Market Closed -
Japan Exchange
11:30:00 01/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,126
JPY
|
+0.61%
|
|
+0.45%
|
+0.35%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,57,241
|
3,55,141
|
3,66,724
|
2,88,187
|
2,74,084
|
3,04,930
|
-
|
-
|
Enterprise Value (EV)
1 |
3,95,222
|
2,83,230
|
2,83,711
|
2,13,039
|
2,13,984
|
2,48,163
|
2,41,263
|
2,34,863
|
P/E ratio
|
33.1
x
|
31
x
|
42
x
|
20.7
x
|
20.1
x
|
17.1
x
|
21.1
x
|
19.5
x
|
Yield
|
0.99%
|
1.3%
|
1.26%
|
1.59%
|
1.64%
|
1.48%
|
1.58%
|
1.67%
|
Capitalization / Revenue
|
1.54
x
|
1.21
x
|
1.29
x
|
1.14
x
|
1
x
|
1.01
x
|
0.96
x
|
0.92
x
|
EV / Revenue
|
1.33
x
|
0.96
x
|
1
x
|
0.84
x
|
0.78
x
|
0.82
x
|
0.76
x
|
0.71
x
|
EV / EBITDA
|
13.1
x
|
8.77
x
|
9.3
x
|
7.05
x
|
7.49
x
|
7.24
x
|
6.57
x
|
6.06
x
|
EV / FCF
|
42.9
x
|
44.3
x
|
24.5
x
|
37.1
x
|
-108
x
|
95.8
x
|
26.2
x
|
19.8
x
|
FCF Yield
|
2.33%
|
2.26%
|
4.09%
|
2.7%
|
-0.93%
|
1.04%
|
3.81%
|
5.04%
|
Price to Book
|
1.81
x
|
1.43
x
|
1.42
x
|
1.07
x
|
1.01
x
|
1.05
x
|
1.02
x
|
0.98
x
|
Nbr of stocks (in thousands)
|
1,02,751
|
1,00,749
|
1,00,748
|
99,581
|
97,539
|
97,546
|
-
|
-
|
Reference price
2 |
4,450
|
3,525
|
3,640
|
2,894
|
2,810
|
3,107
|
3,107
|
3,107
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,96,695
|
2,93,682
|
2,83,754
|
2,53,386
|
2,75,060
|
3,00,916
|
3,17,490
|
3,32,590
|
EBITDA
1 |
30,241
|
32,284
|
30,502
|
30,213
|
28,563
|
34,279
|
36,725
|
38,772
|
EBIT
1 |
17,559
|
19,005
|
19,397
|
19,227
|
16,631
|
19,854
|
21,800
|
23,296
|
Operating Margin
|
5.92%
|
6.47%
|
6.84%
|
7.59%
|
6.05%
|
6.6%
|
6.87%
|
7%
|
Earnings before Tax (EBT)
1 |
22,297
|
20,682
|
12,049
|
23,369
|
21,273
|
28,939
|
24,101
|
25,696
|
Net income
1 |
13,767
|
11,458
|
8,733
|
13,956
|
13,703
|
17,730
|
14,323
|
15,294
|
Net margin
|
4.64%
|
3.9%
|
3.08%
|
5.51%
|
4.98%
|
5.89%
|
4.51%
|
4.6%
|
EPS
2 |
134.3
|
113.7
|
86.68
|
139.8
|
140.0
|
181.9
|
147.4
|
159.0
|
Free Cash Flow
1 |
9,209
|
6,393
|
11,602
|
5,742
|
-1,984
|
2,590
|
9,202
|
11,847
|
FCF margin
|
3.1%
|
2.18%
|
4.09%
|
2.27%
|
-0.72%
|
0.86%
|
2.9%
|
3.56%
|
FCF Conversion (EBITDA)
|
30.45%
|
19.8%
|
38.04%
|
19.01%
|
-
|
7.56%
|
25.06%
|
30.56%
|
FCF Conversion (Net income)
|
66.89%
|
55.8%
|
132.85%
|
41.14%
|
-
|
14.61%
|
64.25%
|
77.46%
|
Dividend per Share
2 |
44.00
|
46.00
|
46.00
|
46.00
|
46.00
|
46.00
|
49.00
|
51.75
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
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 |
1,44,634
|
1,40,090
|
62,491
|
1,24,127
|
67,794
|
61,465
|
66,324
|
67,507
|
1,33,831
|
71,988
|
69,241
|
70,453
|
72,371
|
1,42,824
|
82,873
|
