Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,529
JPY
|
+0.92%
|
|
+2.23%
|
+56.60%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
48,77,049
|
34,16,596
|
46,19,678
|
67,92,741
|
68,08,344
|
1,44,58,903
|
-
|
-
|
Enterprise Value (EV)
1 |
86,00,617
|
88,98,402
|
1,01,13,686
|
1,15,42,936
|
1,12,78,853
|
1,75,00,574
|
1,75,11,416
|
1,80,46,708
|
P/E ratio
|
8.25
x
|
6.58
x
|
26.8
x
|
7.24
x
|
5.87
x
|
15
x
|
13.1
x
|
14.6
x
|
Yield
|
4.07%
|
5.76%
|
4.28%
|
3.26%
|
3.79%
|
1.98%
|
2.37%
|
2.54%
|
Capitalization / Revenue
|
0.3
x
|
0.23
x
|
0.36
x
|
0.39
x
|
0.32
x
|
0.73
x
|
0.72
x
|
0.75
x
|
EV / Revenue
|
0.53
x
|
0.6
x
|
0.78
x
|
0.67
x
|
0.52
x
|
0.88
x
|
0.87
x
|
0.93
x
|
EV / EBITDA
|
10.3
x
|
11
x
|
13.8
x
|
9.13
x
|
7.34
x
|
12.2
x
|
11.1
x
|
12
x
|
EV / FCF
|
22.7
x
|
17
x
|
16.1
x
|
13
x
|
6.44
x
|
20.7
x
|
20.3
x
|
23.7
x
|
FCF Yield
|
4.41%
|
5.89%
|
6.22%
|
7.7%
|
15.5%
|
4.83%
|
4.93%
|
4.22%
|
Price to Book
|
0.86
x
|
0.65
x
|
0.82
x
|
0.99
x
|
0.84
x
|
1.66
x
|
1.54
x
|
1.45
x
|
Nbr of stocks (in thousands)
|
47,59,645
|
44,72,960
|
44,27,807
|
44,29,086
|
42,99,102
|
40,97,167
|
-
|
-
|
Reference price
2 |
1,025
|
763.8
|
1,043
|
1,534
|
1,584
|
3,529
|
3,529
|
3,529
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,61,03,763
|
1,47,79,734
|
1,28,84,521
|
1,72,64,828
|
2,15,71,973
|
1,97,78,091
|
2,00,15,491
|
1,93,53,354
|
EBITDA
1 |
8,34,998
|
8,06,312
|
7,31,229
|
12,63,768
|
15,35,738
|
14,37,760
|
15,71,861
|
14,99,206
|
EBIT
1 |
5,84,489
|
3,57,899
|
2,07,399
|
7,18,725
|
9,52,444
|
8,58,034
|
9,01,939
|
7,92,306
|
Operating Margin
|
3.63%
|
2.42%
|
1.61%
|
4.16%
|
4.42%
|
4.34%
|
4.51%
|
4.09%
|
Earnings before Tax (EBT)
1 |
8,51,813
|
6,48,864
|
2,53,527
|
12,93,116
|
16,80,631
|
14,00,693
|
15,22,293
|
13,55,500
|
Net income
1 |
5,90,737
|
5,35,353
|
1,72,550
|
9,37,529
|
11,80,694
|
9,82,966
|
10,90,002
|
9,61,150
|
Net margin
|
3.67%
|
3.62%
|
1.34%
|
5.43%
|
5.47%
|
4.97%
|
5.45%
|
4.97%
|
EPS
2 |
124.1
|
116.2
|
38.95
|
211.7
|
269.8
|
234.8
|
269.5
|
241.1
|
Free Cash Flow
1 |
3,78,994
|
5,23,714
|
6,28,569
|
8,88,294
|
17,52,672
|
8,45,676
|
8,62,991
|
7,61,562
|
FCF margin
|
2.35%
|
3.54%
|
4.88%
|
5.15%
|
8.12%
|
4.28%
|
4.31%
|
3.94%
|
FCF Conversion (EBITDA)
|
45.39%
|
64.95%
|
85.96%
|
70.29%
|
114.13%
|
58.82%
|
54.9%
|
50.8%
|
FCF Conversion (Net income)
|
64.16%
|
97.83%
|
364.28%
|
94.75%
|
148.44%
|
86.03%
|
79.17%
|
79.23%
|
Dividend per Share
2 |
41.67
|
44.00
|
44.67
|
50.00
|
60.00
|
70.00
|
83.56
|
89.62
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
77,23,892
|
57,28,347
|
37,93,730
|
39,33,005
|
77,26,735
|
46,44,403
|
48,93,690
|
95,38,093
|
54,43,439
|
52,78,439
|
1,07,21,878
|
55,62,666
|
52,87,429
|
-
|
47,35,665
|
48,25,346
|
95,61,011
|
51,44,571
|
51,40,633
|
49,25,092
|
50,18,360
|
53,50,354
|
EBITDA
1 |
-
|
-
|
2,17,225
|
2,42,566
|
-
|
3,69,202
|
4,34,775
|
-
|
5,40,463
|
2,78,047
|
-
|
3,54,770
|
3,62,458
|
-
|
3,77,485
|
2,59,452
|
-
|
3,62,572
|
3,25,049
|
3,96,404
|
3,99,029
|
4,13,589
|
EBIT
1 |
1,92,095
|
73,303
|
82,363
|
