Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,346
JPY
|
+1.32%
|
|
-0.99%
|
+63.27%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,43,282
|
9,17,961
|
11,59,302
|
13,49,470
|
16,37,734
|
45,21,718
|
-
|
-
|
Enterprise Value (EV)
1 |
22,37,124
|
20,07,204
|
21,49,890
|
21,13,486
|
24,82,505
|
54,14,296
|
53,01,960
|
51,80,057
|
P/E ratio
|
15.2
x
|
10.5
x
|
28.5
x
|
11.9
x
|
12.6
x
|
21.9
x
|
17.4
x
|
15.8
x
|
Yield
|
2.83%
|
5.49%
|
2.17%
|
2.49%
|
2.67%
|
1.31%
|
1.6%
|
1.82%
|
Capitalization / Revenue
|
0.38
x
|
0.23
x
|
0.31
x
|
0.35
x
|
0.39
x
|
1
x
|
0.95
x
|
0.89
x
|
EV / Revenue
|
0.55
x
|
0.5
x
|
0.58
x
|
0.55
x
|
0.59
x
|
1.2
x
|
1.11
x
|
1.02
x
|
EV / EBITDA
|
5.8
x
|
6.82
x
|
7.4
x
|
7.23
x
|
7.5
x
|
11.8
x
|
9.67
x
|
8.84
x
|
EV / FCF
|
9.21
x
|
9.73
x
|
-7.76
x
|
7
x
|
70.3
x
|
40.1
x
|
32.9
x
|
31.7
x
|
FCF Yield
|
10.9%
|
10.3%
|
-12.9%
|
14.3%
|
1.42%
|
2.49%
|
3.04%
|
3.16%
|
Price to Book
|
1.08
x
|
0.75
x
|
0.85
x
|
0.86
x
|
0.94
x
|
2.37
x
|
2.14
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
33,56,420
|
33,59,417
|
33,61,269
|
33,56,891
|
33,58,765
|
33,60,623
|
-
|
-
|
Reference price
2 |
459.8
|
273.2
|
344.9
|
402.0
|
487.6
|
1,346
|
1,346
|
1,346
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
12/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
40,78,344
|
40,41,376
|
36,99,946
|
38,60,283
|
42,02,797
|
45,20,718
|
47,76,264
|
50,70,700
|
EBITDA
1 |
3,85,485
|
2,94,429
|
2,90,357
|
2,92,400
|
3,31,100
|
4,58,105
|
5,48,283
|
5,86,228
|
EBIT
1 |
2,26,419
|
1,26,162
|
52,099
|
99,184
|
1,41,379
|
3,16,350
|
3,94,250
|
4,25,750
|
Operating Margin
|
5.55%
|
3.12%
|
1.41%
|
2.57%
|
3.36%
|
7%
|
8.25%
|
8.4%
|
Earnings before Tax (EBT)
1 |
1,82,624
|
-32,660
|
49,355
|
1,73,684
|
1,91,126
|
3,12,327
|
3,89,664
|
4,24,218
|
Net income
1 |
1,01,354
|
87,123
|
40,639
|
1,13,541
|
1,30,451
|
2,08,391
|
2,62,118
|
2,87,255
|
Net margin
|
2.49%
|
2.16%
|
1.1%
|
2.94%
|
3.1%
|
4.61%
|
5.49%
|
5.66%
|
EPS
2 |
30.20
|
25.94
|
12.09
|
33.82
|
38.84
|
61.47
|
77.46
|
84.94
|
Free Cash Flow
1 |
2,43,000
|
2,06,273
|
-2,77,197
|
3,01,869
|
35,313
|
1,34,973
|
1,61,342
|
1,63,466
|
FCF margin
|
5.96%
|
5.1%
|
-7.49%
|
7.82%
|
0.84%
|
2.99%
|
3.38%
|
3.22%
|
FCF Conversion (EBITDA)
|
63.04%
|
70.06%
|
-
|
103.24%
|
10.67%
|
29.46%
|
29.43%
|
27.88%
|
FCF Conversion (Net income)
|
239.75%
|
236.76%
|
-
|
265.87%
|
27.07%
|
64.77%
|
61.55%
|
56.91%
|
Dividend per Share
2 |
13.00
|
15.00
|
7.500
|
10.00
|
13.00
|
17.64
|
21.59
|
24.50
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
12/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q4
|
---|
Net sales
1 |
18,77,663
|
21,63,713
|
16,58,625
|
-
|
8,12,032
|
16,63,747
|
9,81,628
|
12,14,908
|
-
|
8,71,332
|
10,03,935
|
18,75,267
|
10,62,779
|
12,64,751
|
-
|
9,83,980
|
10,85,292
|
20,69,272
|
11,91,394
|
13,13,124
|
10,30,750
|
11,22,250
|
11,97,750
|
14,14,750
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
75,109
|
-
|
-15,094
|
-
|
4,743
|
26,211
|
29,872
|
43,101
