Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,028
JPY
|
+3.05%
|
|
+0.13%
|
+4.52%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,10,920
|
3,07,300
|
5,98,916
|
2,57,261
|
2,90,834
|
3,50,334
|
-
|
-
|
Enterprise Value (EV)
1 |
2,41,350
|
4,30,999
|
7,41,663
|
4,20,830
|
4,61,155
|
5,06,670
|
5,00,913
|
4,89,133
|
P/E ratio
|
21.2
x
|
47.6
x
|
45.4
x
|
71.4
x
|
36.8
x
|
28.4
x
|
21.6
x
|
17.8
x
|
Yield
|
1.24%
|
0.57%
|
0.44%
|
1.01%
|
0.89%
|
0.76%
|
1.11%
|
1.3%
|
Capitalization / Revenue
|
1.06
x
|
1.5
x
|
2.49
x
|
0.91
x
|
0.96
x
|
0.99
x
|
0.89
x
|
0.79
x
|
EV / Revenue
|
1.21
x
|
2.1
x
|
3.08
x
|
1.5
x
|
1.53
x
|
1.44
x
|
1.27
x
|
1.11
x
|
EV / EBITDA
|
12.5
x
|
15.8
x
|
17.9
x
|
12.7
x
|
12.3
x
|
10.1
x
|
8.43
x
|
7.19
x
|
EV / FCF
|
24.4
x
|
37
x
|
51.5
x
|
42.7
x
|
18.8
x
|
13.8
x
|
18.1
x
|
13.4
x
|
FCF Yield
|
4.1%
|
2.7%
|
1.94%
|
2.34%
|
5.31%
|
7.24%
|
5.53%
|
7.48%
|
Price to Book
|
4.46
x
|
6.06
x
|
9.34
x
|
4.01
x
|
4.16
x
|
4.41
x
|
3.83
x
|
3.3
x
|
Nbr of stocks (in thousands)
|
1,16,050
|
1,16,050
|
1,16,069
|
1,15,675
|
1,15,686
|
1,15,698
|
-
|
-
|
Reference price
2 |
1,818
|
2,648
|
5,160
|
2,224
|
2,514
|
3,028
|
3,028
|
3,028
|
Announcement Date
|
08/11/19
|
06/11/20
|
05/11/21
|
04/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,99,088
|
2,04,957
|
2,40,804
|
2,81,301
|
3,01,747
|
3,52,461
|
3,95,445
|
4,41,468
|
EBITDA
1 |
19,340
|
27,278
|
41,466
|
33,025
|
37,587
|
49,947
|
59,402
|
68,022
|
EBIT
1 |
14,546
|
12,061
|
22,901
|
10,123
|
11,001
|
20,537
|
26,202
|
31,020
|
Operating Margin
|
7.31%
|
5.88%
|
9.51%
|
3.6%
|
3.65%
|
5.83%
|
6.63%
|
7.03%
|
Earnings before Tax (EBT)
1 |
14,363
|
10,536
|
21,584
|
7,564
|
9,864
|
19,069
|
24,654
|
29,495
|
Net income
1 |
9,959
|
6,457
|
13,185
|
3,607
|
7,899
|
12,421
|
16,375
|
19,816
|
Net margin
|
5%
|
3.15%
|
5.48%
|
1.28%
|
2.62%
|
3.52%
|
4.14%
|
4.49%
|
EPS
2 |
85.81
|
55.64
|
113.6
|
31.16
|
68.28
|
106.5
|
140.3
|
170.0
|
Free Cash Flow
1 |
9,893
|
11,637
|
14,393
|
9,867
|
24,472
|
36,668
|
27,693
|
36,590
|
FCF margin
|
4.97%
|
5.68%
|
5.98%
|
3.51%
|
8.11%
|
10.4%
|
7%
|
8.29%
|
FCF Conversion (EBITDA)
|
51.15%
|
42.66%
|
34.71%
|
29.88%
|
65.11%
|
73.41%
|
46.62%
|
53.79%
|
FCF Conversion (Net income)
|
99.34%
|
180.22%
|
109.16%
|
273.55%
|
309.81%
|
295.21%
|
169.12%
|
184.65%
|
Dividend per Share
2 |
22.50
|
15.00
|
22.50
|
22.50
|
22.50
|
23.00
|
33.65
|
39.33
|
Announcement Date
|
08/11/19
|
06/11/20
|
05/11/21
|
04/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,02,549
|
1,08,170
|
96,787
|
1,19,042
|
62,053
|
1,21,762
|
71,601
|
68,656
|
1,40,257
|
71,680
|
69,364
|
68,004
|
75,294
|
1,43,298
|
75,616
|
82,833
|
-
|
85,533
|
87,019
|
91,083
|
98,942
|
97,500
|
99,800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,794
|
8,235
|
