Delayed
Japan Exchange
11:30:00 26/06/2024 am IST
|
5-day change
|
1st Jan Change
|
2,565
JPY
|
+0.59%
|
|
-0.47%
|
+35.36%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,746
|
26,039
|
27,791
|
30,902
|
41,037
|
54,499
|
-
|
-
|
Enterprise Value (EV)
1 |
30,194
|
30,156
|
30,015
|
32,432
|
44,330
|
54,499
|
54,499
|
54,499
|
P/E ratio
|
36.7
x
|
-22.9
x
|
13.4
x
|
22.7
x
|
40.1
x
|
34.3
x
|
29.4
x
|
21.8
x
|
Yield
|
0.39%
|
-
|
0.54%
|
0.49%
|
0.53%
|
0.39%
|
0.39%
|
0.39%
|
Capitalization / Revenue
|
0.86
x
|
0.91
x
|
0.94
x
|
0.96
x
|
1.06
x
|
1.18
x
|
1.09
x
|
0.99
x
|
EV / Revenue
|
0.86
x
|
0.91
x
|
0.94
x
|
0.96
x
|
1.06
x
|
1.18
x
|
1.09
x
|
0.99
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
59.5
x
|
-55.5
x
|
-
|
-
|
61.8
x
|
237
x
|
36.5
x
|
36.5
x
|
FCF Yield
|
1.68%
|
-1.8%
|
-
|
-
|
1.62%
|
0.42%
|
2.74%
|
2.74%
|
Price to Book
|
3.72
x
|
4.26
x
|
3.2
x
|
3.03
x
|
3.92
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
21,509
|
21,520
|
21,560
|
21,640
|
21,655
|
21,247
|
-
|
-
|
Reference price
2 |
1,290
|
1,210
|
1,289
|
1,428
|
1,895
|
2,565
|
2,565
|
2,565
|
Announcement Date
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,434
|
28,732
|
29,678
|
32,163
|
38,710
|
46,100
|
50,100
|
54,800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,669
|
1,132
|
970
|
1,744
|
2,235
|
3,100
|
3,700
|
4,200
|
Operating Margin
|
5.15%
|
3.94%
|
3.27%
|
5.42%
|
5.77%
|
6.72%
|
7.39%
|
7.66%
|
Earnings before Tax (EBT)
|
1,095
|
-656
|
3,184
|
1,906
|
1,651
|
-
|
-
|
-
|
Net income
1 |
678
|
-1,138
|
2,079
|
1,358
|
1,021
|
1,950
|
2,050
|
2,700
|
Net margin
|
2.09%
|
-3.96%
|
7.01%
|
4.22%
|
2.64%
|
4.23%
|
4.09%
|
4.93%
|
EPS
2 |
35.12
|
-52.93
|
96.55
|
62.94
|
47.21
|
74.80
|
87.10
|
117.7
|
Free Cash Flow
1 |
466
|
-469.4
|
-
|
-
|
664
|
230
|
1,494
|
1,494
|
FCF margin
|
1.44%
|
-1.63%
|
-
|
-
|
1.72%
|
0.5%
|
2.98%
|
2.73%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
68.73%
|
-
|
-
|
-
|
65.03%
|
11.79%
|
72.88%
|
55.33%
|
Dividend per Share
2 |
5.000
|
-
|
7.000
|
7.000
|
10.00
|
10.00
|
10.00
|
10.00
|
Announcement Date
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
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
|
---|
Net sales
1 |
12,819
|
13,821
|
8,762
|
7,871
|
7,558
|
15,429
|
8,246
|
8,488
|
9,397
|
9,043
|
18,440
|
10,029
|
10,241
|
11,459
|
10,441
|
21,900
|
11,400
|
12,800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
116
|
273
|
642
|
492
|
307
|
799
|
542
|
403
|
663
|
346
|
1,009
|
695
|
531
|
1,105
|
685
|
1,790
|
760
|
550
|
Operating Margin
|
0.9%
|
1.98%
|
7.33%
|
6.25%
|
4.06%
|
5.18%
|
6.57%
|
4.75%
|
7.06%
|
3.83%
|
5.47%
|
6.93%
|
5.19%
|
9.64%
|
6.56%
|
8.17%
|
6.67%
|
4.3%
|
Earnings before Tax (EBT)
|
-432
|
1,802
|
-
|
1,018
|
-
|
1,558
|
696
|
-
|
715
|
-
|
1,185
|
631
|
-
|
1,472
|
-
|
-
|
-
|
-
|
Net income
1 |
-604
|
1,196
|
290
|
692
|
309
|
1,001
|
461
|
-104
|
471
|
241
|
712
|
347
|
-38
|
930
|
230
|
1,160
|
500
|
290
|
Net margin
|
-4.71%
|
8.65%
|
3.31%
|
8.79%
|
4.09%
|
6.49%
|
5.59%
|
-1.23%
|
5.01%
|
2.67%
|
3.86%
|
3.46%
|
-0.37%
|
8.12%
|
2.2%
|
5.3%
|
4.39%
|
2.27%
|
EPS
|
-28.12
|
55.56
|
-
|
32.13
|
-
|
46.45
|
21.35
|
-
|
21.76
|
-
|
32.91
|
16.03
|
-
|
43.81
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/07/20
|
30/07/21
|
15/02/22
|
13/05/22
|
12/08/22
|
12/08/22
|
14/11/22
|
15/02/23
|
15/05/23
|
09/08/23
|
09/08/23
|
09/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
2,448
|
4,117
|
2,224
|
1,530
|
3,293
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
466
|
-469
|
-
|
-
|
664
|
230
|
1,494
|
1,494
|
ROE (net income / shareholders' equity)
|
12.5%
|
-16.8%
|
28.1%
|
14.4%
|
10%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
9.36%
|
6.71%
|
18.3%
|
12%
|
11.5%
|
-
|
-
|
-
|
Assets
1 |
7,244
|
-16,964
|
11,390
|
11,293
|
8,869
|
-
|
-
|
-
|
Book Value Per Share
|
346.0
|
284.0
|
402.0
|
471.0
|
484.0
|
-
|
-
|
-
|
Cash Flow per Share
|
87.20
|
3.810
|
152.0
|
125.0
|
112.0
|
-
|
-
|
-
|
Capex
1 |
1,899
|
1,169
|
1,521
|
1,841
|
2,274
|
1,759
|
2,230
|
2,600
|
Capex / Sales
|
5.85%
|
4.07%
|
5.13%
|
5.72%
|
5.87%
|
3.82%
|
4.45%
|
4.74%
|
Announcement Date
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
2,565
JPY Average target price
2,800
JPY Spread / Average Target +9.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +35.36% | 34Cr | | +19.68% | 890.75Cr | | +68.76% | 330.03Cr | | +13.57% | 207.66Cr | | -6.20% | 191.42Cr | | +19.79% | 189.68Cr | | -36.07% | 156.18Cr | | +1.01% | 145.5Cr | | -5.28% | 82Cr | | -27.63% | 79Cr |
Commercial Food Services
|