|
21.26%
|
19.84%
|
36.64%
|
-
|
23.36%
|
22.07%
|
-
|
33.46%
|
24.26%
|
30.29%
|
-
|
-
|
35.92%
|
-
|
27.46%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
42.61
|
36.15
|
45.97
|
-0.4700
|
45.50
|
33.37
|
-10.67
|
46.20
|
53.06
|
33.00
|
4.632
|
-
|
50.09
|
14.52
|
64.62
|
41.78
|
16.08
|
-
|
48.15
|
23.92
|
Dividend per Share
|
7.500
|
7.500
|
-
|
-
|
8.750
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
13/11/20
|
30/07/21
|
12/11/21
|
12/11/21
|
31/01/22
|
13/05/22
|
29/07/22
|
14/11/22
|
31/01/23
|
12/05/23
|
12/05/23
|
31/07/23
|
13/11/23
|
13/11/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.5%
|
2.4%
|
1.6%
|
1.8%
|
2.6%
|
2.9%
|
3.4%
|
3.6%
|
ROA (Net income/ Total Assets)
|
0.47%
|
0.3%
|
0.2%
|
0.24%
|
0.33%
|
0.28%
|
0.37%
|
0.38%
|
Assets
1 |
67,11,365
|
68,83,358
|
84,30,000
|
86,52,652
|
82,86,036
|
1,13,08,023
|
98,78,739
|
1,10,58,756
|
Book Value Per Share
2 |
2,808
|
2,754
|
3,853
|
3,616
|
3,327
|
3,905
|
4,120
|
4,219
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Last Close Price
2,848
JPY Average target price
2,881
JPY Spread / Average Target +1.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.78% | 58TCr | | +18.83% | 31TCr | | +21.47% | 26TCr | | +24.09% | 19TCr | | +29.19% | 18TCr | | +8.72% | 16TCr | | -0.24% | 15TCr | | +8.69% | 15TCr | | +12.88% | 14TCr |
Other Banks
|