|
-
|
255
|
32,151
|
32,406
|
43,172
|
65,801
|
-
|
36,447
|
45,734
|
82,181
|
90,676
|
1,26,876
|
62,000
|
1,05,000
|
1,13,000
|
1,45,000
|
Operating Margin
|
4%
|
-
|
-0.91%
|
-
|
0.58%
|
1.58%
|
3.04%
|
3.55%
|
-
|
0.03%
|
3.2%
|
1.73%
|
4.06%
|
5.2%
|
-
|
3.7%
|
4.21%
|
3.97%
|
7.61%
|
9.66%
|
6.02%
|
9.36%
|
9.43%
|
10.25%
|
Earnings before Tax (EBT)
1 |
60,860
|
-93,520
|
-72,849
|
-
|
5,450
|
26,534
|
61,034
|
86,116
|
-
|
35,560
|
55,831
|
91,391
|
22,271
|
77,464
|
-
|
75,701
|
58,013
|
1,33,714
|
73,884
|
1,07,763
|
68,750
|
94,500
|
93,000
|
1,29,250
|
Net income
1 |
29,237
|
57,886
|
-57,081
|
-
|
-570
|
12,081
|
37,938
|
63,522
|
-
|
19,193
|
34,939
|
54,132
|
12,309
|
64,010
|
-
|
53,187
|
38,757
|
91,944
|
46,106
|
65,885
|
41,750
|
61,500
|
63,500
|
89,750
|
Net margin
|
1.56%
|
2.68%
|
-3.44%
|
-
|
-0.07%
|
0.73%
|
3.86%
|
5.23%
|
-
|
2.2%
|
3.48%
|
2.89%
|
1.16%
|
5.06%
|
-
|
5.41%
|
3.57%
|
4.44%
|
3.87%
|
5.02%
|
4.05%
|
5.48%
|
5.3%
|
6.34%
|
EPS
2 |
8.706
|
-
|
-16.99
|
-
|
-0.1690
|
3.599
|
11.30
|
18.92
|
-
|
5.716
|
10.40
|
16.12
|
3.664
|
19.06
|
-
|
15.83
|
11.53
|
27.36
|
13.72
|
26.80
|
-
|
-
|
-
|
-
|
Dividend per Share
|
7.500
|
7.500
|
-
|
7.500
|
-
|
4.500
|
-
|
-
|
5.500
|
-
|
-
|
6.000
|
-
|
-
|
7.000
|
-
|
-
|
8.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/10/19
|
11/05/20
|
30/10/20
|
10/05/21
|
29/10/21
|
29/10/21
|
07/02/22
|
12/05/22
|
12/05/22
|
05/08/22
|
01/11/22
|
01/11/22
|
07/02/23
|
10/05/23
|
10/05/23
|
04/08/23
|
06/11/23
|
06/11/23
|
06/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,93,842
|
10,89,243
|
9,90,588
|
7,64,016
|
8,44,771
|
8,92,577
|
7,80,242
|
6,58,339
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.8
x
|
3.7
x
|
3.412
x
|
2.613
x
|
2.551
x
|
1.948
x
|
1.423
x
|
1.123
x
|
Free Cash Flow
1 |
2,43,000
|
2,06,273
|
-2,77,197
|
3,01,869
|
35,313
|
1,34,973
|
1,61,342
|
1,63,466
|
ROE (net income / shareholders' equity)
|
7.2%
|
6.6%
|
3.1%
|
7.7%
|
7.9%
|
11.4%
|
13.1%
|
13%
|
ROA (Net income/ Total Assets)
|
3.44%
|
-0.64%
|
1.01%
|
3.5%
|
3.61%
|
3.64%
|
4.45%
|
4.68%
|
Assets
1 |
29,49,862
|
-1,35,09,117
|
40,33,207
|
32,44,770
|
36,14,442
|
57,28,503
|
58,88,139
|
61,35,754
|
Book Value Per Share
2 |
426.0
|
363.0
|
406.0
|
470.0
|
518.0
|
567.0
|
628.0
|
691.0
|
Cash Flow per Share
2 |
89.40
|
122.0
|
83.00
|
74.30
|
83.10
|
83.70
|
114.0
|
120.0
|
Capex
1 |
1,47,300
|
2,46,291
|
1,46,212
|
1,29,256
|
1,31,905
|
1,80,000
|
1,78,333
|
1,81,667
|
Capex / Sales
|
3.61%
|
6.09%
|
3.95%
|
3.35%
|
3.14%
|
3.98%
|
3.73%
|
3.58%
|
Announcement Date
|
09/05/19
|
11/05/20
|
10/05/21
|
12/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
1,346
JPY Average target price
1,457
JPY Spread / Average Target +8.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +63.27% | 28.73B | | +11.85% | 869B | | 0.00% | 239B | | -7.75% | 126B | | +32.50% | 79.32B | | -5.21% | 74.17B | | -16.00% | 50.82B | | -24.36% | 38.6B | | +19.71% | 31.74B | | +14.46% | 29.82B |
Consumer Goods Conglomerates
|