Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4,06,000
JPY
|
-0.37%
|
|
+0.25%
|
+8.41%
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
54,377
|
79,890
|
1,32,724
|
2,02,999
|
2,15,294
|
1,98,373
|
Enterprise Value (EV)
1 |
71,409
|
1,01,187
|
1,64,594
|
2,57,603
|
2,93,126
|
2,97,064
|
P/E ratio
|
27.1
x
|
33
x
|
40.1
x
|
43
x
|
36.4
x
|
28.3
x
|
Yield
|
-
|
-
|
-
|
2.58%
|
3.04%
|
-
|
Capitalization / Revenue
|
12.4
x
|
15.8
x
|
19.9
x
|
22.2
x
|
19
x
|
13.2
x
|
EV / Revenue
|
16.3
x
|
20
x
|
24.6
x
|
28.1
x
|
25.9
x
|
19.8
x
|
EV / EBITDA
|
24
x
|
29
x
|
35.2
x
|
40.1
x
|
36.9
x
|
29
x
|
EV / FCF
|
234
x
|
54.2
x
|
72.1
x
|
131
x
|
86.4
x
|
34
x
|
FCF Yield
|
0.43%
|
1.85%
|
1.39%
|
0.76%
|
1.16%
|
2.94%
|
Price to Book
|
1
x
|
1.29
x
|
1.63
x
|
1.74
x
|
1.54
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
214
|
246
|
306
|
391
|
450
|
503
|
Reference price
2 |
2,54,100
|
3,25,000
|
4,34,000
|
5,19,000
|
4,78,500
|
3,94,000
|
Announcement Date
|
28/11/18
|
28/11/19
|
27/11/20
|
29/11/21
|
29/11/22
|
29/11/23
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
4,372
|
5,060
|
6,684
|
9,156
|
11,306
|
15,020
|
EBITDA
1 |
2,976
|
3,484
|
4,670
|
6,418
|
7,954
|
10,234
|
EBIT
1 |
2,108
|
2,508
|
3,460
|
4,762
|
5,970
|
7,600
|
Operating Margin
|
48.22%
|
49.57%
|
51.77%
|
52.01%
|
52.81%
|
50.6%
|
Earnings before Tax (EBT)
1 |
2,004
|
2,422
|
3,308
|
4,456
|
5,522
|
7,012
|
Net income
1 |
2,004
|
2,422
|
3,308
|
4,455
|
5,520
|
7,012
|
Net margin
|
45.84%
|
47.87%
|
49.49%
|
48.65%
|
48.83%
|
46.68%
|
EPS
2 |
9,364
|
9,853
|
10,817
|
12,075
|
13,132
|
13,927
|
Free Cash Flow
1 |
304.8
|
1,867
|
2,284
|
1,968
|
3,394
|
8,732
|
FCF margin
|
6.97%
|
36.9%
|
34.17%
|
21.5%
|
30.02%
|
58.13%
|
FCF Conversion (EBITDA)
|
10.24%
|
53.6%
|
48.91%
|
30.67%
|
42.67%
|
85.32%
|
FCF Conversion (Net income)
|
15.21%
|
77.1%
|
69.05%
|
44.18%
|
61.48%
|
124.52%
|
Dividend per Share
|
-
|
-
|
-
|
13,383
|
14,527
|
-
|
Announcement Date
|
28/11/18
|
28/11/19
|
27/11/20
|
29/11/21
|
29/11/22
|
29/11/23
|
Fiscal Period: August |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
2,530
|
3,200
|
3,342
|
4,203
|
4,953
|
5,029
|
6,277
|
7,150
|
7,511
|
7,746
|
9,131
|
9,006
|
7,650
|
7,915
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,118
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,254
|
1,749
|
1,729
|
2,205
|
2,556
|
2,640
|
3,330
|
3,834
|
3,800
|
4,035
|
5,109
|
5,078
|
3,880
|
4,028
|
Operating Margin
|
49.55%
|
54.66%
|
51.74%
|
52.45%
|
51.6%
|
52.51%
|
53.05%
|
53.62%
|
50.6%
|
52.09%
|
55.95%
|
56.38%
|
50.72%
|
50.88%
|
Earnings before Tax (EBT)
1 |
1,213
|
1,633
|
1,655
|
2,074
|
2,382
|
2,541
|
2,981
|
3,433
|
3,508
|
3,720
|
4,733
|
4,708
|
3,535
|
3,651
|
Net income
1 |
1,212
|
1,632
|
1,654
|
2,073
|
2,382
|
2,540
|
2,980
|
3,432
|
3,507
|
3,719
|
4,730
|
4,732
|
3,535
|
3,650
|
Net margin
|
47.89%
|
51%
|
49.49%
|
49.32%
|
48.08%
|
50.52%
|
47.47%
|
48.01%
|
46.69%
|
48.01%
|
51.8%
|
52.54%
|
46.21%
|
46.12%
|
EPS
2 |
4,930
|
5,563
|
5,410
|
5,958
|
6,108
|
6,495
|
6,627
|
7,046
|
6,965
|
7,386
|
9,393
|
9,397
|
7,020
|
7,250
|
Dividend per Share
2 |
5,524
|
5,907
|
6,003
|
6,619
|
6,764
|
7,174
|
7,353
|
7,628
|
7,832
|
7,748
|
9,393
|
9,397
|
7,810
|
8,062
|
Announcement Date
|
17/10/19
|
17/04/20
|
15/10/20
|
15/04/21
|
15/10/21
|
15/04/22
|
14/10/22
|
17/04/23
|
18/10/23
|
15/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: August |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
17,032
|
21,297
|
31,870
|
54,604
|
77,832
|
98,691
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.723
x
|
6.113
x
|
6.824
x
|
8.508
x
|
9.785
x
|
9.643
x
|
Free Cash Flow
1 |
305
|
1,867
|
2,284
|
1,968
|
3,394
|
8,732
|
ROE (net income / shareholders' equity)
|
7.08%
|
4.15%
|
4.6%
|
4.5%
|
4.31%
|
4.68%
|
ROA (Net income/ Total Assets)
|
3.23%
|
1.91%
|
2.07%
|
1.97%
|
1.82%
|
1.9%
|
Assets
1 |
62,132
|
1,26,634
|
1,59,807
|
2,25,770
|
3,02,815
|
3,68,723
|
Book Value Per Share
2 |
2,54,986
|
2,52,401
|
2,66,985
|
2,97,622
|
3,10,318
|
3,17,525
|
Cash Flow per Share
2 |
8,734
|
10,687
|
11,458
|
11,939
|
9,428
|
8,924
|
Capex
1 |
150
|
152
|
94
|
57,800
|
175
|
212
|
Capex / Sales
|
3.43%
|
3%
|
1.41%
|
631.25%
|
1.55%
|
1.41%
|
Announcement Date
|
28/11/18
|
28/11/19
|
27/11/20
|
29/11/21
|
29/11/22
|
29/11/23
|
|
1st Jan change
|
Capi.
|
---|
| +8.41% | 1.34B | | -20.56% | 98.04B | | +34.31% | 40.98B | | -20.86% | 9.65B | | -12.90% | 7.68B | | -25.01% | 6.45B | | -10.29% | 6.41B | | -10.29% | 6.25B | | -9.47% | 6.12B | | -12.41% | 5.3B |
Industrial REITs
|