Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,807
JPY
|
-1.77%
|
|
+0.81%
|
-2.23%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73,810
|
83,748
|
2,76,756
|
4,47,864
|
3,93,333
|
3,76,972
|
-
|
-
|
Enterprise Value (EV)
1 |
65,731
|
74,392
|
2,63,173
|
3,84,725
|
2,51,333
|
2,75,046
|
2,66,471
|
2,56,539
|
P/E ratio
|
-18.3
x
|
10.5
x
|
27.7
x
|
30.4
x
|
31
x
|
47.3
x
|
25.1
x
|
20.1
x
|
Yield
|
1.71%
|
2.2%
|
1.16%
|
0.93%
|
1.06%
|
1.07%
|
1.16%
|
1.45%
|
Capitalization / Revenue
|
0.35
x
|
0.41
x
|
1.32
x
|
2.02
x
|
1.54
x
|
1.5
x
|
1.42
x
|
1.35
x
|
EV / Revenue
|
0.32
x
|
0.36
x
|
1.25
x
|
1.74
x
|
0.98
x
|
1.09
x
|
1.01
x
|
0.92
x
|
EV / EBITDA
|
-
|
-
|
-
|
15.6
x
|
7.88
x
|
12.1
x
|
8.93
x
|
7.48
x
|
EV / FCF
|
-8.78
x
|
99.9
x
|
-64.8
x
|
27.9
x
|
200
x
|
74
x
|
22.7
x
|
16.2
x
|
FCF Yield
|
-11.4%
|
1%
|
-1.54%
|
3.58%
|
0.5%
|
1.35%
|
4.41%
|
6.16%
|
Price to Book
|
0.73
x
|
0.8
x
|
2.17
x
|
2.61
x
|
1.94
x
|
1.91
x
|
1.81
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
1,26,496
|
1,22,888
|
1,28,874
|
1,39,088
|
1,39,579
|
1,34,297
|
-
|
-
|
Reference price
2 |
583.5
|
681.5
|
2,148
|
3,220
|
2,818
|
2,807
|
2,807
|
2,807
|
Announcement Date
|
14/05/19
|
14/05/20
|
30/04/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,08,605
|
2,04,653
|
2,09,947
|
2,21,208
|
2,55,429
|
2,51,603
|
2,64,841
|
2,78,500
|
EBITDA
1 |
-
|
-
|
-
|
24,621
|
31,901
|
22,759
|
29,844
|
34,299
|
EBIT
1 |
2,707
|
8,087
|
13,625
|
18,519
|
25,931
|
16,403
|
22,647
|
28,427
|
Operating Margin
|
1.3%
|
3.95%
|
6.49%
|
8.37%
|
10.15%
|
6.52%
|
8.55%
|
10.21%
|
Earnings before Tax (EBT)
1 |
-379
|
9,499
|
14,256
|
19,458
|
21,352
|
14,919
|
23,444
|
29,502
|
Net income
1 |
-4,085
|
8,098
|
9,584
|
14,078
|
12,679
|
8,005
|
15,145
|
18,819
|
Net margin
|
-1.96%
|
3.96%
|
4.56%
|
6.36%
|
4.96%
|
3.18%
|
5.72%
|
6.76%
|
EPS
2 |
-31.97
|
65.06
|
77.42
|
106.0
|
90.91
|
59.35
|
111.7
|
139.8
|
Free Cash Flow
1 |
-7,486
|
745
|
-4,061
|
13,768
|
1,257
|
3,716
|
11,756
|
15,796
|
FCF margin
|
-3.59%
|
0.36%
|
-1.93%
|
6.22%
|
0.49%
|
1.48%
|
4.44%
|
5.67%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
55.92%
|
3.94%
|
16.33%
|
39.39%
|
46.05%
|
FCF Conversion (Net income)
|
-
|
9.2%
|
-
|
97.8%
|
9.91%
|
46.42%
|
77.62%
|
83.94%
|
Dividend per Share
2 |
10.00
|
15.00
|
25.00
|
30.00
|
30.00
|
30.00
|
32.50
|
40.80
|
Announcement Date
|
14/05/19
|
14/05/20
|
30/04/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
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 |
1,00,439
|
97,553
|
52,777
|
1,04,811
|
52,830
|
63,567
|
64,264
|
58,375
|