75,402
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9,113
|
9,877
|
3,341
|
9,032
|
7,855
|
2,340
|
4,970
|
2,662
|
7,632
|
6,692
|
2,307
|
4,914
|
3,153
|
8,067
|
8,603
|
3,254
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.3%
|
7.05%
|
5.35%
|
7.28%
|
11.59%
|
3.81%
|
7.49%
|
3.94%
|
5.7%
|
9.3%
|
3.33%
|
6.97%
|
4.36%
|
5.65%
|
10.38%
|
4.32%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
9,353
|
-462
|
-
|
12,219
|
9,245
|
-
|
6,265
|
-
|
9,441
|
9,139
|
-
|
12,241
|
-
|
17,066
|
8,787
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
5,207
|
971
|
-
|
7,211
|
6,149
|
596
|
3,597
|
1,896
|
5,493
|
6,113
|
2,097
|
7,978
|
2,847
|
10,825
|
5,537
|
1,288
|
-
|
-
|
-
|
-
|
Net margin
|
3.6%
|
0.69%
|
-
|
5.81%
|
9.07%
|
0.97%
|
5.42%
|
2.81%
|
4.1%
|
8.49%
|
3.03%
|
11.32%
|
3.93%
|
7.58%
|
6.68%
|
1.71%
|
-
|
-
|
-
|
-
|
EPS
2 |
51.68
|
9.630
|
-
|
72.00
|
61.65
|
6.100
|
36.43
|
19.45
|
55.88
|
62.51
|
21.56
|
81.79
|
29.19
|
111.0
|
57.00
|
13.20
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
23.00
|
23.00
|
-
|
23.00
|
-
|
-
|
-
|
-
|
23.00
|
-
|
-
|
-
|
23.00
|
23.00
|
-
|
23.00
|
-
|
24.00
|
-
|
24.00
|
Announcement Date
|
01/11/19
|
30/10/20
|
05/11/21
|
05/11/21
|
03/02/22
|
11/05/22
|
01/08/22
|
08/11/22
|
08/11/22
|
03/02/23
|
10/05/23
|
02/08/23
|
07/11/23
|
07/11/23
|
05/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
62,019
|
71,911
|
83,013
|
75,148
|
60,100
|
56,767
|
63,667
|
70,067
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
9,209
|
6,393
|
11,602
|
5,742
|
-1,984
|
2,590
|
9,202
|
11,847
|
ROE (net income / shareholders' equity)
|
5.5%
|
4.6%
|
3.4%
|
5.3%
|
5.1%
|
6.13%
|
5.28%
|
5.46%
|
ROA (Net income/ Total Assets)
|
5.09%
|
5.63%
|
5.38%
|
5.62%
|
4.69%
|
5.3%
|
5.65%
|
5.8%
|
Assets
1 |
2,70,665
|
2,03,359
|
1,62,222
|
2,48,127
|
2,92,315
|
3,34,524
|
2,53,500
|
2,63,694
|
Book Value Per Share
2 |
2,454
|
2,469
|
2,562
|
2,701
|
2,792
|
2,954
|
3,053
|
3,159
|
Cash Flow per Share
2 |
225.0
|
212.0
|
186.0
|
249.0
|
258.0
|
315.0
|
291.0
|
310.0
|
Capex
1 |
11,704
|
17,825
|
11,579
|
12,888
|
15,586
|
22,667
|
16,667
|
15,667
|
Capex / Sales
|
3.94%
|
6.07%
|
4.08%
|
5.09%
|
5.67%
|
7.53%
|
5.25%
|
4.71%
|
Announcement Date
|
13/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
3,107
JPY Average target price
3,415
JPY Spread / Average Target +9.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.35% | 1.92B | | +3.45% | 30.12B | | +3.86% | 21.61B | | +10.17% | 11.41B | | +14.72% | 5.25B | | +16.44% | 4.38B | | -15.24% | 3.53B | | -1.14% | 3.28B | | +28.15% | 2.81B | | -5.94% | 2.57B |
Food Ingredients
|