Market Closed -
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
4,865
JPY
|
+0.10%
|
|
-1.82%
|
+5.08%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
3,897
|
4,597
|
4,045
|
4,482
|
4,209
|
5,061
|
Enterprise Value (EV)
1 |
10,443
|
8,849
|
9,241
|
7,065
|
5,921
|
9,267
|
P/E ratio
|
5.47
x
|
4.29
x
|
5.09
x
|
6.13
x
|
5.73
x
|
6.03
x
|
Yield
|
2.81%
|
2.38%
|
2.7%
|
2.44%
|
2.6%
|
3.46%
|
Capitalization / Revenue
|
0.13
x
|
0.15
x
|
0.15
x
|
0.17
x
|
0.14
x
|
0.16
x
|
EV / Revenue
|
0.35
x
|
0.3
x
|
0.34
x
|
0.27
x
|
0.19
x
|
0.29
x
|
EV / EBITDA
|
5.4
x
|
4.8
x
|
4.93
x
|
3.93
x
|
3.57
x
|
5.15
x
|
EV / FCF
|
23.2
x
|
9.28
x
|
-8.3
x
|
3.23
x
|
6.28
x
|
-3.68
x
|
FCF Yield
|
4.31%
|
10.8%
|
-12%
|
31%
|
15.9%
|
-27.1%
|
Price to Book
|
0.33
x
|
0.36
x
|
0.3
x
|
0.32
x
|
0.29
x
|
0.33
x
|
Nbr of stocks (in thousands)
|
1,093
|
1,093
|
1,093
|
1,093
|
1,093
|
1,093
|
Reference price
2 |
3,565
|
4,205
|
3,700
|
4,100
|
3,850
|
4,630
|
Announcement Date
|
28/03/19
|
26/03/20
|
26/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
29,470
|
29,887
|
27,260
|
26,370
|
30,758
|
32,203
|
EBITDA
1 |
1,935
|
1,845
|
1,873
|
1,800
|
1,660
|
1,799
|
EBIT
1 |
1,320
|
1,344
|
1,304
|
1,267
|
1,125
|
1,316
|
Operating Margin
|
4.48%
|
4.5%
|
4.78%
|
4.8%
|
3.66%
|
4.09%
|
Earnings before Tax (EBT)
1 |
1,102
|
1,554
|
1,276
|
1,266
|
1,248
|
1,344
|
Net income
1 |
712
|
1,071
|
795
|
731
|
734
|
839
|
Net margin
|
2.42%
|
3.58%
|
2.92%
|
2.77%
|
2.39%
|
2.61%
|
EPS
2 |
651.3
|
979.7
|
727.2
|
668.7
|
671.4
|
767.5
|
Free Cash Flow
1 |
449.8
|
953.4
|
-1,113
|
2,189
|
943.4
|
-2,515
|
FCF margin
|
1.53%
|
3.19%
|
-4.08%
|
8.3%
|
3.07%
|
-7.81%
|
FCF Conversion (EBITDA)
|
23.24%
|
51.67%
|
-
|
121.61%
|
56.83%
|
-
|
FCF Conversion (Net income)
|
63.17%
|
89.02%
|
-
|
299.45%
|
128.53%
|
-
|
Dividend per Share
2 |
100.0
|
100.0
|
100.0
|
100.0
|
100.0
|
160.0
|
Announcement Date
|
28/03/19
|
26/03/20
|
26/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
13,718
|
12,729
|
7,490
|
15,273
|
8,331
|
10,514
|
16,234
|
7,463
|
7,417
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
648
|
582
|
526
|
858
|
64
|
736
|
757
|
328
|
503
|
Operating Margin
|
4.72%
|
4.57%
|
7.02%
|
5.62%
|
0.77%
|
7%
|
4.66%
|
4.4%
|
6.78%
|
Earnings before Tax (EBT)
1 |
663
|
585
|
548
|
976
|
83
|
739
|
770
|
334
|
480
|
Net income
1 |
428
|
376
|
292
|
613
|
-33
|
432
|
497
|
170
|
258
|
Net margin
|
3.12%
|
2.95%
|
3.9%
|
4.01%
|
-0.4%
|
4.11%
|
3.06%
|
2.28%
|
3.48%
|
EPS
2 |
392.0
|
344.1
|
267.7
|
561.5
|
-30.80
|
395.7
|
455.0
|
155.6
|
236.1
|
Dividend per Share
|
50.00
|
50.00
|
-
|
50.00
|
-
|
-
|
80.00
|
-
|
-
|
Announcement Date
|
29/07/20
|
30/07/21
|
28/04/22
|
28/07/22
|
31/10/22
|
28/04/23
|
31/07/23
|
30/10/23
|
30/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
6,546
|
4,252
|
5,196
|
2,583
|
1,712
|
4,206
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.383
x
|
2.305
x
|
2.774
x
|
1.435
x
|
1.031
x
|
2.338
x
|
Free Cash Flow
1 |
450
|
953
|
-1,113
|
2,189
|
943
|
-2,515
|
ROE (net income / shareholders' equity)
|
5.6%
|
8.02%
|
6.04%
|
5.58%
|
5.15%
|
5.37%
|
ROA (Net income/ Total Assets)
|
2.8%
|
2.96%
|
2.97%
|
2.74%
|
2.28%
|
2.69%
|
Assets
1 |
25,464
|
36,187
|
26,806
|
26,698
|
32,132
|
31,171
|
Book Value Per Share
2 |
10,752
|
11,638
|
12,227
|
12,786
|
13,366
|
14,025
|
Cash Flow per Share
2 |
1,668
|
2,187
|
1,154
|
2,535
|
2,604
|
1,726
|
Capex
1 |
750
|
420
|
2,478
|
974
|
229
|
143
|
Capex / Sales
|
2.54%
|
1.41%
|
9.09%
|
3.69%
|
0.74%
|
0.44%
|
Announcement Date
|
28/03/19
|
26/03/20
|
26/03/21
|
25/03/22
|
24/03/23
|
26/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +5.08% | 33.05M | | -7.27% | 46.41B | | +6.67% | 23.16B | | -4.56% | 16.22B | | +13.76% | 14.35B | | +12.05% | 11.82B | | +21.75% | 6.51B | | -3.33% | 6.36B | | -2.13% | 6.13B | | +3.92% | 5.86B |
Other Homebuilding
|