1,22,639
|
67,088
|
65,702
|
58,835
|
65,372
|
1,24,207
|
62,817
|
64,338
|
65,391
|
65,667
|
67,407
|
70,936
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,389
|
7,847
|
4,069
|
9,938
|
2,871
|
5,710
|
9,622
|
3,615
|
13,237
|
6,192
|
6,502
|
3,267
|
5,337
|
8,604
|
4,730
|
3,058
|
6,122
|
6,728
|
5,108
|
5,141
|
Operating Margin
|
6.36%
|
8.04%
|
7.71%
|
9.48%
|
5.43%
|
8.98%
|
14.97%
|
6.19%
|
10.79%
|
9.23%
|
9.9%
|
5.55%
|
8.16%
|
6.93%
|
7.53%
|
4.75%
|
9.36%
|
10.25%
|
7.58%
|
7.25%
|
Earnings before Tax (EBT)
1 |
8,573
|
7,689
|
4,633
|
10,684
|
3,478
|
5,296
|
12,308
|
4,442
|
16,750
|
3,703
|
899
|
6,034
|
3,363
|
9,397
|
3,937
|
1,366
|
-
|
-
|
-
|
-
|
Net income
1 |
6,202
|
5,206
|
3,093
|
7,116
|
2,454
|
4,508
|
7,638
|
2,899
|
10,537
|
1,622
|
520
|
3,843
|
282
|
4,125
|
2,188
|
743.5
|
-
|
-
|
-
|
-
|
Net margin
|
6.17%
|
5.34%
|
5.86%
|
6.79%
|
4.65%
|
7.09%
|
11.89%
|
4.97%
|
8.59%
|
2.42%
|
0.79%
|
6.53%
|
0.43%
|
3.32%
|
3.48%
|
1.16%
|
-
|
-
|
-
|
-
|
EPS
|
49.22
|
42.28
|
-
|
55.16
|
18.01
|
-
|
54.85
|
-
|
75.62
|
11.60
|
-
|
27.59
|
-
|
29.81
|
16.23
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
29/10/20
|
29/10/21
|
29/10/21
|
03/02/22
|
12/05/22
|
29/07/22
|
02/11/22
|
02/11/22
|
02/02/23
|
11/05/23
|
03/08/23
|
02/11/23
|
02/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,079
|
9,356
|
13,583
|
63,139
|
1,42,000
|
1,01,925
|
1,10,501
|
1,20,433
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-7,486
|
745
|
-4,061
|
13,768
|
1,257
|
3,716
|
11,756
|
15,796
|
ROE (net income / shareholders' equity)
|
-3.9%
|
7.8%
|
8.2%
|
9.4%
|
6.8%
|
4.04%
|
7.27%
|
8.65%
|
ROA (Net income/ Total Assets)
|
1.74%
|
3.64%
|
5.61%
|
6.79%
|
7.53%
|
3.62%
|
4.73%
|
5.35%
|
Assets
1 |
-2,34,541
|
2,22,595
|
1,70,964
|
2,07,192
|
1,68,351
|
2,20,944
|
3,20,320
|
3,51,685
|
Book Value Per Share
2 |
801.0
|
856.0
|
988.0
|
1,234
|
1,450
|
1,469
|
1,549
|
1,650
|
Cash Flow per Share
2 |
17.90
|
104.0
|
113.0
|
149.0
|
134.0
|
129.0
|
163.0
|
182.0
|
Capex
1 |
13,350
|
15,771
|
19,647
|
5,279
|
7,806
|
7,147
|
7,133
|
7,300
|
Capex / Sales
|
6.4%
|
7.71%
|
9.36%
|
2.39%
|
3.06%
|
2.84%
|
2.69%
|
2.62%
|
Announcement Date
|
14/05/19
|
14/05/20
|
30/04/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
2,807
JPY Average target price
3,838
JPY Spread / Average Target +36.74% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.23% | 2.44B | | +1.06% | 8.13B | | +8.75% | 6.39B | | +40.49% | 5.1B | | +15.78% | 3.59B | | +14.53% | 3.17B | | +19.08% | 3B | | +13.47% | 1.8B | | +1.34% | 1.27B | | -3.17% | 1.19B |
Other Consumer Publishing
|