Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
7,890
JPY
|
0.00%
|
|
-0.88%
|
+4.78%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
48,410
|
56,145
|
1,05,720
|
64,560
|
68,878
|
1,10,015
|
-
|
Enterprise Value (EV)
1 |
55,261
|
56,079
|
1,03,498
|
61,961
|
76,962
|
1,10,015
|
1,10,015
|
P/E ratio
|
171
x
|
15.1
x
|
19.2
x
|
11.5
x
|
22.1
x
|
17.9
x
|
14.1
x
|
Yield
|
0.72%
|
0.67%
|
0.38%
|
0.63%
|
0.59%
|
-
|
-
|
Capitalization / Revenue
|
0.26
x
|
0.26
x
|
0.48
x
|
0.29
x
|
0.28
x
|
0.4
x
|
0.36
x
|
EV / Revenue
|
0.26
x
|
0.26
x
|
0.48
x
|
0.29
x
|
0.28
x
|
0.4
x
|
0.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
1,15,26,18,877
x
|
72,60,504
x
|
-
|
-
|
-64,61,917
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-0%
|
-
|
-
|
Price to Book
|
1.46
x
|
1.55
x
|
2.55
x
|
1.38
x
|
1.4
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,032
|
13,932
|
13,929
|
13,929
|
13,929
|
13,944
|
-
|
Reference price
2 |
3,450
|
4,030
|
7,590
|
4,635
|
4,945
|
7,890
|
7,890
|
Announcement Date
|
10/07/19
|
08/07/20
|
07/07/21
|
06/07/22
|
06/07/23
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,83,462
|
2,12,059
|
2,21,551
|
2,24,150
|
2,42,243
|
2,71,847
|
3,01,525
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,741
|
5,935
|
8,599
|
8,540
|
4,497
|
9,107
|
11,458
|
Operating Margin
|
1.49%
|
2.8%
|
3.88%
|
3.81%
|
1.86%
|
3.35%
|
3.8%
|
Earnings before Tax (EBT)
|
1,334
|
5,866
|
8,653
|
8,860
|
4,746
|
-
|
-
|
Net income
1 |
284
|
3,735
|
5,518
|
5,617
|
3,116
|
6,375
|
8,135
|
Net margin
|
0.15%
|
1.76%
|
2.49%
|
2.51%
|
1.29%
|
2.35%
|
2.7%
|
EPS
2 |
20.19
|
267.5
|
396.2
|
403.3
|
223.7
|
440.0
|
561.5
|
Free Cash Flow
|
42
|
7,733
|
-
|
-
|
-10,659
|
-
|
-
|
FCF margin
|
0.02%
|
3.65%
|
-
|
-
|
-4.4%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
14.79%
|
207.04%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
27.00
|
29.00
|
29.00
|
29.00
|
-
|
-
|
Announcement Date
|
10/07/19
|
08/07/20
|
07/07/21
|
06/07/22
|
06/07/23
|
-
|
-
|
Fiscal Period: May |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
1,11,105
|
1,09,176
|
56,367
|
58,519
|
1,16,776
|
61,194
|
66,461
|
1,31,787
|
68,349
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
4,598
|
3,752
|
2,372
|
446
|
1,073
|
1,676
|
1,968
|
3,955
|
2,678
|
Operating Margin
|
-
|
4.14%
|
3.44%
|
4.21%
|
0.76%
|
0.92%
|
2.74%
|
2.96%
|
3%
|
3.92%
|
Earnings before Tax (EBT)
1 |
-
|
4,753
|
3,937
|
2,434
|
493
|
1,332
|
1,602
|
2,018
|
4,052
|
2,718
|
Net income
1 |
-
|
2,911
|
2,497
|
1,552
|
309
|
771
|
919
|
1,238
|
2,488
|
1,702
|
Net margin
|
-
|
2.62%
|
2.29%
|
2.75%
|
0.53%
|
0.66%
|
1.5%
|
1.86%
|
1.89%
|
2.49%
|
EPS
2 |
-
|
209.0
|
179.3
|
111.4
|
22.22
|
55.36
|
66.00
|
88.95
|
178.7
|
122.1
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
07/01/21
|
12/01/22
|
13/04/22
|
13/10/22
|
12/01/23
|
13/04/23
|
12/10/23
|
11/01/24
|
11/04/24
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
6,851
|
-
|
-
|
-
|
8,084
|
-
|
-
|
Net Cash position
|
-
|
66
|
2,222
|
2,599
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
42
|
7,733
|
-
|
-
|
-10,659
|
-
|
-
|
ROE (net income / shareholders' equity)
|
0.9%
|
10.8%
|
14.2%
|
12.8%
|
6.5%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
4.2%
|
8.43%
|
11.8%
|
11.3%
|
5.41%
|
-
|
-
|
Assets
1 |
6,755
|
44,300
|
46,611
|
49,593
|
57,613
|
-
|
-
|
Book Value Per Share
|
2,361
|
2,599
|
2,972
|
3,349
|
3,544
|
-
|
-
|
Cash Flow per Share
|
405.0
|
650.0
|
797.0
|
772.0
|
707.0
|
-
|
-
|
Capex
|
7,110
|
5,530
|
8,218
|
9,773
|
18,269
|
-
|
-
|
Capex / Sales
|
3.88%
|
2.61%
|
3.71%
|
4.36%
|
7.54%
|
-
|
-
|
Announcement Date
|
10/07/19
|
08/07/20
|
07/07/21
|
06/07/22
|
06/07/23
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +4.78% | 706M | | +15.09% | 487B | | +22.29% | 40.34B | | +4.16% | 37.93B | | +21.70% | 34.89B | | +14.13% | 29.99B | | -17.42% | 24.77B | | +15.50% | 18.6B | | +5.87% | 18.32B | | +5.36% | 14.41B |
Other Food Retail & Distribution
|