Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
4,195
JPY
|
+2.19%
|
|
-1.06%
|
+10.98%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,858
|
55,669
|
85,645
|
71,174
|
59,916
|
78,310
|
-
|
-
|
Enterprise Value (EV)
1 |
36,547
|
34,489
|
64,086
|
44,999
|
31,282
|
49,097
|
50,600
|
51,614
|
P/E ratio
|
10.5
x
|
10.4
x
|
11.8
x
|
9.27
x
|
12.5
x
|
19.6
x
|
12
x
|
10
x
|
Yield
|
2.17%
|
2.39%
|
1.67%
|
2.19%
|
2.64%
|
2.03%
|
2.03%
|
2.07%
|
Capitalization / Revenue
|
0.52
x
|
0.49
x
|
0.73
x
|
0.56
x
|
0.46
x
|
0.59
x
|
0.55
x
|
0.52
x
|
EV / Revenue
|
0.33
x
|
0.3
x
|
0.55
x
|
0.35
x
|
0.24
x
|
0.37
x
|
0.36
x
|
0.34
x
|
EV / EBITDA
|
2.86
x
|
2.57
x
|
4.21
x
|
2.86
x
|
2.81
x
|
3.69
x
|
3.16
x
|
2.69
x
|
EV / FCF
|
1,50,70,978
x
|
-57,48,20,628
x
|
2,79,97,196
x
|
72,39,172
x
|
71,11,106
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.93
x
|
0.84
x
|
1.18
x
|
0.9
x
|
0.73
x
|
0.93
x
|
0.87
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
19,032
|
19,032
|
19,032
|
19,030
|
18,812
|
18,667
|
-
|
-
|
Reference price
2 |
3,040
|
2,925
|
4,500
|
3,740
|
3,185
|
4,195
|
4,195
|
4,195
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,12,216
|
1,14,304
|
1,17,250
|
1,27,819
|
1,29,364
|
1,33,500
|
1,42,250
|
1,50,250
|
EBITDA
1 |
12,800
|
13,429
|
15,214
|
15,710
|
11,129
|
13,300
|
16,000
|
19,200
|
EBIT
1 |
8,126
|
8,856
|
10,286
|
10,341
|
5,882
|
8,200
|
9,400
|
11,300
|
Operating Margin
|
7.24%
|
7.75%
|
8.77%
|
8.09%
|
4.55%
|
6.14%
|
6.61%
|
7.52%
|
Earnings before Tax (EBT)
1 |
8,528
|
8,335
|
10,607
|
11,116
|
7,643
|
7,100
|
10,000
|
11,200
|
Net income
1 |
5,532
|
5,328
|
7,278
|
7,693
|
4,854
|
4,000
|
6,600
|
7,900
|
Net margin
|
4.93%
|
4.66%
|
6.21%
|
6.02%
|
3.75%
|
3%
|
4.64%
|
5.26%
|
EPS
2 |
290.7
|
280.0
|
382.4
|
403.6
|
255.7
|
213.5
|
350.0
|
418.8
|
Free Cash Flow
|
2,425
|
-60
|
2,289
|
6,216
|
4,399
|
-
|
-
|
-
|
FCF margin
|
2.16%
|
-0.05%
|
1.95%
|
4.86%
|
3.4%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
18.95%
|
-
|
15.05%
|
39.57%
|
39.53%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
43.84%
|
-
|
31.45%
|
80.8%
|
90.63%
|
-
|
-
|
-
|
Dividend per Share
2 |
66.00
|
70.00
|
75.00
|
82.00
|
84.00
|
85.00
|
85.00
|
87.00
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
58,004
|
56,300
|
58,465
|
58,785
|
30,608
|
61,828
|
33,063
|
32,928
|
65,991
|
33,348
|
32,910
|
66,258
|
32,891
|
30,215
|
63,106
|
31,893
|
34,024
|
65,917
|
35,846
|
31,738
|
67,584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,794
|
4,062
|
5,409
|
4,877
|
2,365
|
5,763
|
