Delayed
Japan Exchange
05:46:59 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,991
JPY
|
+0.73%
|
|
+8.07%
|
+27.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,32,498
|
3,21,598
|
2,65,963
|
2,62,930
|
2,70,282
|
3,41,212
|
-
|
-
|
Enterprise Value (EV)
1 |
2,40,589
|
3,17,753
|
2,68,992
|
2,84,490
|
2,95,982
|
3,53,312
|
3,45,412
|
3,35,912
|
P/E ratio
|
22.8
x
|
43.5
x
|
27.4
x
|
29.1
x
|
25.9
x
|
18.9
x
|
23
x
|
22.6
x
|
Yield
|
1.34%
|
0.99%
|
1.24%
|
1.24%
|
1.31%
|
1.31%
|
1.36%
|
1.41%
|
Capitalization / Revenue
|
1.29
x
|
1.76
x
|
1.4
x
|
1.28
x
|
1.2
x
|
1.18
x
|
1.15
x
|
1.13
x
|
EV / Revenue
|
1.33
x
|
1.74
x
|
1.42
x
|
1.38
x
|
1.32
x
|
1.23
x
|
1.17
x
|
1.12
x
|
EV / EBITDA
|
11.8
x
|
-
|
12.5
x
|
13.5
x
|
11.5
x
|
9.59
x
|
10
x
|
9.7
x
|
EV / FCF
|
57.8
x
|
27.9
x
|
424
x
|
-59
x
|
-98.1
x
|
58.8
x
|
22.6
x
|
20.9
x
|
FCF Yield
|
1.73%
|
3.58%
|
0.24%
|
-1.69%
|
-1.02%
|
1.7%
|
4.42%
|
4.79%
|
Price to Book
|
2.15
x
|
2.93
x
|
2.25
x
|
2.21
x
|
2.04
x
|
2.26
x
|
2.11
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
88,807
|
88,351
|
88,891
|
86,065
|
86,104
|
86,121
|
-
|
-
|
Reference price
2 |
2,618
|
3,640
|
2,992
|
3,055
|
3,139
|
3,962
|
3,962
|
3,962
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,80,849
|
1,83,041
|
1,89,652
|
2,05,618
|
2,24,730
|
2,88,264
|
2,95,906
|
3,00,794
|
EBITDA
1 |
20,474
|
-
|
21,505
|
21,039
|
25,721
|
36,858
|
34,396
|
34,630
|
EBIT
1 |
14,079
|
10,682
|
14,010
|
12,757
|
17,472
|
27,683
|
25,102
|
25,215
|
Operating Margin
|
7.78%
|
5.84%
|
7.39%
|
6.2%
|
7.77%
|
9.6%
|
8.48%
|
8.38%
|
Earnings before Tax (EBT)
1 |
13,888
|
10,624
|
13,880
|
12,557
|
16,489
|
25,683
|
24,420
|
25,547
|
Net income
1 |
10,198
|
7,425
|
9,763
|
9,116
|
10,432
|
18,510
|
15,468
|
15,663
|
Net margin
|
5.64%
|
4.06%
|
5.15%
|
4.43%
|
4.64%
|
6.42%
|
5.23%
|
5.21%
|
EPS
2 |
114.9
|
83.73
|
109.4
|
105.1
|
121.2
|
209.9
|
172.6
|
175.1
|
Free Cash Flow
1 |
4,159
|
11,391
|
634
|
-4,822
|
-3,017
|
6,013
|
15,261
|
16,097
|
FCF margin
|
2.3%
|
6.22%
|
0.33%
|
-2.35%
|
-1.34%
|
2.09%
|
5.16%
|
5.35%
|
FCF Conversion (EBITDA)
|
20.31%
|
-
|
2.95%
|
-
|
-
|
16.31%
|
44.37%
|
46.48%
|
FCF Conversion (Net income)
|
40.78%
|
153.41%
|
6.49%
|
-
|
-
|
32.48%
|
98.66%
|
102.77%
|
Dividend per Share
2 |
35.00
|
36.00
|
37.00
|
38.00
|
41.00
|
52.00
|
54.00
|
56.00
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
88,816
|
91,926
|
49,901
|
44,144
|
95,790
|
54,817
|
48,009
|
-
|
1,05,323
