Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5,82,000
JPY
|
-0.51%
|
|
0.00%
|
-12.48%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,04,323
|
2,94,634
|
3,48,495
|
3,23,781
|
3,23,781
|
2,78,346
|
-
|
-
|
Enterprise Value (EV)
1 |
5,77,392
|
4,67,234
|
5,20,553
|
4,80,572
|
4,89,010
|
4,60,976
|
4,60,106
|
4,59,344
|
P/E ratio
|
31.6
x
|
21.3
x
|
24.3
x
|
23.3
x
|
24.4
x
|
21.8
x
|
19.9
x
|
19.3
x
|
Yield
|
3.13%
|
4.58%
|
3.92%
|
4.09%
|
4.05%
|
4.84%
|
5.06%
|
5.2%
|
Capitalization / Revenue
|
14.5
x
|
10.1
x
|
12
x
|
11.4
x
|
11.3
x
|
10.1
x
|
9.62
x
|
9.45
x
|
EV / Revenue
|
20.7
x
|
16
x
|
18
x
|
16.9
x
|
17
x
|
16.7
x
|
15.9
x
|
15.6
x
|
EV / EBITDA
|
32.5
x
|
25
x
|
27.2
x
|
25.9
x
|
27.2
x
|
26.3
x
|
24.8
x
|
24.2
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.59
x
|
1.15
x
|
1.37
x
|
1.31
x
|
1.31
x
|
1.13
x
|
1.13
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
492
|
492
|
488
|
478
|
478
|
478.3
|
-
|
-
|
Reference price
2 |
8,22,000
|
5,99,000
|
7,14,000
|
6,77,000
|
6,77,000
|
5,82,000
|
5,82,000
|
5,82,000
|
Announcement Date
|
21/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,928
|
29,123
|
28,937
|
28,366
|
28,696
|
27,556
|
28,927
|
29,448
|
EBITDA
1 |
17,740
|
18,702
|
19,120
|
18,563
|
17,996
|
17,531
|
18,519
|
19,003
|
EBIT
1 |
14,093
|
15,029
|
15,489
|
14,986
|
14,412
|
13,744
|
14,679
|
15,115
|
Operating Margin
|
50.46%
|
51.6%
|
53.52%
|
52.83%
|
50.22%
|
49.88%
|
50.74%
|
51.33%
|
Earnings before Tax (EBT)
1 |
12,784
|
13,813
|
14,335
|
13,989
|
13,251
|
12,269
|
13,170
|
13,626
|
Net income
1 |
12,783
|
13,812
|
14,349
|
14,005
|
13,291
|
12,769
|
13,967
|
14,322
|
Net margin
|
45.77%
|
47.43%
|
49.59%
|
49.37%
|
46.32%
|
46.34%
|
48.28%
|
48.63%
|
EPS
2 |
25,987
|
28,079
|
29,342
|
29,004
|
27,792
|
26,718
|
29,308
|
30,179
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
25,698
|
27,412
|
28,000
|
27,700
|
27,400
|
28,162
|
29,457
|
30,242
|
Announcement Date
|
21/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
14,273
|
14,850
|
15,055
|
13,882
|
14,475
|
13,891
|
15,050
|
13,646
|
13,911
|
14,256
|
14,563
|
14,342
|
14,359
|
EBITDA
1 |
9,155
|
9,547
|
9,958
|
9,163
|
-
|
8,853
|
9,462
|
8,534
|
8,720
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,313
|
7,716
|
8,138
|
7,351
|
7,923
|
7,063
|
7,665
|
6,747
|
6,717
|
7,107
|
7,330
|
7,255
|
7,260
|
Operating Margin
|
51.24%
|
51.96%
|
54.05%
|
52.95%
|
54.74%
|
50.84%
|
50.93%
|
49.44%
|
48.29%
|
49.85%
|
50.33%
|
50.58%
|
50.56%
|
Earnings before Tax (EBT)
1 |
6,688
|
7,125
|
7,551
|
6,785
|
7,494
|
6,495
|
7,100
|
6,151
|
5,994
|
6,315
|
6,392
|
6,490
|
6,449
|
Net income
1 |
6,687
|
7,124
|
7,550
|
6,799
|
7,493
|
6,512
|
7,099
|
6,192
|
5,982
|
6,314
|
6,392
|
6,490
|
6,448
|
Net margin
|
46.85%
|
47.98%
|
50.15%
|
48.98%
|
51.77%
|
46.88%
|
47.17%
|
45.38%
|
43%
|
44.29%
|
43.89%
|
45.25%
|
44.91%
|
EPS
2 |
13,595
|
14,484
|
15,412
|
13,930
|
13,930
|
13,561
|
14,843
|
12,947
|
12,524
|
13,339
|
13,733
|
13,570
|
13,483
|
Dividend per Share
2 |
13,595
|
13,817
|
14,000
|
14,000
|
14,000
|
13,700
|
13,700
|
13,700
|
13,708
|
13,725
|
13,700
|
13,700
|
13,700
|
Announcement Date
|
17/07/20
|
20/01/21
|
19/07/21
|
20/01/22
|
21/07/22
|
20/01/23
|
21/07/23
|
22/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,73,069
|
1,72,600
|
1,72,059
|
1,56,791
|
1,65,229
|
1,82,630
|
1,81,760
|
1,80,997
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.756
x
|
9.229
x
|
8.999
x
|
8.446
x
|
9.181
x
|
10.42
x
|
9.815
x
|
9.525
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.02%
|
5.41%
|
5.64%
|
5.59%
|
-
|
5.05%
|
5.43%
|
5.58%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5,18,203
|
5,19,462
|
5,19,655
|
5,17,484
|
5,17,551
|
5,14,422
|
5,13,140
|
5,13,535
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
16,619
|
11,257
|
3,816
|
14,471
|
-
|
12,988
|
1,793
|
1,875
|
Capex / Sales
|
59.51%
|
38.66%
|
13.19%
|
51.02%
|
-
|
47.13%
|
6.2%
|
6.37%
|
Announcement Date
|
21/01/20
|
20/01/21
|
20/01/22
|
20/01/23
|
22/01/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -12.48% | 1.8B | | -12.36% | 9.65B | | -2.62% | 6.56B | | -7.16% | 5.01B | | -9.25% | 4.92B | | -1.87% | 4.18B | | -14.61% | 4.04B | | +8.68% | 4.01B | | +15.67% | 3.4B | | -11.53% | 3.32B |
Office REITs
|