Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,57,400
JPY
|
+0.32%
|
|
-0.57%
|
-2.11%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,62,519
|
2,58,820
|
3,08,956
|
2,87,194
|
2,67,425
|
6,47,121
|
-
|
-
|
Enterprise Value (EV)
1 |
5,05,935
|
4,36,170
|
4,89,250
|
4,57,713
|
2,67,425
|
9,53,974
|
9,47,762
|
9,43,096
|
P/E ratio
|
29.4
x
|
-
|
21.6
x
|
23.4
x
|
19.6
x
|
12.6
x
|
14.6
x
|
14.3
x
|
Yield
|
3.21%
|
-
|
4.27%
|
4.14%
|
-
|
4.93%
|
5.31%
|
5.44%
|
Capitalization / Revenue
|
11.8
x
|
-
|
9.36
x
|
9.29
x
|
7.97
x
|
14.9
x
|
12.4
x
|
12.5
x
|
EV / Revenue
|
16.5
x
|
-
|
14.8
x
|
14.8
x
|
7.97
x
|
21.9
x
|
18.1
x
|
18.2
x
|
EV / EBITDA
|
26.2
x
|
23.1
x
|
22.9
x
|
23.5
x
|
12.9
x
|
37.6
x
|
29.2
x
|
29.7
x
|
EV / FCF
|
69.8
x
|
-155
x
|
52.3
x
|
45.7
x
|
-
|
57
x
|
56.9
x
|
56.2
x
|
FCF Yield
|
1.43%
|
-0.64%
|
1.91%
|
2.19%
|
-
|
1.75%
|
1.76%
|
1.78%
|
Price to Book
|
1.58
x
|
1.13
x
|
1.34
x
|
1.25
x
|
1.16
x
|
0.64
x
|
0.74
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
1,714
|
1,714
|
1,714
|
1,697
|
1,697
|
4,111
|
-
|
-
|
Reference price
2 |
2,11,500
|
1,51,000
|
1,80,250
|
1,69,250
|
1,57,600
|
1,57,400
|
1,57,400
|
1,57,400
|
Announcement Date
|
12/06/19
|
15/06/20
|
15/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
30,633
|
-
|
33,015
|
30,919
|
33,557
|
43,541
|
52,383
|
51,833
|
EBITDA
1 |
19,308
|
18,860
|
21,398
|
19,441
|
20,787
|
25,377
|
32,410
|
31,802
|
EBIT
1 |
14,322
|
-
|
16,324
|
14,284
|
15,537
|
18,963
|
24,887
|
24,266
|
Operating Margin
|
46.75%
|
-
|
49.44%
|
46.2%
|
46.3%
|
43.55%
|
47.51%
|
46.82%
|
Earnings before Tax (EBT)
1 |
12,289
|
-
|
14,328
|
12,408
|
13,661
|
16,424
|
22,815
|
23,288
|
Net income
1 |
12,287
|
-
|
14,326
|
12,405
|
13,657
|
25,056
|
22,813
|
23,286
|
Net margin
|
40.11%
|
-
|
43.39%
|
40.12%
|
40.7%
|
57.55%
|
43.55%
|
44.93%
|
EPS
2 |
7,198
|
-
|
8,358
|
7,238
|
8,030
|
12,524
|
10,809
|
10,973
|
Free Cash Flow
1 |
7,250
|
-2,805
|
9,361
|
10,020
|
-
|
16,740
|
16,647
|
16,780
|
FCF margin
|
23.67%
|
-
|
28.35%
|
32.41%
|
-
|
38.45%
|
31.78%
|
32.37%
|
FCF Conversion (EBITDA)
|
37.55%
|
-
|
43.75%
|
51.54%
|
-
|
65.97%
|
51.36%
|
52.76%
|
FCF Conversion (Net income)
|
59%
|
-
|
65.34%
|
80.77%
|
-
|
66.81%
|
72.97%
|
72.06%
|
Dividend per Share
2 |
6,794
|
-
|
7,692
|
7,000
|
-
|
7,752
|
8,360
|
8,570
|
Announcement Date
|
12/06/19
|
15/06/20
|
15/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscal Period: October |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
15,028
|
15,272
|
16,714
