Real-time Estimate
Tradegate
07:23:33 18/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
399.4
EUR
|
-1.03%
|
|
-3.92%
|
+0.53%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
82,56,875
|
76,56,581
|
1,28,29,669
|
1,32,90,446
|
1,46,12,193
|
1,64,18,985
|
-
|
-
|
Enterprise Value (EV)
1 |
73,93,670
|
67,12,442
|
1,18,99,671
|
1,22,85,874
|
1,36,71,735
|
1,61,56,884
|
1,47,94,479
|
1,44,87,912
|
P/E ratio
|
36.5
x
|
38.6
x
|
65
x
|
43.8
x
|
40.3
x
|
46.8
x
|
40.5
x
|
35.2
x
|
Yield
|
0.29%
|
0.48%
|
0.38%
|
0.36%
|
0.5%
|
0.42%
|
0.49%
|
0.57%
|
Capitalization / Revenue
|
14.1
x
|
13.9
x
|
23.8
x
|
17.6
x
|
15.8
x
|
17.9
x
|
15.4
x
|
13.7
x
|
EV / Revenue
|
12.6
x
|
12.2
x
|
22.1
x
|
16.3
x
|
14.8
x
|
16.7
x
|
13.9
x
|
12.1
x
|
EV / EBITDA
|
22.8
x
|
23.5
x
|
41.9
x
|
28.8
x
|
26.8
x
|
31.8
x
|
25.7
x
|
22.2
x
|
EV / FCF
|
36.6
x
|
34.4
x
|
63.2
x
|
47.2
x
|
95
x
|
111
x
|
42
x
|
39.6
x
|
FCF Yield
|
2.73%
|
2.91%
|
1.58%
|
2.12%
|
1.05%
|
0.9%
|
2.38%
|
2.52%
|
Price to Book
|
5.2
x
|
4.36
x
|
6.71
x
|
6.11
x
|
5.86
x
|
6.16
x
|
5.26
x
|
4.73
x
|
Nbr of stocks (in thousands)
|
2,42,528
|
2,42,527
|
2,42,527
|
2,42,526
|
2,42,526
|
2,42,526
|
-
|
-
|
Reference price
2 |
34,045
|
31,570
|
52,900
|
54,800
|
60,250
|
67,790
|
67,790
|
67,790
|
Announcement Date
|
24/04/19
|
28/04/20
|
28/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,87,095
|
5,51,843
|
5,38,134
|
7,55,174
|
9,22,422
|
9,67,288
|
10,67,560
|
12,00,072
|
EBITDA
1 |
3,24,156
|
2,85,626
|
2,84,313
|
4,26,666
|
5,10,437
|
5,08,781
|
5,75,687
|
6,51,428
|
EBIT
1 |
3,17,868
|
2,77,631
|
2,76,758
|
4,18,045
|
4,98,914
|
4,95,014
|
5,57,540
|
6,36,549
|
Operating Margin
|
54.14%
|
50.31%
|
51.43%
|
55.36%
|
54.09%
|
51.18%
|
52.23%
|
53.04%
|
Earnings before Tax (EBT)
1 |
3,19,860
|
2,80,253
|
2,86,594
|
4,31,240
|
5,12,830
|
5,19,295
|
5,75,836
|
6,51,834
|
Net income
1 |
2,26,147
|
1,98,124
|
1,97,289
|
3,03,360
|
3,62,963
|
3,69,642
|
4,06,011
|
4,66,858
|
Net margin
|
38.52%
|
35.9%
|
36.66%
|
40.17%
|
39.35%
|
38.21%
|
38.03%
|
38.9%
|
EPS
2 |
932.5
|
816.9
|
813.5
|
1,251
|
1,497
|
1,524
|
1,674
|
1,925
|
Free Cash Flow
1 |
2,02,019
|
1,95,191
|
1,88,294
|
2,60,342
|
1,43,915
|
1,45,124
|
3,52,342
|
3,65,802
|
FCF margin
|
34.41%
|
35.37%
|
34.99%
|
34.47%
|
15.6%
|
15%
|
33%
|
30.48%
|
FCF Conversion (EBITDA)
|
62.32%
|
68.34%
|
66.23%
|
61.02%
|
28.19%
|
28.52%
|
61.2%
|
56.15%
|
FCF Conversion (Net income)
|
89.33%
|
98.52%
|
95.44%
|
85.82%
|
39.65%
|
39.26%
|
86.78%
|
78.35%
|
Dividend per Share
2 |
100.0
|
150.0
|
200.0
|
200.0
|
300.0
|
300.0
|
333.6
|
383.6
|
Announcement Date
|
24/04/19
|
28/04/20
|
28/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
2,76,979
|
2,74,864
|
2,38,755
|
2,99,379
|
1,85,255
|
3,55,218
|
1,90,114
|
2,09,842
|
3,99,956
|
1,92,007
|
2,51,993
|
4,44,000
|
2,36,618
|
2,41,804
|
2,22,274
|
2,43,806
|
4,66,080
|
2,41,109
|
2,60,099
|
-
|
2,46,175
|
2,68,475
|
-
|
2,70,075
|
2,93,050
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
1,05,892
|
-
|
1,06,930
|
1,18,809
|
-
|
1,05,070
|
1,41,107
|
-
|
1,30,190
|
1,34,070
|
1,14,087
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,38,824
|
1,38,807
|
1,16,772
|
1,59,986
|
1,04,002
