Delayed
Japan Exchange
10:18:35 21/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,174
JPY
|
+0.18%
|
|
-0.32%
|
+24.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,16,320
|
78,457
|
92,320
|
66,750
|
77,078
|
1,07,948
|
-
|
-
|
Enterprise Value (EV)
1 |
96,686
|
50,314
|
55,428
|
28,223
|
30,849
|
1,14,216
|
49,280
|
48,491
|
P/E ratio
|
9.96
x
|
20
x
|
20.7
x
|
7.8
x
|
8.06
x
|
9.34
x
|
8.6
x
|
8.19
x
|
Yield
|
2.22%
|
3.67%
|
2.15%
|
3.87%
|
3.61%
|
3.09%
|
3.26%
|
3.61%
|
Capitalization / Revenue
|
0.65
x
|
0.46
x
|
0.63
x
|
0.39
x
|
0.35
x
|
0.48
x
|
0.44
x
|
0.43
x
|
EV / Revenue
|
0.54
x
|
0.29
x
|
0.38
x
|
0.17
x
|
0.14
x
|
0.48
x
|
0.2
x
|
0.19
x
|
EV / EBITDA
|
3.41
x
|
2.32
x
|
2.7
x
|
1.23
x
|
1.24
x
|
4.08
x
|
1.65
x
|
1.54
x
|
EV / FCF
|
7.25
x
|
3.47
x
|
12.5
x
|
4.84
x
|
2.88
x
|
3.99
x
|
4.68
x
|
5.17
x
|
FCF Yield
|
13.8%
|
28.8%
|
8.03%
|
20.7%
|
34.7%
|
25.1%
|
21.4%
|
19.4%
|
Price to Book
|
0.92
x
|
0.65
x
|
0.71
x
|
0.46
x
|
0.48
x
|
0.62
x
|
0.57
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
49,688
|
49,688
|
49,688
|
49,702
|
49,728
|
49,746
|
-
|
-
|
Reference price
2 |
2,341
|
1,579
|
1,858
|
1,343
|
1,550
|
2,170
|
2,170
|
2,170
|
Announcement Date
|
26/04/19
|
22/05/20
|
28/04/21
|
11/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,77,605
|
1,71,060
|
1,46,157
|
1,70,971
|
2,18,939
|
2,40,283
|
2,46,225
|
2,53,367
|
EBITDA
1 |
28,392
|
21,734
|
20,533
|
22,854
|
24,954
|
27,963
|
29,825
|
31,525
|
EBIT
1 |
15,843
|
7,896
|
6,966
|
10,051
|
11,903
|
15,102
|
16,667
|
17,867
|
Operating Margin
|
8.92%
|
4.62%
|
4.77%
|
5.88%
|
5.44%
|
6.29%
|
6.77%
|
7.05%
|
Earnings before Tax (EBT)
1 |
16,503
|
6,653
|
8,313
|
11,944
|
13,641
|
19,169
|
18,440
|
19,480
|
Net income
1 |
11,779
|
3,921
|
4,462
|
8,551
|
9,566
|
12,231
|
12,450
|
12,983
|
Net margin
|
6.63%
|
2.29%
|
3.05%
|
5%
|
4.37%
|
5.09%
|
5.06%
|
5.12%
|
EPS
2 |
235.0
|
78.92
|
89.81
|
172.1
|
192.4
|
245.9
|
252.4
|
265.0
|
Free Cash Flow
1 |
13,345
|
14,482
|
4,449
|
5,829
|
10,707
|
12,856
|
10,530
|
9,388
|
FCF margin
|
7.51%
|
8.47%
|
3.04%
|
3.41%
|
4.89%
|
5.39%
|
4.28%
|
3.71%
|
FCF Conversion (EBITDA)
|
47%
|
66.63%
|
21.67%
|
25.51%
|
42.91%
|
44.95%
|
35.31%
|
29.78%
|
FCF Conversion (Net income)
|
113.29%
|
369.34%
|
99.71%
|
68.17%
|
111.93%
|
104.24%
|
84.58%
|
72.31%
|
Dividend per Share
2 |
52.00
|
58.00
|
40.00
|
52.00
|
56.00
|
67.00
|
70.67
|
78.26
|
Announcement Date
|
26/04/19
|
22/05/20
|
28/04/21
|
11/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
88,598
|
82,462
|
59,324
|
86,833
|
40,945
|
79,370
|
43,639
|
47,962
|
48,441
|
58,707
|
1,07,148
|
55,207
|
56,584
|
56,440
|
60,520
|
1,16,960
|
60,548
|
62,775
|
60,000
|
60,600
|
62,200
|
63,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,598