3,826
|
13,114
|
4,656
|
9,787
|
5,469
|
4,103
|
9,572
|
2,800
|
-1,770
|
1,570
|
3,662
|
5,232
|
2,701
|
3,068
|
-
|
6,123
|
4,725
|
4,905
|
5,288
|
-
|
-
|
Operating Margin
|
6.63%
|
7.61%
|
3.95%
|
11.02%
|
7.5%
|
8.04%
|
7.64%
|
5.98%
|
6.82%
|
3.91%
|
-2.55%
|
2.31%
|
4.86%
|
3.65%
|
3.57%
|
3.7%
|
-
|
7.16%
|
5.43%
|
5.39%
|
5.34%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
6,706
|
7,883
|
-
|
12,414
|
4,291
|
-
|
5,255
|
3,791
|
9,046
|
1,127
|
-2,609
|
1,078
|
3,524
|
4,602
|
2,602
|
2,660
|
-
|
5,732
|
4,425
|
4,605
|
5,082
|
6,900
|
6,100
|
Net income
1 |
5,005
|
5,087
|
-
|
7,811
|
2,415
|
-
|
3,388
|
2,200
|
5,588
|
-341
|
-1,640
|
671
|
2,954
|
3,625
|
2,047
|
2,742
|
-
|
3,257
|
2,754
|
2,865
|
3,526
|
4,300
|
3,500
|
Net margin
|
4.88%
|
4.7%
|
-
|
6.56%
|
3.89%
|
-
|
4.73%
|
3.2%
|
3.98%
|
-0.48%
|
-2.36%
|
0.99%
|
3.92%
|
2.53%
|
2.71%
|
3.31%
|
-
|
3.81%
|
3.16%
|
3.15%
|
3.56%
|
4.41%
|
3.51%
|
EPS
2 |
-
|
43.83
|
-
|
67.31
|
-
|
-
|
29.23
|
-
|
48.26
|
-2.930
|
-
|
5.800
|
-
|
31.33
|
17.70
|
19.25
|
-
|
28.15
|
26.03
|
28.93
|
28.40
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.50
|
22.50
|
-
|
-
|
-
|
22.50
|
-
|
-
|
Announcement Date
|
08/11/19
|
07/05/20
|
06/11/20
|
06/05/21
|
05/11/21
|
05/11/21
|
10/02/22
|
06/05/22
|
06/05/22
|
04/08/22
|
04/11/22
|
07/02/23
|
09/05/23
|
09/05/23
|
07/08/23
|
10/11/23
|
10/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
30,430
|
1,23,699
|
1,42,747
|
1,63,569
|
1,70,321
|
1,56,335
|
1,50,578
|
1,38,799
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.573
x
|
4.535
x
|
3.443
x
|
4.953
x
|
4.531
x
|
3.13
x
|
2.535
x
|
2.041
x
|
Free Cash Flow
1 |
9,893
|
11,637
|
14,393
|
9,867
|
24,472
|
36,668
|
27,693
|
36,590
|
ROE (net income / shareholders' equity)
|
22.4%
|
13.2%
|
23.2%
|
5.7%
|
11.8%
|
15.8%
|
18.2%
|
19.1%
|
ROA (Net income/ Total Assets)
|
10.7%
|
5.64%
|
8.1%
|
2.41%
|
2.89%
|
5.23%
|
6.33%
|
7.25%
|
Assets
1 |
93,055
|
1,14,485
|
1,62,878
|
1,49,731
|
2,73,335
|
2,37,724
|
2,58,888
|
2,73,325
|
Book Value Per Share
2 |
408.0
|
437.0
|
552.0
|
555.0
|
604.0
|
686.0
|
790.0
|
917.0
|
Cash Flow per Share
2 |
127.0
|
187.0
|
274.0
|
229.0
|
298.0
|
393.0
|
461.0
|
523.0
|
Capex
1 |
7,416
|
12,286
|
13,273
|
19,434
|
18,445
|
30,458
|
28,287
|
31,304
|
Capex / Sales
|
3.72%
|
5.99%
|
5.51%
|
6.91%
|
6.11%
|
8.64%
|
7.15%
|
7.09%
|
Announcement Date
|
08/11/19
|
06/11/20
|
05/11/21
|
04/11/22
|
10/11/23
|
-
|
-
|
-
|
Last Close Price
3,028
JPY Average target price
3,840
JPY Spread / Average Target +26.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.52% | 2.23B | | +30.25% | 10.53B | | +15.44% | 8.49B | | +15.01% | 2.16B | | -0.74% | 1.8B | | +7.74% | 1.69B | | -0.27% | 1.46B | | -9.23% | 980M | | -7.83% | 781M | | -19.40% | 678M |
Commercial Food Services
|