Market Closed -
Japan Exchange
11:30:00 31/05/2024 am IST
|
5-day change
|
1st Jan Change
|
814
JPY
|
+3.96%
|
|
+3.04%
|
+50.46%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,395
|
5,019
|
6,235
|
3,968
|
4,114
|
5,184
|
-
|
-
|
Enterprise Value (EV)
1 |
1,449
|
3,039
|
5,418
|
3,519
|
3,462
|
5,184
|
5,184
|
5,184
|
P/E ratio
|
31.3
x
|
33.1
x
|
35.6
x
|
18.7
x
|
54.1
x
|
20.7
x
|
14.8
x
|
14
x
|
Yield
|
0.94%
|
0.63%
|
0.51%
|
1.12%
|
0.77%
|
0.98%
|
1.11%
|
1.23%
|
Capitalization / Revenue
|
0.62
x
|
0.88
x
|
1.27
x
|
0.59
x
|
0.51
x
|
0.57
x
|
0.49
x
|
0.46
x
|
EV / Revenue
|
0.62
x
|
0.88
x
|
1.27
x
|
0.59
x
|
0.51
x
|
0.57
x
|
0.49
x
|
0.46
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
28,07,840
x
|
8,80,48,694
x
|
-
|
-
|
4,19,82,901
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
1.53
x
|
2.14
x
|
2.51
x
|
1.49
x
|
1.52
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
6,369
|
6,369
|
6,369
|
6,369
|
6,369
|
6,369
|
-
|
-
|
Reference price
2 |
533.0
|
788.0
|
979.0
|
623.0
|
646.0
|
814.0
|
814.0
|
814.0
|
Announcement Date
|
14/11/19
|
13/11/20
|
12/11/21
|
21/11/22
|
14/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,518
|
5,700
|
4,900
|
6,688
|
8,074
|
9,100
|
10,600
|
11,150
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
160
|
148
|
258
|
266
|
281
|
400
|
600
|
650
|
Operating Margin
|
2.9%
|
2.6%
|
5.27%
|
3.98%
|
3.48%
|
4.4%
|
5.66%
|
5.83%
|
Earnings before Tax (EBT)
1 |
160
|
155
|
259
|
345
|
144
|
400
|
600
|
650
|
Net income
1 |
108
|
151
|
175
|
212
|
76
|
250
|
350
|
370
|
Net margin
|
1.96%
|
2.65%
|
3.57%
|
3.17%
|
0.94%
|
2.75%
|
3.3%
|
3.32%
|
EPS
2 |
17.05
|
23.83
|
27.50
|
33.40
|
11.94
|
39.30
|
55.00
|
58.10
|
Free Cash Flow
|
1,209
|
57
|
-
|
-
|
98
|
-
|
-
|
-
|
FCF margin
|
21.91%
|
1%
|
-
|
-
|
1.21%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
1,119.44%
|
37.75%
|
-
|
-
|
128.95%
|
-
|
-
|
-
|
Dividend per Share
2 |
5.000
|
5.000
|
5.000
|
7.000
|
5.000
|
8.000
|
9.000
|
10.00
|
Announcement Date
|
14/11/19
|
13/11/20
|
12/11/21
|
21/11/22
|
14/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
3,209
|
2,613
|
1,382
|
3,000
|
1,336
|
1,674
|
4,442
|
1,773
|
1,859
|
3,632
|
1,809
|
2,303
|
4,112
|
2,170
|
2,680
|
4,850
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
79
|
160
|
-10
|
142
|
-14
|
-5
|
247
|
1
|
33
|
34
|
137
|
341
|
478
|
-
|
80
|
80
|
Operating Margin
|
2.46%
|
6.12%
|
-0.72%
|
4.73%
|
-1.05%
|
-0.3%
|
5.56%
|
0.06%
|
1.78%
|
0.94%
|
7.57%
|
14.81%
|
11.62%
|
-
|
2.99%
|
1.65%
|
Earnings before Tax (EBT)
1 |
78
|
168
|
-4
|
161
|
48
|
-68
|
154
|
-6
|
-4
|
-10
|
141
|
343
|
484
|
-
|
100
|
100
|
Net income
1 |
60
|
120
|
-16
|
98
|
25
|
-61
|
114
|
-21
|
-17
|
-38
|
53
|
218
|
271
|
-10
|
80
|
70
|
Net margin
|
1.87%
|
4.59%
|
-1.16%
|
3.27%
|
1.87%
|
-3.64%
|
2.57%
|
-1.18%
|
-0.91%
|
-1.05%
|
2.93%
|
9.47%
|
6.59%
|
-0.46%
|
2.99%
|
1.44%
|
EPS
|
9.530
|
18.87
|
-2.610
|
15.40
|
3.990
|
-9.600
|
17.95
|
-3.280
|
-
|
-
|
8.450
|
-
|
42.58
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/20
|
07/05/21
|
08/02/22
|
10/05/22
|
04/08/22
|
14/02/23
|
12/05/23
|
10/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
14/05/24
|
14/05/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,946
|
1,980
|
817
|
449
|
652
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,209
|
57
|
-
|
-
|
98
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
6.6%
|
7.2%
|
8.2%
|
2.8%
|
8.6%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
3.93%
|
3.67%
|
5.42%
|
4.52%
|
4.71%
|
-
|
-
|
-
|
Assets
1 |
2,745
|
4,119
|
3,226
|
4,688
|
1,613
|
-
|
-
|
-
|
Book Value Per Share
|
349.0
|
368.0
|
391.0
|
419.0
|
425.0
|
-
|
-
|
-
|
Cash Flow per Share
|
26.50
|
30.30
|
37.50
|
55.60
|
36.00
|
-
|
-
|
-
|
Capex
1 |
35
|
37
|
587
|
165
|
86
|
100
|
100
|
100
|
Capex / Sales
|
0.63%
|
0.65%
|
11.98%
|
2.47%
|
1.07%
|
1.1%
|
0.94%
|
0.9%
|
Announcement Date
|
14/11/19
|
13/11/20
|
12/11/21
|
21/11/22
|
14/11/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +50.46% | 32.98M | | +0.66% | 70.81B | | +3.98% | 60.4B | | +27.87% | 40.39B | | +17.05% | 32.36B | | +9.81% | 28.8B | | +15.85% | 20.92B | | +10.37% | 18.74B | | +80.41% | 18.27B | | +35.06% | 17.07B |
Other Construction & Engineering
|