|
59,544
|
59,863
|
67,378
|
73,323
|
76,175
|
76,584
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
6,874
|
6,944
|
4,736
|
2,226
|
5,548
|
4,561
|
3,415
|
5,496
|
8,911
|
6,665
|
-
|
15,134
|
-
|
-
|
-
|
-
|
Operating Margin
|
7.74%
|
7.55%
|
9.49%
|
5.04%
|
5.79%
|
8.32%
|
7.11%
|
-
|
8.46%
|
11.19%
|
-
|
22.46%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
6,887
|
6,986
|
4,644
|
2,238
|
5,433
|
4,429
|
3,378
|
-
|
8,679
|
6,374
|
-
|
14,379
|
-
|
-
|
-
|
-
|
Net income
1 |
4,572
|
4,739
|
3,130
|
1,492
|
3,560
|
3,055
|
2,033
|
-
|
5,189
|
4,337
|
906
|
11,773
|
3,405
|
4,219
|
2,654
|
-
|
Net margin
|
5.15%
|
5.16%
|
6.27%
|
3.38%
|
3.72%
|
5.57%
|
4.23%
|
-
|
4.93%
|
7.28%
|
1.51%
|
17.47%
|
4.64%
|
5.54%
|
3.47%
|
-
|
EPS
2 |
51.66
|
53.05
|
35.03
|
16.97
|
40.75
|
35.34
|
23.63
|
-
|
60.29
|
50.37
|
10.51
|
136.7
|
39.55
|
46.75
|
29.41
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41.00
|
-
|
-
|
-
|
52.00
|
-
|
Announcement Date
|
29/07/20
|
28/07/21
|
29/10/21
|
28/04/22
|
27/07/22
|
28/10/22
|
28/04/23
|
01/08/23
|
01/08/23
|
27/10/23
|
01/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,091
|
-
|
3,029
|
21,560
|
25,700
|
12,100
|
4,200
|
-
|
Net Cash position
1 |
-
|
3,845
|
-
|
-
|
-
|
-
|
-
|
5,300
|
Leverage (Debt/EBITDA)
|
0.3952
x
|
-
|
0.1409
x
|
1.025
x
|
0.9992
x
|
0.3283
x
|
0.1221
x
|
-
|
Free Cash Flow
1 |
4,159
|
11,391
|
634
|
-4,822
|
-3,017
|
6,013
|
15,261
|
16,097
|
ROE (net income / shareholders' equity)
|
9.8%
|
6.8%
|
8.5%
|
7.7%
|
8.3%
|
12.7%
|
9.53%
|
9.03%
|
ROA (Net income/ Total Assets)
|
7.04%
|
4.99%
|
6.31%
|
5.7%
|
6.72%
|
-
|
-
|
-
|
Assets
1 |
1,44,948
|
1,48,895
|
1,54,787
|
1,59,924
|
1,55,325
|
-
|
-
|
-
|
Book Value Per Share
2 |
1,219
|
1,242
|
1,328
|
1,384
|
1,536
|
1,756
|
1,877
|
1,998
|
Cash Flow per Share
2 |
187.0
|
161.0
|
193.0
|
201.0
|
217.0
|
317.0
|
308.0
|
319.0
|
Capex
1 |
8,065
|
9,051
|
13,885
|
8,250
|
7,634
|
9,950
|
9,750
|
9,750
|
Capex / Sales
|
4.46%
|
4.94%
|
7.32%
|
4.01%
|
3.4%
|
3.45%
|
3.29%
|
3.24%
|
Announcement Date
|
04/02/20
|
03/02/21
|
02/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
3,962
JPY Average target price
4,160
JPY Spread / Average Target +5.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.14% | 2.21B | | -5.45% | 264B | | -2.41% | 96.77B | | -1.89% | 46.94B | | -0.03% | 40.26B | | +7.45% | 39.78B | | +3.89% | 39.6B | | -19.18% | 29.43B | | -5.77% | 28.95B | | +11.36% | 24.86B |
Other Food Processing
|