2,555
|
2,023
|
4,578
|
2,480
|
1,362
|
3,842
|
1,434
|
606
|
2,040
|
2,064
|
1,801
|
3,865
|
2,514
|
1,823
|
4,337
|
Operating Margin
|
8.26%
|
7.21%
|
9.25%
|
8.3%
|
7.73%
|
9.32%
|
7.73%
|
6.14%
|
6.94%
|
7.44%
|
4.14%
|
5.8%
|
4.36%
|
2.01%
|
3.23%
|
6.47%
|
5.29%
|
5.86%
|
7.01%
|
5.74%
|
6.42%
|
Earnings before Tax (EBT)
|
4,782
|
3,553
|
5,661
|
4,946
|
2,520
|
6,082
|
2,652
|
2,382
|
5,034
|
3,769
|
-
|
5,443
|
1,606
|
594
|
2,200
|
3,110
|
2,085
|
5,195
|
460
|
-
|
-
|
Net income
|
3,140
|
2,188
|
3,772
|
3,506
|
1,814
|
4,214
|
1,766
|
1,713
|
3,479
|
2,496
|
-
|
3,629
|
806
|
419
|
1,225
|
1,952
|
1,501
|
3,453
|
-303
|
-
|
-
|
Net margin
|
5.41%
|
3.89%
|
6.45%
|
5.96%
|
5.93%
|
6.82%
|
5.34%
|
5.2%
|
5.27%
|
7.48%
|
-
|
5.48%
|
2.45%
|
1.39%
|
1.94%
|
6.12%
|
4.41%
|
5.24%
|
-0.85%
|
-
|
-
|
EPS
|
165.0
|
115.0
|
198.2
|
184.2
|
95.11
|
221.2
|
92.52
|
89.89
|
182.4
|
131.2
|
-
|
190.5
|
42.51
|
22.71
|
65.22
|
103.8
|
79.71
|
183.5
|
-16.02
|
-
|
-
|
Dividend per Share
|
35.00
|
35.00
|
35.00
|
40.00
|
-
|
40.00
|
-
|
-
|
42.00
|
-
|
-
|
42.00
|
-
|
-
|
42.00
|
-
|
-
|
42.00
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
13/05/20
|
10/11/20
|
13/05/21
|
10/11/21
|
10/11/21
|
09/02/22
|
11/05/22
|
11/05/22
|
04/08/22
|
08/11/22
|
08/11/22
|
08/02/23
|
11/05/23
|
11/05/23
|
04/08/23
|
08/11/23
|
08/11/23
|
07/02/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
21,311
|
21,180
|
21,559
|
26,175
|
28,634
|
29,213
|
27,710
|
26,696
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2,425
|
-60
|
2,289
|
6,216
|
4,399
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.1%
|
8.3%
|
10.5%
|
10.2%
|
6%
|
4.8%
|
7.59%
|
8.56%
|
ROA (Net income/ Total Assets)
|
8.01%
|
8.38%
|
9.49%
|
9.07%
|
5.34%
|
-
|
-
|
-
|
Assets
1 |
69,066
|
63,614
|
76,716
|
84,803
|
90,927
|
-
|
-
|
-
|
Book Value Per Share
2 |
3,275
|
3,494
|
3,811
|
4,145
|
4,363
|
4,509
|
4,813
|
5,144
|
Cash Flow per Share
|
530.0
|
520.0
|
641.0
|
685.0
|
532.0
|
-
|
-
|
-
|
Capex
1 |
5,033
|
7,958
|
9,606
|
5,436
|
5,083
|
7,000
|
7,000
|
7,000
|
Capex / Sales
|
4.49%
|
6.96%
|
8.19%
|
4.25%
|
3.93%
|
5.24%
|
4.92%
|
4.66%
|
Announcement Date
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
4,195
JPY Average target price
4,900
JPY Spread / Average Target +16.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.98% | 497M | | -6.12% | 12.96B | | -14.75% | 6.61B | | +28.00% | 1.39B | | +9.19% | 1.33B | | -15.31% | 1.29B | | +27.66% | 1.26B | | -20.63% | 997M | | +19.88% | 855M | | +14.07% | 813M |
Plastic Containers & Packaging
|