Delayed
Japan Exchange
09:27:22 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,07,200
JPY
|
+0.47%
|
|
-1.57%
|
+2.49%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,63,186
|
2,23,687
|
2,38,307
|
2,53,121
|
2,50,733
|
2,56,815
|
-
|
-
|
Enterprise Value (EV)
1 |
1,63,186
|
2,23,687
|
2,38,307
|
2,53,121
|
2,50,733
|
4,45,395
|
4,41,715
|
4,37,795
|
P/E ratio
|
26
x
|
27
x
|
-
|
27.5
x
|
26.1
x
|
22
x
|
25.1
x
|
24.7
x
|
Yield
|
3.97%
|
3.74%
|
3.89%
|
3.78%
|
3.95%
|
4.19%
|
4.23%
|
4.26%
|
Capitalization / Revenue
|
9.89
x
|
13.4
x
|
-
|
11.5
x
|
10.7
x
|
9.94
x
|
10.3
x
|
10.2
x
|
EV / Revenue
|
9.89
x
|
13.4
x
|
-
|
11.5
x
|
10.7
x
|
17.2
x
|
17.7
x
|
17.3
x
|
EV / EBITDA
|
-
|
-
|
-
|
32.4
x
|
-
|
24.7
x
|
25.4
x
|
24.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.51
x
|
1.65
x
|
-
|
1.53
x
|
1.46
x
|
1.35
x
|
1.38
x
|
1.38
x
|
Nbr of stocks (in thousands)
|
1,640
|
2,056
|
2,132
|
2,205
|
2,261
|
2,407
|
-
|
-
|
Reference price
2 |
99,500
|
1,08,800
|
1,11,800
|
1,14,800
|
1,10,900
|
1,06,700
|
1,06,700
|
1,06,700
|
Announcement Date
|
21/05/19
|
20/05/20
|
20/05/21
|
21/06/22
|
23/05/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,508
|
16,723
|
-
|
22,075
|
23,335
|
25,845
|
24,997
|
25,254
|
EBITDA
1 |
-
|
-
|
-
|
7,823
|
-
|
18,038
|
17,400
|
17,710
|
EBIT
1 |
7,454
|
7,597
|
-
|
10,414
|
10,913
|
12,820
|
11,953
|
12,240
|
Operating Margin
|
45.15%
|
45.43%
|
-
|
47.17%
|
46.77%
|
49.6%
|
47.82%
|
48.47%
|
Earnings before Tax (EBT)
1 |
6,274
|
6,624
|
-
|
9,055
|
9,483
|
9,483
|
11,344
|
10,209
|
Net income
1 |
6,273
|
6,623
|
-
|
9,053
|
9,481
|
11,318
|
10,248
|
10,387
|
Net margin
|
38%
|
39.61%
|
-
|
41.01%
|
40.63%
|
43.79%
|
41%
|
41.13%
|
EPS
2 |
3,824
|
4,037
|
-
|
4,175
|
4,246
|
4,850
|
4,258
|
4,316
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3,954
|
4,068
|
4,350
|
4,340
|
4,380
|
4,466
|
4,510
|
4,550
|
Announcement Date
|
21/05/19
|
20/05/20
|
20/05/21
|
21/06/22
|
23/05/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
8,257
|
8,460
|
8,262
|
11,645
|
10,488
|
10,812
|
11,263
|
11,437
|
11,898
|
11,967
|
13,104
|
12,497
|
12,516
|
12,652
|
EBITDA
1 |
5,555
|
-
|
-
|
7,150
|
7,469
|
-
|
7,821
|
7,851
|
8,164
|
8,098
|
9,232
|
8,567
|
8,525
|
-
|
EBIT
1 |
3,720
|
3,835
|
3,762
|
4,861
|
5,102
|
5,091
|
5,325
|
5,342
|
5,571
|
6,236
|
6,610
|
5,896
|
5,917
|
6,060
|
Operating Margin
|
45.06%
|
45.33%
|
45.53%
|
41.74%
|
48.64%
|
47.08%
|
47.27%
|
46.71%
|
46.83%
|
52.11%
|
50.44%
|
47.18%
|
47.28%
|
47.9%
|
Earnings before Tax (EBT)
1 |
3,159
|
3,365
|
3,259
|
6,134
|
4,458
|
4,433
|
4,622
|
4,653
|
4,829
|
5,524
|
5,799
|
5,066
|
5,064
|
5,173
|
Net income
1 |
3,158
|
3,364
|
3,258
|
6,133
|
4,457
|
4,433
|
4,622
|
4,653
|
4,829
|
5,523
|
5,798
|
5,053
|
5,064
|
5,172
|
Net margin
|
38.25%
|
39.77%
|
39.43%
|
52.67%
|
42.5%
|
41%
|
41.03%
|
40.68%
|
40.58%
|
46.15%
|
44.25%
|
40.44%
|
40.46%
|
40.88%
|
EPS
2 |
1,925
|
2,051
|
1,986
|
2,983
|
2,117
|
2,079
|
2,096
|
2,110
|
2,136
|
2,442
|
2,409
|
2,104
|
2,104
|
2,149
|
Dividend per Share
2 |
1,990
|
2,040
|
2,028
|
2,190
|
2,160
|
2,160
|
2,180
|
2,180
|
2,200
|
2,231
|
2,301
|
2,309
|
2,311
|
2,300
|
Announcement Date
|
21/05/19
|
19/11/19
|
20/05/20
|
19/11/20
|
20/05/21
|
17/11/21
|
21/06/22
|
21/11/22
|
23/05/23
|
22/11/23
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
1,88,580
|
1,84,900
|
1,80,980
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
10.45
x
|
10.63
x
|
10.22
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
6.11%
|
-
|
-
|
6.45%
|
5.5%
|
5.58%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
66,055
|
66,076
|
75,002
|
75,826
|
78,948
|
77,399
|
77,174
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,492
|
9,803
|
22,848
|
21,863
|
51,160
|
3,803
|
3,821
|
Capex / Sales
|
15.1%
|
58.62%
|
103.5%
|
93.69%
|
197.95%
|
15.21%
|
15.13%
|
Announcement Date
|
21/05/19
|
20/05/20
|
21/06/22
|
23/05/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +2.49% | 1.64B | | +5.22% | 27.96B | | +9.14% | 25.32B | | +1.88% | 21.3B | | +5.09% | 16.63B | | +1.20% | 15.83B | | -11.89% | 14.64B | | -0.08% | 13.21B | | +2.17% | 12.86B | | -11.47% | 11.71B |
Residential REITs
|