Market Closed -
Japan Exchange
11:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4,085
JPY
|
+0.74%
|
|
-4.22%
|
-16.12%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,201
|
19,416
|
23,250
|
17,879
|
29,458
|
40,697
|
-
|
-
|
Enterprise Value (EV)
1 |
30,264
|
22,731
|
26,613
|
26,953
|
53,834
|
44,582
|
40,697
|
40,697
|
P/E ratio
|
9.63
x
|
7.15
x
|
10
x
|
6.21
x
|
5.99
x
|
9.75
x
|
7.09
x
|
6.52
x
|
Yield
|
3.41%
|
4.78%
|
3.04%
|
4.95%
|
4.66%
|
4.13%
|
4.56%
|
4.56%
|
Capitalization / Revenue
|
0.23
x
|
0.15
x
|
0.18
x
|
0.11
x
|
0.16
x
|
0.2
x
|
0.17
x
|
0.16
x
|
EV / Revenue
|
0.23
x
|
0.15
x
|
0.18
x
|
0.11
x
|
0.16
x
|
0.2
x
|
0.17
x
|
0.16
x
|
EV / EBITDA
|
60,37,895
x
|
44,24,721
x
|
62,58,381
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.87
x
|
0.59
x
|
0.67
x
|
0.48
x
|
0.71
x
|
0.92
x
|
0.82
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
8,831
|
8,837
|
8,844
|
8,851
|
8,860
|
9,963
|
-
|
-
|
Reference price
2 |
3,080
|
2,197
|
2,629
|
2,020
|
3,325
|
4,055
|
4,055
|
4,055
|
Announcement Date
|
14/05/19
|
26/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,19,021
|
1,28,206
|
1,27,830
|
1,58,427
|
1,86,001
|
2,25,150
|
2,40,000
|
2,60,000
|
EBITDA
|
4,505
|
4,388
|
3,715
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,319
|
4,173
|
3,468
|
4,356
|
6,725
|
7,711
|
8,800
|
9,500
|
Operating Margin
|
3.63%
|
3.25%
|
2.71%
|
2.75%
|
3.62%
|
3.42%
|
3.67%
|
3.65%
|
Earnings before Tax (EBT)
|
4,256
|
4,087
|
3,593
|
4,403
|
7,111
|
7,234
|
-
|
-
|
Net income
1 |
2,806
|
2,716
|
2,314
|
2,876
|
4,912
|
4,421
|
5,700
|
6,200
|
Net margin
|
2.36%
|
2.12%
|
1.81%
|
1.82%
|
2.64%
|
1.96%
|
2.38%
|
2.38%
|
EPS
2 |
319.7
|
307.4
|
261.8
|
325.1
|
554.7
|
458.8
|
572.1
|
622.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
105.0
|
105.0
|
80.00
|
100.0
|
155.0
|
185.0
|
185.0
|
185.0
|
Announcement Date
|
14/05/19
|
26/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
62,336
|
65,870
|
52,812
|
75,018
|
37,610
|
71,604
|
40,838
|
39,704
|
86,412
|
47,821
|
50,504
|
57,509
|
1,08,013
|
57,424
|
59,713
|
1,17,137
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,043
|
2,130
|
1,380
|
2,088
|
931
|
1,754
|
1,163
|
1,210
|
2,671
|
1,553
|
2,500
|
2,089
|
4,589
|
1,852
|
1,270
|
3,122
|
Operating Margin
|
3.28%
|
3.23%
|
2.61%
|
2.78%
|
2.48%
|
2.45%
|
2.85%
|
3.05%
|
3.09%
|
3.25%
|
4.95%
|
3.63%
|
4.25%
|
3.23%
|
2.13%
|
2.67%
|
Earnings before Tax (EBT)
|
1,998
|
-
|
1,373
|
-
|
-
|
1,795
|
1,137
|
1,469
|
3,806
|
1,269
|
2,531
|
-
|
4,629
|
1,535
|
-
|
-
|
Net income
|
1,307
|
-
|
876
|
-
|
-
|
1,145
|
749
|
985
|
2,817
|
767
|
1,706
|
-
|
3,036
|
903
|
-
|
-
|
Net margin
|
2.1%
|
-
|
1.66%
|
-
|
-
|
1.6%
|
1.83%
|
2.48%
|
3.26%
|
1.6%
|
3.38%
|
-
|
2.81%
|
1.57%
|
-
|
-
|
EPS
|
148.0
|
-
|
99.20
|
-
|
-
|
129.5
|
84.62
|
111.3
|
318.3
|
86.50
|
189.4
|
-
|
326.0
|
87.32
|
-
|
-
|
Dividend per Share
|
50.00
|
-
|
30.00
|
-
|
-
|
40.00
|
-
|
-
|
60.00
|
-
|
-
|
-
|
95.00
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
26/05/20
|
10/11/20
|
14/05/21
|
10/11/21
|
10/11/21
|
10/02/22
|
10/08/22
|
10/11/22
|
10/02/23
|
10/08/23
|
10/11/23
|
10/11/23
|
09/02/24
|
14/05/24
|
14/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,063
|
3,315
|
3,363
|
9,074
|
24,376
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6799
x
|
0.7555
x
|
0.9052
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.3%
|
8.4%
|
6.8%
|
8%
|
12.5%
|
9.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
7.07%
|
6.23%
|
5.02%
|
5.56%
|
6.79%
|
6.38%
|
-
|
-
|
Assets
1 |
39,689
|
43,621
|
46,083
|
51,690
|
72,359
|
69,270
|
-
|
-
|
Book Value Per Share
2 |
3,557
|
3,738
|
3,952
|
4,208
|
4,673
|
4,840
|
4,942
|
5,379
|
Cash Flow per Share
|
341.0
|
332.0
|
290.0
|
357.0
|
588.0
|
495.0
|
-
|
-
|
Capex
|
157
|
123
|
123
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.13%
|
0.1%
|
0.1%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/05/19
|
26/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
14/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -16.12% | 258M | | +9.78% | 4.74B | | +9.07% | 4.62B | | -12.89% | 2.5B | | 0.00% | 1.1B | | +38.68% | 999M | | +33.87% | 964M | | -2.46% | 958M | | -16.81% | 790M | | -6.81% | 608M |
Semiconductor Wholesale
|