|
298
|
-277
|
7,243
|
2,711
|
5,563
|
2,377
|
2,111
|
1,794
|
2,442
|
4,236
|
2,643
|
5,024
|
3,008
|
3,445
|
6,453
|
5,491
|
3,158
|
3,900
|
4,000
|
4,200
|
4,300
|
Operating Margin
|
8.58%
|
0.36%
|
-0.47%
|
8.34%
|
6.62%
|
7.01%
|
5.45%
|
4.4%
|
3.7%
|
4.16%
|
3.95%
|
4.79%
|
8.88%
|
5.33%
|
5.69%
|
5.52%
|
9.07%
|
5.03%
|
6.5%
|
6.6%
|
6.75%
|
6.83%
|
Earnings before Tax (EBT)
1 |
6,793
|
-140
|
-248
|
-
|
2,627
|
5,964
|
2,853
|
3,127
|
2,802
|
2,921
|
5,723
|
2,627
|
5,291
|
4,504
|
4,476
|
8,980
|
5,756
|
4,433
|
4,300
|
4,100
|
4,600
|
4,500
|
Net income
1 |
5,082
|
-1,161
|
-35
|
4,497
|
1,806
|
4,144
|
1,706
|
2,701
|
1,518
|
1,856
|
3,374
|
2,164
|
4,028
|
2,900
|
3,077
|
5,977
|
4,457
|
1,797
|
2,900
|
2,700
|
3,100
|
3,100
|
Net margin
|
5.74%
|
-1.41%
|
-0.06%
|
5.18%
|
4.41%
|
5.22%
|
3.91%
|
5.63%
|
3.13%
|
3.16%
|
3.15%
|
3.92%
|
7.12%
|
5.14%
|
5.08%
|
5.11%
|
7.36%
|
2.86%
|
4.83%
|
4.46%
|
4.98%
|
4.92%
|
EPS
|
102.3
|
-
|
-0.7100
|
-
|
-
|
83.41
|
34.32
|
-
|
30.56
|
37.31
|
67.87
|
43.54
|
-
|
58.33
|
61.85
|
120.2
|
89.60
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
29.00
|
-
|
20.00
|
-
|
-
|
26.00
|
-
|
-
|
-
|
-
|
26.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/19
|
22/05/20
|
30/10/20
|
28/04/21
|
04/11/21
|
04/11/21
|
03/02/22
|
11/05/22
|
04/08/22
|
04/11/22
|
04/11/22
|
03/02/23
|
12/05/23
|
04/08/23
|
02/11/23
|
02/11/23
|
02/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
19,634
|
28,143
|
36,892
|
38,527
|
46,229
|
56,663
|
58,668
|
59,457
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13,345
|
14,482
|
4,449
|
5,829
|
10,707
|
12,856
|
10,530
|
9,388
|
ROE (net income / shareholders' equity)
|
9.7%
|
3.2%
|
3.6%
|
6.2%
|
6.2%
|
7.1%
|
6.7%
|
6.98%
|
ROA (Net income/ Total Assets)
|
9.6%
|
3.97%
|
4.93%
|
6.44%
|
6.72%
|
8.41%
|
7.5%
|
7.23%
|
Assets
1 |
1,22,746
|
98,827
|
90,542
|
1,32,807
|
1,42,354
|
1,45,360
|
1,66,000
|
1,79,700
|
Book Value Per Share
2 |
2,533
|
2,433
|
2,621
|
2,950
|
3,219
|
3,725
|
3,804
|
3,791
|
Cash Flow per Share
2 |
485.0
|
357.0
|
363.0
|
430.0
|
461.0
|
504.0
|
523.0
|
558.0
|
Capex
1 |
10,277
|
8,584
|
5,488
|
9,859
|
8,319
|
10,025
|
14,250
|
15,375
|
Capex / Sales
|
5.79%
|
5.02%
|
3.75%
|
5.77%
|
3.8%
|
4.2%
|
5.79%
|
6.07%
|
Announcement Date
|
26/04/19
|
22/05/20
|
28/04/21
|
11/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
2,170
JPY Average target price
2,080
JPY Spread / Average Target -4.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.89% | 692M | | +22.92% | 48.71B | | -8.67% | 22.29B | | +17.64% | 19.12B | | +27.60% | 16.89B | | -4.01% | 15.06B | | -17.45% | 13.64B | | -19.11% | 13.52B | | +35.17% | 12.13B | | +38.83% | 10.92B |
Other Auto, Truck & Motorcycle Parts
|