Market Closed -
Japan Exchange
11:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
46,300
JPY
|
-0.43%
|
|
+2.43%
|
+6.56%
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
60,379
|
1,00,434
|
59,924
|
87,600
|
84,852
|
80,866
|
Enterprise Value (EV)
1 |
1,21,621
|
1,69,910
|
1,32,369
|
1,63,758
|
1,64,343
|
1,63,366
|
P/E ratio
|
15.4
x
|
20.3
x
|
12
x
|
20.8
x
|
18.4
x
|
17.6
x
|
Yield
|
-
|
-
|
-
|
-
|
5.39%
|
5.52%
|
Capitalization / Revenue
|
7.33
x
|
9.4
x
|
5.8
x
|
9
x
|
7.84
x
|
7.08
x
|
EV / Revenue
|
14.8
x
|
15.9
x
|
12.8
x
|
16.8
x
|
15.2
x
|
14.3
x
|
EV / EBITDA
|
25.5
x
|
25.9
x
|
21.3
x
|
29.4
x
|
25.9
x
|
26.1
x
|
EV / FCF
|
-16.6
x
|
41.6
x
|
-5.6
x
|
-10.7
x
|
-8.25
x
|
40.8
x
|
FCF Yield
|
-6.01%
|
2.4%
|
-17.8%
|
-9.31%
|
-12.1%
|
2.45%
|
Price to Book
|
0.98
x
|
1.42
x
|
0.79
x
|
1.16
x
|
1.05
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
1,357
|
1,582
|
1,662
|
1,662
|
1,771
|
1,771
|
Reference price
2 |
44,500
|
63,500
|
36,050
|
52,700
|
47,900
|
45,650
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
8,240
|
10,680
|
10,335
|
9,728
|
10,828
|
11,425
|
EBITDA
1 |
4,760
|
6,562
|
6,211
|
5,574
|
6,346
|
6,264
|
EBIT
1 |
3,895
|
5,434
|
5,008
|
4,359
|
5,046
|
4,874
|
Operating Margin
|
47.27%
|
50.88%
|
48.46%
|
44.81%
|
46.6%
|
42.66%
|
Earnings before Tax (EBT)
1 |
3,629
|
4,946
|
4,972
|
4,217
|
4,570
|
4,682
|
Net income
1 |
3,628
|
4,944
|
4,970
|
4,216
|
4,569
|
4,601
|
Net margin
|
44.03%
|
46.29%
|
48.09%
|
43.33%
|
42.19%
|
40.27%
|
EPS
2 |
2,892
|
3,126
|
3,012
|
2,536
|
2,603
|
2,597
|
Free Cash Flow
1 |
-7,306
|
4,085
|
-23,618
|
-15,250
|
-19,929
|
4,003
|
FCF margin
|
-88.66%
|
38.25%
|
-228.51%
|
-156.76%
|
-184.05%
|
35.04%
|
FCF Conversion (EBITDA)
|
-
|
62.25%
|
-
|
-
|
-
|
63.91%
|
FCF Conversion (Net income)
|
-
|
82.63%
|
-
|
-
|
-
|
87%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
2,580
|
2,520
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
Fiscal Period: October |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
5,340
|
5,448
|
-
|
4,973
|
5,114
|
5,275
|
5,666
|
6,308
|
5,744
|
5,880
|
6,070
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,865
|
-
|
2,321
|
2,397
|
2,548
|
2,612
|
2,820
|
2,468
|
2,520
|
2,640
|
Operating Margin
|
-
|
52.59%
|
-
|
46.67%
|
46.88%
|
48.29%
|
46.09%
|
44.71%
|
42.96%
|
42.86%
|
43.49%
|
Earnings before Tax (EBT)
|
-
|
2,595
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
2,473
|
2,594
|
2,377
|
2,072
|
2,143
|
2,245
|
2,324
|
2,447
|
2,153
|
2,123
|
2,269
|
Net margin
|
46.31%
|
47.61%
|
-
|
41.66%
|
41.91%
|
42.55%
|
41.02%
|
38.79%
|
37.49%
|
36.11%
|
37.38%
|
EPS
|
1,563
|
1,583
|
1,429
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
1,563
|
1,561
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/12/19
|
15/06/20
|
14/12/20
|
15/06/21
|
13/12/21
|
17/06/22
|
15/12/22
|
14/06/23
|
15/12/23
|
-
|
-
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
61,242
|
69,476
|
72,445
|
76,158
|
79,491
|
82,500
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
12.86
x
|
10.59
x
|
11.66
x
|
13.66
x
|
12.53
x
|
13.17
x
|
Free Cash Flow
1 |
-7,306
|
4,085
|
-23,618
|
-15,250
|
-19,929
|
4,003
|
ROE (net income / shareholders' equity)
|
6.32%
|
7.46%
|
6.79%
|
5.59%
|
5.84%
|
5.67%
|
ROA (Net income/ Total Assets)
|
1.91%
|
2.38%
|
2%
|
1.7%
|
1.89%
|
1.75%
|
Assets
1 |
1,89,860
|
2,07,313
|
2,47,952
|
2,47,905
|
2,41,939
|
2,62,452
|
Book Value Per Share
2 |
45,392
|
44,843
|
45,709
|
45,305
|
45,741
|
45,948
|
Cash Flow per Share
2 |
2,180
|
3,303
|
1,973
|
1,529
|
2,545
|
1,693
|
Capex
1 |
15,355
|
608
|
431
|
662
|
22,910
|
10,568
|
Capex / Sales
|
186.34%
|
5.69%
|
4.17%
|
6.8%
|
211.58%
|
92.5%
|
Announcement Date
|
30/01/19
|
30/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
|
1st Jan change
|
Capi.
|
---|
| +6.56% | 574M | | -14.32% | 9.56B | | -1.96% | 6.71B | | -7.19% | 5.05B | | -7.55% | 5.01B | | -3.05% | 4.17B | | -16.09% | 3.98B | | +7.76% | 3.92B | | +12.75% | 3.32B | | -11.37% | 3.3B |
Office REITs
|