|
16,301
|
15,028
|
15,891
|
16,266
|
17,291
|
16,656
|
38,383
|
36,768
|
36,913
|
37,590
|
37,353
|
EBITDA
1 |
9,249
|
9,611
|
10,858
|
10,540
|
9,425
|
10,016
|
-
|
10,774
|
10,068
|
21,669
|
22,729
|
-
|
-
|
-
|
EBIT
1 |
6,828
|
7,140
|
8,334
|
7,990
|
6,857
|
7,427
|
7,379
|
8,158
|
7,494
|
16,828
|
17,526
|
17,828
|
18,006
|
18,095
|
Operating Margin
|
45.44%
|
46.75%
|
49.86%
|
49.02%
|
45.63%
|
46.74%
|
45.36%
|
47.18%
|
45%
|
43.84%
|
47.67%
|
48.3%
|
47.9%
|
48.44%
|
Earnings before Tax (EBT)
1 |
5,846
|
6,177
|
7,311
|
7,017
|
5,911
|
6,497
|
6,452
|
7,209
|
6,573
|
26,105
|
15,300
|
15,506
|
15,618
|
15,632
|
Net income
1 |
5,844
|
6,175
|
7,310
|
7,016
|
5,909
|
6,496
|
6,451
|
7,206
|
6,571
|
31,861
|
15,300
|
15,506
|
15,618
|
15,632
|
Net margin
|
38.89%
|
40.43%
|
43.74%
|
43.04%
|
39.32%
|
40.88%
|
39.66%
|
41.67%
|
39.45%
|
83.01%
|
41.61%
|
42.01%
|
41.55%
|
41.85%
|
EPS
2 |
3,410
|
3,603
|
4,265
|
4,093
|
3,448
|
3,790
|
3,783
|
4,246
|
3,872
|
7,728
|
3,711
|
3,770
|
3,797
|
3,800
|
Dividend per Share
2 |
3,410
|
3,603
|
3,846
|
3,846
|
3,500
|
3,500
|
3,622
|
3,824
|
7,745
|
3,801
|
3,844
|
3,905
|
3,908
|
5,608
|
Announcement Date
|
13/12/19
|
15/06/20
|
14/12/20
|
15/06/21
|
14/12/21
|
14/06/22
|
14/12/22
|
13/06/23
|
14/12/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,43,416
|
1,77,350
|
1,80,295
|
1,70,519
|
-
|
3,06,853
|
3,00,641
|
2,95,975
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.428
x
|
9.404
x
|
8.426
x
|
8.771
x
|
-
|
12.09
x
|
9.276
x
|
9.307
x
|
Free Cash Flow
1 |
7,250
|
-2,805
|
9,361
|
10,020
|
-
|
16,740
|
16,647
|
16,780
|
ROE (net income / shareholders' equity)
|
5.54%
|
5.23%
|
6.21%
|
5.36%
|
-
|
10.9%
|
5.13%
|
5.21%
|
ROA (Net income/ Total Assets)
|
2.86%
|
2.72%
|
3.17%
|
2.69%
|
-
|
2.79%
|
2.77%
|
2.79%
|
Assets
1 |
4,29,871
|
-
|
4,52,638
|
4,61,101
|
-
|
8,97,171
|
8,24,025
|
8,34,518
|
Book Value Per Share
2 |
1,33,967
|
1,33,947
|
1,34,759
|
1,35,215
|
1,35,829
|
2,45,591
|
2,13,312
|
2,13,191
|
Cash Flow per Share
2 |
16,873
|
9,997
|
16,342
|
10,808
|
-
|
19,731
|
19,621
|
19,778
|
Capex
|
23,071
|
-
|
18,650
|
8,507
|
-
|
-
|
-
|
-
|
Capex / Sales
|
75.32%
|
-
|
56.49%
|
27.51%
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/06/19
|
15/06/20
|
15/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -2.11% | 4.09B | | -14.39% | 9.31B | | +0.49% | 6.49B | | -9.24% | 4.88B | | -6.85% | 4.87B | | +10.79% | 4.08B | | -13.98% | 3.9B | | +15.36% | 3.22B | | -14.27% | 3.12B | | -0.60% | 3.05B |
Office REITs
|