Delayed
Japan Exchange
11:05:09 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5,390
JPY
|
+0.94%
|
|
-0.74%
|
+9.89%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
69,429
|
52,849
|
77,140
|
75,988
|
1,02,710
|
1,30,978
|
-
|
-
|
Enterprise Value (EV)
1 |
1,11,638
|
1,24,408
|
1,33,286
|
1,14,726
|
1,43,668
|
1,52,510
|
1,28,954
|
1,12,937
|
P/E ratio
|
-2.8
x
|
-0.85
x
|
4.51
x
|
3.48
x
|
3.91
x
|
8.48
x
|
7.09
x
|
6.12
x
|
Yield
|
-
|
-
|
2.48%
|
3.53%
|
4.98%
|
3.93%
|
4.31%
|
4.78%
|
Capitalization / Revenue
|
0.17
x
|
0.14
x
|
0.24
x
|
0.2
x
|
0.24
x
|
0.3
x
|
0.28
x
|
0.25
x
|
EV / Revenue
|
0.27
x
|
0.33
x
|
0.41
x
|
0.3
x
|
0.33
x
|
0.35
x
|
0.27
x
|
0.22
x
|
EV / EBITDA
|
-
|
-
|
3.61
x
|
2.37
x
|
2.81
x
|
3.35
x
|
2.58
x
|
2.11
x
|
EV / FCF
|
-32.9
x
|
-4.39
x
|
17.8
x
|
8.58
x
|
13.8
x
|
5.42
x
|
4.26
x
|
4.84
x
|
FCF Yield
|
-3.04%
|
-22.8%
|
5.63%
|
11.7%
|
7.24%
|
18.4%
|
23.5%
|
20.7%
|
Price to Book
|
0.46
x
|
0.71
x
|
0.7
x
|
0.54
x
|
0.6
x
|
0.75
x
|
0.7
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
25,544
|
25,543
|
25,543
|
25,542
|
25,550
|
24,528
|
-
|
-
|
Reference price
2 |
2,718
|
2,069
|
3,020
|
2,975
|
4,020
|
5,340
|
5,340
|
5,340
|
Announcement Date
|
14/05/19
|
27/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,12,214
|
3,81,584
|
3,28,037
|
3,88,360
|
4,31,205
|
4,40,000
|
4,70,000
|
5,20,000
|
EBITDA
1 |
-
|
-
|
36,931
|
48,315
|
51,199
|
45,500
|
49,900
|
53,500
|
EBIT
1 |
22,010
|
-40,298
|
18,297
|
30,001
|
32,547
|
25,500
|
29,400
|
33,500
|
Operating Margin
|
5.34%
|
-10.56%
|
5.58%
|
7.73%
|
7.55%
|
5.8%
|
6.26%
|
6.44%
|
Earnings before Tax (EBT)
1 |
-29,510
|
-41,419
|
16,340
|
28,817
|
31,770
|
24,200
|
28,400
|
32,500
|
Net income
1 |
-24,757
|
-61,879
|
17,087
|
22,549
|
27,210
|
16,700
|
19,800
|
22,800
|
Net margin
|
-6.01%
|
-16.22%
|
5.21%
|
5.81%
|
6.31%
|
3.8%
|
4.21%
|
4.38%
|
EPS
2 |
-969.2
|
-2,423
|
669.0
|
855.0
|
1,028
|
629.5
|
753.3
|
873.1
|
Free Cash Flow
1 |
-3,395
|
-28,346
|
7,504
|
13,376
|
10,397
|
28,122
|
30,254
|
23,339
|
FCF margin
|
-0.82%
|
-7.43%
|
2.29%
|
3.44%
|
2.41%
|
6.39%
|
6.44%
|
4.49%
|
FCF Conversion (EBITDA)
|
-
|
-
|
20.32%
|
27.68%
|
20.31%
|
61.81%
|
60.63%
|
43.62%
|
FCF Conversion (Net income)
|
-
|
-
|
43.92%
|
59.32%
|
38.21%
|
168.4%
|
152.8%
|
102.36%
|
Dividend per Share
2 |
-
|
-
|
75.00
|
105.0
|
200.0
|
210.0
|
230.0
|
255.0
|
Announcement Date
|
14/05/19
