Delayed
Japan Exchange
07:20:12 05/07/2024 am IST
|
5-day change
|
1st Jan Change
|
376
JPY
|
-0.27%
|
|
+0.27%
|
-0.27%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,782
|
12,308
|
59,617
|
19,421
|
14,547
|
9,375
|
-
|
-
|
Enterprise Value (EV)
1 |
3,942
|
10,568
|
53,412
|
12,341
|
9,668
|
9,872
|
9,375
|
9,375
|
P/E ratio
|
29.6
x
|
49.4
x
|
37
x
|
14.8
x
|
16.7
x
|
33.1
x
|
23.4
x
|
20.4
x
|
Yield
|
1.03%
|
0.61%
|
0.27%
|
1.92%
|
2.74%
|
4.03%
|
3.71%
|
3.71%
|
Capitalization / Revenue
|
0.85
x
|
1.46
x
|
4.6
x
|
1.57
x
|
1.16
x
|
0.88
x
|
0.8
x
|
0.78
x
|
EV / Revenue
|
0.85
x
|
1.46
x
|
4.6
x
|
1.57
x
|
1.16
x
|
0.88
x
|
0.8
x
|
0.78
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
35.3
x
|
99.3
x
|
-
|
16.4
x
|
14.3
x
|
-19.9
x
|
40.1
x
|
26.8
x
|
FCF Yield
|
2.84%
|
1.01%
|
-
|
6.08%
|
7%
|
-5.04%
|
2.5%
|
3.73%
|
Price to Book
|
1.53
x
|
3.1
x
|
6.72
x
|
1.94
x
|
1.38
x
|
0.95
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
23,266
|
23,266
|
24,866
|
24,866
|
24,866
|
24,866
|
-
|
-
|
Reference price
2 |
248.5
|
529.0
|
2,398
|
781.0
|
585.0
|
377.0
|
377.0
|
377.0
|
Announcement Date
|
26/04/19
|
30/04/20
|
10/05/21
|
27/04/22
|
27/04/23
|
30/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,781
|
8,442
|
12,970
|
12,409
|
12,501
|
11,266
|
11,700
|
12,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
313
|
547
|
2,342
|
2,054
|
1,663
|
566
|
700
|
750
|
Operating Margin
|
4.62%
|
6.48%
|
18.06%
|
16.55%
|
13.3%
|
5.02%
|
5.98%
|
6.25%
|
Earnings before Tax (EBT)
|
317
|
446
|
2,334
|
2,051
|
1,446
|
583
|
-
|
-
|
Net income
1 |
195
|
249
|
1,548
|
1,309
|
873
|
298
|
400
|
460
|
Net margin
|
2.88%
|
2.95%
|
11.94%
|
10.55%
|
6.98%
|
2.65%
|
3.42%
|
3.83%
|
EPS
2 |
8.405
|
10.71
|
64.74
|
52.66
|
35.11
|
12.00
|
16.10
|
18.50
|
Free Cash Flow
1 |
164
|
124
|
-
|
1,181
|
1,018
|
-497.1
|
234
|
350
|
FCF margin
|
2.42%
|
1.47%
|
-
|
9.52%
|
8.14%
|
-4.41%
|
2%
|
2.92%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
84.1%
|
49.8%
|
-
|
90.22%
|
116.61%
|
137.33%
|
58.5%
|
76.09%
|
Dividend per Share
2 |
2.550
|
3.250
|
6.500
|
15.00
|
16.00
|
16.00
|
14.00
|
14.00
|
Announcement Date
|
26/04/19
|
30/04/20
|
10/05/21
|
27/04/22
|
27/04/23
|
30/04/24
|
-
|
-
|
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 |
3,621
|
5,640
|
3,115
|
6,285
|
3,129
|
2,995
|
2,883
|
3,020
|
5,903
|
3,510
|
3,088
|
2,809
|
2,772
|
5,581
|
2,912
|
2,773
|
2,850
|
2,850
|
3,100
|
2,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
142
|
934
|
508
|
1,071
|
589
|
394
|
378
|
395
|
773
|
581
|
309
|
198
|
96
|
294
|
228
|
44
|
200
|
150
|
200
|
150
|
Operating Margin
|
3.92%
|
16.56%
|
16.31%
|
17.04%
|
18.82%
|
13.16%
|
13.11%
|
13.08%
|
13.1%
|
16.55%
|
10.01%
|
7.05%
|
3.46%
|
5.27%
|
7.83%
|
1.59%
|
7.02%
|
5.26%
|
6.45%
|
5.17%
|
Earnings before Tax (EBT)
|
108
|
940
|
-
|
1,071
|
589
|
-
|
375
|
-
|
763
|
578
|
-
|
205
|
-
|
309
|
233
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
43
|
607
|
319
|
682
|
368
|
259
|
228
|
231
|
459
|
370
|
44
|
103
|
49
|
152
|
143
|
3
|
120
|
85
|
120
|
75
|
Net margin
|
1.19%
|
10.76%
|
10.24%
|
10.85%
|
11.76%
|
8.65%
|
7.91%
|
7.65%
|
7.78%
|
10.54%
|
1.42%
|
3.67%
|
1.77%
|
2.72%
|
4.91%
|
0.11%
|
4.21%
|
2.98%
|
3.87%
|
2.59%
|
EPS
|
1.885
|
26.12
|
-
|
54.86
|
14.81
|
-
|
9.200
|
-
|
18.49
|
14.86
|
-
|
4.140
|
-
|
6.110
|
5.790
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/19
|
29/10/20
|
28/10/21
|
28/10/21
|
28/01/22
|
27/04/22
|
28/07/22
|
27/10/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
26/10/23
|
30/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,840
|
1,740
|
6,205
|
7,080
|
4,879
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
164
|
124
|
-
|
1,181
|
1,018
|
-497
|
234
|
350
|
ROE (net income / shareholders' equity)
|
5.3%
|
6.4%
|
24.1%
|
13.9%
|
8.5%
|
2.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
6.5%
|
10.3%
|
26.5%
|
16.9%
|
13%
|
4.59%
|
-
|
-
|
Assets
1 |
2,999
|
2,420
|
5,835
|
7,741
|
6,712
|
6,486
|
-
|
-
|
Book Value Per Share
|
162.0
|
170.0
|
357.0
|
403.0
|
423.0
|
419.0
|
-
|
-
|
Cash Flow per Share
|
23.60
|
27.00
|
83.50
|
74.20
|
58.40
|
39.40
|
-
|
-
|
Capex
1 |
528
|
465
|
451
|
669
|
785
|
841
|
843
|
843
|
Capex / Sales
|
7.79%
|
5.51%
|
3.48%
|
5.39%
|
6.28%
|
7.47%
|
7.21%
|
7.02%
|
Announcement Date
|
26/04/19
|
30/04/20
|
10/05/21
|
27/04/22
|
27/04/23
|
30/04/24
|
-
|
-
|
Average target price
430
JPY Spread / Average Target +14.06% Consensus |