1,08,581
|
1,90,944
|
2,33,114
|
2,94,667
|
5,27,781
|
3,99,776
|
1,36,070
|
5,35,846
|
2,09,200
|
2,07,398
|
-
|
2,31,875
|
1,09,599
|
3,41,474
|
2,14,572
|
1,77,392
|
2,46,255
|
2,50,918
|
2,67,518
|
Operating Margin
|
2.49%
|
1.28%
|
2.17%
|
2.76%
|
2.47%
|
5.02%
|
6.02%
|
5.53%
|
7.34%
|
2.58%
|
5%
|
3.76%
|
3.92%
|
-
|
4.9%
|
2.27%
|
3.57%
|
4.17%
|
3.45%
|
5%
|
5%
|
5%
|
Earnings before Tax (EBT)
|
3,56,440
|
1,43,477
|
2,47,775
|
-
|
4,99,365
|
4,07,195
|
3,86,556
|
7,93,751
|
7,39,293
|
-
|
10,06,419
|
3,37,854
|
3,36,358
|
-
|
4,44,700
|
-
|
6,74,186
|
3,31,031
|
3,59,800
|
-
|
-
|
-
|
Net income
1 |
2,42,359
|
86,687
|
1,87,572
|
1,72,988
|
3,60,560
|
2,84,208
|
2,92,761
|
5,76,969
|
5,33,951
|
1,86,055
|
7,20,006
|
2,35,753
|
2,24,935
|
4,60,688
|
3,17,721
|
1,48,355
|
4,66,076
|
2,30,538
|
2,90,062
|
3,30,250
|
1,14,042
|
1,62,326
|
Net margin
|
3.14%
|
1.51%
|
4.94%
|
4.4%
|
4.67%
|
6.12%
|
5.98%
|
6.05%
|
9.81%
|
3.52%
|
6.72%
|
4.24%
|
4.25%
|
-
|
6.71%
|
3.07%
|
4.87%
|
4.48%
|
5.64%
|
6.71%
|
2.27%
|
3.03%
|
EPS
2 |
51.66
|
19.56
|
42.36
|
39.06
|
81.42
|
64.17
|
66.10
|
130.3
|
120.7
|
42.10
|
162.8
|
54.14
|
52.11
|
-
|
74.52
|
35.52
|
110.0
|
55.39
|
81.13
|
81.27
|
28.40
|
40.92
|
Dividend per Share
2 |
-
|
22.33
|
-
|
23.67
|
23.67
|
-
|
26.33
|
-
|
-
|
25.67
|
25.67
|
-
|
34.33
|
-
|
-
|
35.00
|
35.00
|
-
|
35.00
|
-
|
42.50
|
-
|
Announcement Date
|
06/11/19
|
05/11/20
|
03/08/21
|
05/11/21
|
05/11/21
|
03/02/22
|
10/05/22
|
10/05/22
|
02/08/22
|
08/11/22
|
08/11/22
|
03/02/23
|
09/05/23
|
09/05/23
|
03/08/23
|
02/11/23
|
02/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
37,23,568
|
54,81,806
|
54,94,008
|
47,50,195
|
44,70,509
|
30,41,671
|
30,52,513
|
35,87,805
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.459
x
|
6.799
x
|
7.513
x
|
3.759
x
|
2.911
x
|
2.116
x
|
1.942
x
|
2.393
x
|
Free Cash Flow
1 |
3,78,994
|
5,23,714
|
6,28,569
|
8,88,294
|
17,52,672
|
8,45,676
|
8,62,991
|
7,61,562
|
ROE (net income / shareholders' equity)
|
10.7%
|
9.8%
|
3.2%
|
15%
|
15.8%
|
11.6%
|
11.9%
|
10.1%
|
ROA (Net income/ Total Assets)
|
5.23%
|
3.75%
|
1.38%
|
6.38%
|
7.63%
|
3.72%
|
4.42%
|
4.11%
|
Assets
1 |
1,12,93,673
|
1,42,66,341
|
1,24,83,722
|
1,46,98,590
|
1,54,78,462
|
2,64,35,694
|
2,46,87,203
|
2,33,77,109
|
Book Value Per Share
2 |
1,196
|
1,174
|
1,268
|
1,553
|
1,883
|
2,126
|
2,293
|
2,435
|
Cash Flow per Share
2 |
177.0
|
213.0
|
157.0
|
335.0
|
403.0
|
350.0
|
375.0
|
351.0
|
Capex
1 |
2,18,580
|
3,26,014
|
3,88,981
|
3,93,833
|
4,54,954
|
5,93,530
|
5,97,721
|
6,02,080
|
Capex / Sales
|
1.36%
|
2.21%
|
3.02%
|
2.28%
|
2.11%
|
3%
|
2.99%
|
3.11%
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Last Close Price
3,529
JPY Average target price
3,480
JPY Spread / Average Target -1.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +56.60% | 91.85B | | +19.61% | 63.05B | | +8.09% | 42.1B | | +27.08% | 30.34B | | +21.43% | 28.92B | | +16.39% | 21.62B | | +16.68% | 17.92B | | -3.13% | 12.84B | | +4.06% | 5.92B | | -27.24% | 5.61B |
Diversified Industrial Goods Wholesale
|