|
27/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,97,638
|
1,38,825
|
1,85,882
|
1,00,252
|
1,00,409
|
2,09,886
|
1,06,931
|
1,07,268
|
2,17,906
|
1,10,830
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,498
|
-1,418
|
13,797
|
9,529
|
7,479
|
14,826
|
5,593
|
6,381
|
11,121
|
4,267
|
Operating Margin
|
2.28%
|
-1.02%
|
7.42%
|
9.51%
|
7.45%
|
7.06%
|
5.23%
|
5.95%
|
5.1%
|
3.85%
|
Earnings before Tax (EBT)
1 |
4,205
|
-3,432
|
12,674
|
9,507
|
7,521
|
14,535
|
5,604
|
6,370
|
10,670
|
3,935
|
Net income
1 |
1,666
|
-3,757
|
9,502
|
7,872
|
5,012
|
10,604
|
4,370
|
5,070
|
8,170
|
2,787
|
Net margin
|
0.84%
|
-2.71%
|
5.11%
|
7.85%
|
4.99%
|
5.05%
|
4.09%
|
4.73%
|
3.75%
|
2.51%
|
EPS
2 |
65.20
|
-147.1
|
362.4
|
298.9
|
187.1
|
396.7
|
161.8
|
189.3
|
303.1
|
102.2
|
Dividend per Share
|
-
|
-
|
45.00
|
-
|
-
|
70.00
|
-
|
-
|
100.0
|
-
|
Announcement Date
|
13/11/19
|
06/11/20
|
05/11/21
|
08/02/22
|
05/08/22
|
04/11/22
|
08/02/23
|
08/08/23
|
07/11/23
|
08/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
42,209
|
71,559
|
56,146
|
38,738
|
40,958
|
21,532
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
2,024
|
18,041
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.52
x
|
0.8018
x
|
0.8
x
|
0.4732
x
|
-
|
-
|
Free Cash Flow
1 |
-3,395
|
-28,346
|
7,504
|
13,376
|
10,397
|
28,122
|
30,254
|
23,339
|
ROE (net income / shareholders' equity)
|
-15%
|
-55.4%
|
18.5%
|
17.1%
|
16.2%
|
8.9%
|
10%
|
10.8%
|
ROA (Net income/ Total Assets)
|
-6.91%
|
-9.73%
|
3.9%
|
6.7%
|
7.21%
|
5.4%
|
6.3%
|
7%
|
Assets
1 |
3,58,044
|
6,36,081
|
4,37,678
|
3,36,792
|
3,77,284
|
3,09,259
|
3,14,286
|
3,25,714
|
Book Value Per Share
2 |
5,846
|
2,901
|
4,333
|
5,508
|
6,658
|
7,122
|
7,645
|
8,263
|
Cash Flow per Share
2 |
-281.0
|
-1,615
|
1,398
|
1,600
|
1,795
|
1,428
|
1,572
|
1,672
|
Capex
1 |
20,442
|
20,668
|
13,322
|
14,588
|
14,595
|
15,400
|
16,000
|
17,000
|
Capex / Sales
|
4.96%
|
5.42%
|
4.06%
|
3.76%
|
3.38%
|
3.5%
|
3.4%
|
3.27%
|
Announcement Date
|
14/05/19
|
27/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
5,340
JPY Average target price
5,500
JPY Spread / Average Target +3.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.89% | 848M | | +19.76% | 39.24B | | +72.00% | 11.2B | | +75.63% | 5.47B | | +9.54% | 2.83B | | -7.74% | 3.11B | | +26.31% | 2.47B | | -3.31% | 2.11B | | +90.20% | 2B | | -7.00% | 1.33B |
Engine & Powertrain Systems
|