Delayed
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,594
JPY
|
-0.42%
|
|
+4.41%
|
+13.87%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,64,743
|
3,61,887
|
7,67,533
|
6,33,666
|
9,90,144
|
10,84,902
|
-
|
-
|
Enterprise Value (EV)
1 |
2,20,828
|
3,04,157
|
7,03,123
|
5,32,501
|
8,99,782
|
9,73,092
|
9,50,986
|
9,10,375
|
P/E ratio
|
21.5
x
|
22.7
x
|
30.8
x
|
19.5
x
|
27.1
x
|
25.3
x
|
22
x
|
20
x
|
Yield
|
1.41%
|
1.33%
|
0.99%
|
1.55%
|
1.33%
|
1.2%
|
1.41%
|
1.49%
|
Capitalization / Revenue
|
2.65
x
|
4.44
x
|
8.05
x
|
5.76
x
|
7.86
x
|
7.45
x
|
6.36
x
|
6.04
x
|
EV / Revenue
|
2.21
x
|
3.73
x
|
7.38
x
|
4.84
x
|
7.15
x
|
6.68
x
|
5.58
x
|
5.07
x
|
EV / EBITDA
|
10.3
x
|
11.9
x
|
18.8
x
|
11.5
x
|
16.6
x
|
15.3
x
|
12.7
x
|
11
x
|
EV / FCF
|
12.8
x
|
15.4
x
|
63.8
x
|
12.5
x
|
74
x
|
24.1
x
|
23.9
x
|
19.2
x
|
FCF Yield
|
7.82%
|
6.48%
|
1.57%
|
8.02%
|
1.35%
|
4.14%
|
4.18%
|
5.22%
|
Price to Book
|
2.98
x
|
3.63
x
|
6.35
x
|
4.33
x
|
6.15
x
|
5.6
x
|
4.81
x
|
4.14
x
|
Nbr of stocks (in thousands)
|
4,27,005
|
4,27,005
|
4,27,001
|
4,26,999
|
4,18,224
|
4,18,235
|
-
|
-
|
Reference price
2 |
620.0
|
847.5
|
1,798
|
1,484
|
2,368
|
2,594
|
2,594
|
2,594
|
Announcement Date
|
07/05/19
|
08/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,00,031
|
81,591
|
95,308
|
1,10,054
|
1,25,930
|
1,45,612
|
1,70,473
|
1,79,635
|
EBITDA
1 |
21,372
|
25,622
|
37,387
|
46,294
|
54,250
|
63,778
|
74,978
|
82,611
|
EBIT
1 |
18,144
|
22,827
|
34,596
|
42,909
|
50,812
|
60,050
|
71,692
|
77,780
|
Operating Margin
|
18.14%
|
27.98%
|
36.3%
|
38.99%
|
40.35%
|
41.24%
|
42.05%
|
43.3%
|
Earnings before Tax (EBT)
1 |
17,770
|
22,890
|
34,828
|
44,322
|
51,143
|
61,518
|
74,504
|
80,679
|
Net income
1 |
12,551
|
15,949
|
24,923
|
32,553
|
36,737
|
43,220
|
51,095
|
55,505
|
Net margin
|
12.55%
|
19.55%
|
26.15%
|
29.58%
|
29.17%
|
29.68%
|
29.97%
|
30.9%
|
EPS
2 |
28.86
|
37.35
|
58.37
|
76.24
|
87.36
|
102.7
|
117.8
|
129.6
|
Free Cash Flow
1 |
17,279
|
19,703
|
11,028
|
42,714
|
12,165
|
40,294
|
39,736
|
47,531
|
FCF margin
|
17.27%
|
24.15%
|
11.57%
|
38.81%
|
9.66%
|
27.67%
|
23.31%
|
26.46%
|
FCF Conversion (EBITDA)
|
80.85%
|
76.9%
|
29.5%
|
92.27%
|
22.42%
|
63.18%
|
53%
|
57.54%
|
FCF Conversion (Net income)
|
137.67%
|
123.54%
|
44.25%
|
131.21%
|
33.11%
|
93.23%
|
77.77%
|
85.63%
|
Dividend per Share
2 |
8.750
|
11.25
|
17.75
|
23.00
|
31.50
|
31.08
|
36.60
|
38.75
|
Announcement Date
|
07/05/19
|
08/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
37,272
|
44,319
|
42,059
|
53,249
|
21,572
|
69,995
|
18,168
|
21,891
|
40,059
|
25,232
|
23,835
|
49,067
|
30,604
|
46,259
|
76,863
|
43,858
|
31,076
|
74,934
|
31,245
|
38,897
|
29,083
|
32,072
|
48,900
|
60,078
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,947
|
10,793
|
-
|
-
|
10,100
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,992
|
8,835
|
17,863
|
16,733
|
5,320
|
28,924
|