|
1,97,413
|
1,04,998
|
1,15,634
|
2,20,632
|
1,02,812
|
1,38,671
|
2,41,483
|
1,27,548
|
1,29,883
|
1,11,276
|
1,26,389
|
2,37,665
|
1,21,850
|
1,35,499
|
-
|
1,22,467
|
1,39,133
|
-
|
1,40,067
|
1,54,667
|
-
|
-
|
-
|
Operating Margin
|
50.12%
|
50.5%
|
48.91%
|
53.44%
|
56.14%
|
55.58%
|
55.23%
|
55.11%
|
55.16%
|
53.55%
|
55.03%
|
54.39%
|
53.9%
|
53.71%
|
50.06%
|
51.84%
|
50.99%
|
50.54%
|
52.1%
|
-
|
49.75%
|
51.82%
|
-
|
51.86%
|
52.78%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,39,332
|
-
|
1,20,245
|
-
|
1,05,254
|
2,01,226
|
1,08,622
|
1,21,392
|
2,30,014
|
1,12,641
|
1,43,984
|
2,56,625
|
1,23,669
|
1,32,536
|
1,20,820
|
1,33,089
|
2,53,909
|
1,23,651
|
1,41,735
|
-
|
1,25,133
|
1,41,967
|
-
|
1,42,733
|
1,57,833
|
-
|
-
|
-
|
Net income
1 |
98,591
|
-
|
84,323
|
-
|
74,216
|
1,41,784
|
76,621
|
84,955
|
1,61,576
|
79,623
|
1,01,018
|
1,80,641
|
87,381
|
94,941
|
85,132
|
93,909
|
1,79,041
|
87,385
|
1,03,216
|
-
|
90,800
|
1,02,425
|
-
|
1,03,075
|
1,14,225
|
-
|
-
|
-
|
Net margin
|
35.6%
|
-
|
35.32%
|
-
|
40.06%
|
39.91%
|
40.3%
|
40.49%
|
40.4%
|
41.47%
|
40.09%
|
40.68%
|
36.93%
|
39.26%
|
38.3%
|
38.52%
|
38.41%
|
36.24%
|
39.68%
|
-
|
36.88%
|
38.15%
|
-
|
38.17%
|
38.98%
|
-
|
-
|
-
|
EPS
2 |
406.5
|
-
|
347.7
|
-
|
306.0
|
584.6
|
315.9
|
350.3
|
-
|
328.3
|
416.5
|
744.8
|
360.3
|
391.5
|
351.0
|
387.2
|
738.2
|
360.3
|
425.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
50.00
|
-
|
100.0
|
-
|
100.0
|
100.0
|
-
|
100.0
|
100.0
|
-
|
150.0
|
150.0
|
-
|
150.0
|
-
|
150.0
|
150.0
|
-
|
-
|
150.0
|
-
|
-
|
150.0
|
-
|
-
|
150.0
|
150.0
|
150.0
|
Announcement Date
|
31/10/19
|
28/04/20
|
30/10/20
|
28/04/21
|
28/10/21
|
28/10/21
|
01/02/22
|
27/04/22
|
27/04/22
|
28/07/22
|
28/10/22
|
28/10/22
|
01/02/23
|
27/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
02/02/24
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
8,63,205
|
9,44,139
|
9,29,998
|
10,04,572
|
9,40,458
|
11,32,776
|
16,24,505
|
19,31,072
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,02,019
|
1,95,191
|
1,88,294
|
2,60,342
|
1,43,915
|
1,45,124
|
3,52,342
|
3,65,802
|
ROE (net income / shareholders' equity)
|
15.2%
|
11.8%
|
10.7%
|
14.8%
|
15.6%
|
14%
|
13.6%
|
13.9%
|
ROA (Net income/ Total Assets)
|
20.2%
|
15.9%
|
14.9%
|
19.9%
|
20.6%
|
18.5%
|
13%
|
13.4%
|
Assets
1 |
11,20,122
|
12,43,652
|
13,23,741
|
15,24,366
|
17,60,376
|
19,98,499
|
31,35,021
|
34,91,492
|
Book Value Per Share
2 |
6,549
|
7,249
|
7,887
|
8,962
|
10,274
|
11,571
|
12,885
|
14,340
|
Cash Flow per Share
2 |
958.0
|
850.0
|
845.0
|
1,286
|
1,544
|
1,581
|
1,741
|
1,824
|
Capex
1 |
7,361
|
8,243
|
4,358
|
6,162
|
39,345
|
12,492
|
12,524
|
12,471
|
Capex / Sales
|
1.25%
|
1.49%
|
0.81%
|
0.82%
|
4.27%
|
1.29%
|
1.17%
|
1.04%
|
Announcement Date
|
24/04/19
|
28/04/20
|
28/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
67,790
JPY Average target price
78,000
JPY Spread / Average Target +15.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.35% | 29.66B | | +4.62% | 20.73B | | -13.31% | 18.38B | | -10.52% | 16.17B | | +10.49% | 15.55B | | +4.86% | 12.68B | | +16.07% | 12.52B | | +12.23% | 8.15B | | -1.63% | 8.08B |
Other Electronic Equipment & Parts
|