Delayed
Japan Exchange
11:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4,190
JPY
|
+3.33%
|
|
-23.82%
|
+8.83%
|
Fiscal Period: September |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,512
|
10,417
|
9,493
|
-
|
-
|
Enterprise Value (EV)
1 |
-3,911
|
3,188
|
9,493
|
9,493
|
9,493
|
P/E ratio
|
9.47
x
|
22.3
x
|
13.9
x
|
12
x
|
10.5
x
|
Yield
|
-
|
0.73%
|
0.99%
|
1.11%
|
1.23%
|
Capitalization / Revenue
|
2.43
x
|
6.26
x
|
4.29
x
|
3.8
x
|
3.4
x
|
EV / Revenue
|
2.43
x
|
6.26
x
|
4.29
x
|
3.8
x
|
3.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
1,47,12,720
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
2.23
x
|
4.95
x
|
3.35
x
|
2.76
x
|
2.24
x
|
Nbr of stocks (in thousands)
|
2,097
|
2,292
|
2,341
|
-
|
-
|
Reference price
2 |
1,675
|
4,545
|
4,055
|
4,055
|
4,055
|
Announcement Date
|
02/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,251
|
1,446
|
1,664
|
2,211
|
2,501
|
2,791
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
555
|
618
|
971.5
|
1,136
|
1,301
|
Operating Margin
|
-
|
38.38%
|
37.14%
|
43.94%
|
45.42%
|
46.61%
|
Earnings before Tax (EBT)
|
-
|
550
|
668
|
-
|
-
|
-
|
Net income
1 |
321.9
|
358
|
454
|
671
|
781
|
886.5
|
Net margin
|
25.72%
|
24.76%
|
27.28%
|
30.35%
|
31.23%
|
31.76%
|
EPS
2 |
-
|
176.8
|
203.7
|
291.3
|
339.0
|
384.8
|
Free Cash Flow
|
-
|
-
|
708
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
42.55%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
155.95%
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
33.00
|
40.00
|
45.00
|
50.00
|
Announcement Date
|
20/05/22
|
02/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2022 S1
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
-
|
396
|
805
|
436
|
423
|
859
|
495
|
491
|
986
|
620
|
680
|
1,300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
140
|
297
|
186
|
135
|
321
|
212
|
199
|
411
|
300
|
350
|
650
|
Operating Margin
|
-
|
35.35%
|
36.89%
|
42.66%
|
31.91%
|
37.37%
|
42.83%
|
40.53%
|
41.68%
|
48.39%
|
51.47%
|
50%
|
Earnings before Tax (EBT)
|
-
|
151
|
310
|
208
|
-
|
-
|
219
|
-
|
458
|
-
|
-
|
-
|
Net income
|
-
|
102
|
212
|
144
|
-
|
-
|
151
|
-
|
317
|
-
|
-
|
-
|
Net margin
|
-
|
25.76%
|
26.34%
|
33.03%
|
-
|
-
|
30.51%
|
-
|
32.15%
|
-
|
-
|
-
|
EPS
|
-
|
48.29
|
98.03
|
63.23
|
-
|
-
|
65.94
|
-
|
137.6
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
Announcement Date
|
-
|
09/02/23
|
10/05/23
|
04/08/23
|
10/11/23
|
10/11/23
|
08/02/24
|
09/05/24
|
09/05/24
|
-
|
-
|
-
|
Fiscal Period: September |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
7,423
|
7,229
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
708
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
26.4%
|
24.6%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
6.4%
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
7,089
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
750.0
|
917.0
|
1,210
|
1,469
|
1,807
|
Cash Flow per Share
|
-
|
184.0
|
214.0
|
-
|
-
|
-
|
Capex
|
-
|
9
|
3
|
-
|
-
|
-
|
Capex / Sales
|
-
|
0.62%
|
0.18%
|
-
|
-
|
-
|
Announcement Date
|
20/05/22
|
02/11/22
|
10/11/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +8.83% | 6.07Cr | | +11.39% | 539.39Cr | | -7.81% | 403.87Cr | | -19.14% | 189.18Cr | | +18.95% | 27Cr | | +49.02% | 8.27Cr | | -35.71% | 5.5Cr |
Consumer Repair Services
|