6,172
|
7,813
|
13,985
|
12,061
|
9,834
|
21,895
|
11,437
|
17,480
|
28,917
|
24,047
|
9,788
|
33,835
|
13,869
|
11,881
|
13,492
|
10,488
|
24,980
|
22,973
|
Operating Margin
|
37.54%
|
19.94%
|
42.47%
|
31.42%
|
24.66%
|
41.32%
|
33.97%
|
35.69%
|
34.91%
|
47.8%
|
41.26%
|
44.62%
|
37.37%
|
37.79%
|
37.62%
|
54.83%
|
31.5%
|
45.15%
|
44.39%
|
30.54%
|
46.39%
|
32.7%
|
51.08%
|
38.24%
|
Earnings before Tax (EBT)
1 |
13,991
|
-
|
17,564
|
-
|
5,820
|
29,718
|
6,424
|
8,180
|
-
|
12,805
|
10,193
|
22,998
|
10,553
|
17,592
|
-
|
25,866
|
10,299
|
36,165
|
13,433
|
9,075
|
-
|
-
|
-
|
-
|
Net income
1 |
9,846
|
6,103
|
12,993
|
11,930
|
4,879
|
22,219
|
4,489
|
5,845
|
10,334
|
9,007
|
7,135
|
16,142
|
7,468
|
13,127
|
20,595
|
18,163
|
7,124
|
25,287
|
9,349
|
8,250
|
10,200
|
10,900
|
12,000
|
20,600
|
Net margin
|
26.42%
|
13.77%
|
30.89%
|
22.4%
|
22.62%
|
31.74%
|
24.71%
|
26.7%
|
25.8%
|
35.7%
|
29.93%
|
32.9%
|
24.4%
|
28.38%
|
26.79%
|
41.41%
|
22.92%
|
33.75%
|
29.92%
|
21.21%
|
35.07%
|
33.99%
|
24.54%
|
34.29%
|
EPS
2 |
23.06
|
-
|
30.43
|
-
|
11.42
|
52.04
|
10.52
|
13.69
|
-
|
21.10
|
17.08
|
38.18
|
17.86
|
31.32
|
-
|
43.43
|
17.04
|
60.46
|
22.35
|
18.68
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
-
|
6.250
|
-
|
9.000
|
9.000
|
-
|
14.00
|
-
|
-
|
11.50
|
11.50
|
-
|
20.00
|
20.00
|
-
|
13.50
|
13.50
|
-
|
17.52
|
-
|
12.50
|
-
|
23.50
|
Announcement Date
|
29/10/19
|
08/05/20
|
29/10/20
|
10/05/21
|
28/10/21
|
28/10/21
|
26/01/22
|
11/05/22
|
11/05/22
|
26/07/22
|
26/10/22
|
26/10/22
|
30/01/23
|
10/05/23
|
10/05/23
|
26/07/23
|
26/10/23
|
26/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
43,915
|
57,730
|
64,410
|
1,01,165
|
90,362
|
1,11,810
|
1,33,916
|
1,74,527
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
17,279
|
19,703
|
11,028
|
42,714
|
12,165
|
40,295
|
39,736
|
47,531
|
ROE (net income / shareholders' equity)
|
14.4%
|
16.9%
|
22.6%
|
24.4%
|
23.9%
|
24.9%
|
24.8%
|
22.6%
|
ROA (Net income/ Total Assets)
|
14.6%
|
17.2%
|
22.7%
|
25.3%
|
25.4%
|
21.8%
|
23.8%
|
23.8%
|
Assets
1 |
85,879
|
92,703
|
1,09,855
|
1,28,904
|
1,44,723
|
1,98,605
|
2,14,951
|
2,33,623
|
Book Value Per Share
2 |
208.0
|
234.0
|
283.0
|
343.0
|
385.0
|
463.0
|
539.0
|
626.0
|
Cash Flow per Share
2 |
36.30
|
43.90
|
64.90
|
84.20
|
95.50
|
59.70
|
106.0
|
120.0
|
Capex
1 |
2,568
|
2,576
|
3,597
|
3,788
|
9,624
|
6,380
|
6,620
|
6,748
|
Capex / Sales
|
2.57%
|
3.16%
|
3.77%
|
3.44%
|
7.64%
|
4.38%
|
3.88%
|
3.76%
|
Announcement Date
|
07/05/19
|
08/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
2,594
JPY Average target price
3,258
JPY Spread / Average Target +25.58% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.87% | 6.91B | | +5.80% | 2,935B | | +1.64% | 79.66B | | +1.50% | 74.71B | | -17.06% | 52.02B | | +31.33% | 49.26B | | -22.83% | 44.97B | | +22.46% | 41.74B | | +57.98% | 36.02B | | -11.11% | 24.35B |
Other Software
|