Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
7,680
JPY
|
0.00%
|
|
+1.72%
|
+95.42%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,072
|
47,619
|
55,538
|
53,892
|
79,299
|
1,96,393
|
-
|
-
|
Enterprise Value (EV)
1 |
70,071
|
47,624
|
50,334
|
40,090
|
79,290
|
1,92,977
|
1,89,530
|
1,89,530
|
P/E ratio
|
10.8
x
|
10.3
x
|
14.8
x
|
6.99
x
|
8.01
x
|
16.2
x
|
15.8
x
|
14.5
x
|
Yield
|
1.95%
|
2.67%
|
2.3%
|
2.84%
|
2.25%
|
1.37%
|
1.5%
|
1.61%
|
Capitalization / Revenue
|
0.37
x
|
0.28
x
|
0.37
x
|
0.31
x
|
0.37
x
|
0.86
x
|
0.83
x
|
0.79
x
|
EV / Revenue
|
0.39
x
|
0.28
x
|
0.33
x
|
0.23
x
|
0.37
x
|
0.84
x
|
0.8
x
|
0.76
x
|
EV / EBITDA
|
6.64
x
|
5.79
x
|
7.49
x
|
3.15
x
|
5.07
x
|
10.1
x
|
9.38
x
|
8.7
x
|
EV / FCF
|
37.3
x
|
9.23
x
|
7.93
x
|
4.06
x
|
-6.38
x
|
11
x
|
16
x
|
14.2
x
|
FCF Yield
|
2.68%
|
10.8%
|
12.6%
|
24.6%
|
-15.7%
|
9.11%
|
6.24%
|
7.02%
|
Price to Book
|
0.68
x
|
0.48
x
|
0.54
x
|
0.48
x
|
0.64
x
|
1.51
x
|
1.43
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
25,369
|
25,451
|
25,546
|
25,529
|
25,539
|
25,572
|
-
|
-
|
Reference price
2 |
2,565
|
1,871
|
2,174
|
2,111
|
3,105
|
7,680
|
7,680
|
7,680
|
Announcement Date
|
10/05/19
|
08/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,78,108
|
1,69,742
|
1,50,419
|
1,72,744
|
2,12,044
|
2,28,470
|
2,36,918
|
2,47,899
|
EBITDA
1 |
10,549
|
8,221
|
6,721
|
12,736
|
15,651
|
19,036
|
20,210
|
21,777
|
EBIT
1 |
7,623
|
6,263
|
3,806
|
9,874
|
12,945
|
16,200
|
17,342
|
18,875
|
Operating Margin
|
4.28%
|
3.69%
|
2.53%
|
5.72%
|
6.1%
|
7.09%
|
7.32%
|
7.61%
|
Earnings before Tax (EBT)
1 |
6,656
|
5,883
|
5,820
|
10,886
|
13,584
|
17,726
|
18,073
|
19,637
|
Net income
1 |
6,005
|
4,625
|
3,748
|
7,717
|
9,910
|
12,151
|
12,407
|
13,550
|
Net margin
|
3.37%
|
2.72%
|
2.49%
|
4.47%
|
4.67%
|
5.32%
|
5.24%
|
5.47%
|
EPS
2 |
237.0
|
182.0
|
146.9
|
302.0
|
387.7
|
475.3
|
485.3
|
530.0
|
Free Cash Flow
1 |
1,879
|
5,158
|
6,348
|
9,863
|
-12,433
|
17,571
|
11,825
|
13,314
|
FCF margin
|
1.05%
|
3.04%
|
4.22%
|
5.71%
|
-5.86%
|
7.69%
|
4.99%
|
5.37%
|
FCF Conversion (EBITDA)
|
17.81%
|
62.74%
|
94.45%
|
77.44%
|
-
|
92.31%
|
58.51%
|
61.14%
|
FCF Conversion (Net income)
|
31.29%
|
111.52%
|
169.37%
|
127.81%
|
-
|
144.61%
|
95.31%
|
98.26%
|
Dividend per Share
2 |
50.00
|
50.00
|
50.00
|
60.00
|
70.00
|
105.0
|
115.0
|
123.3
|
Announcement Date
|
10/05/19
|
08/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
85,459
|
66,243
|
85,051
|
39,800
|
46,194
|
99,204
|
48,198
|
57,176
|
1,14,506
|
53,540
|
64,587
|
1,15,495
|
58,000
|
60,500
|
56,600
|
64,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,204
|
-903
|
5,571
|
2,496
|
3,796
|
8,140
|
2,014
|
5,344
|
9,294
|
4,444
|
3,488
|
7,206
|
5,200
|
4,000
|
4,840
|
3,460
|
Operating Margin
|
4.92%
|
-1.36%
|
6.55%
|
6.27%
|
8.22%
|
8.21%
|
4.18%
|
9.35%
|
8.12%
|
8.3%
|
5.4%
|
6.24%
|
8.97%
|
6.61%
|
8.55%
|
5.33%
|
Earnings before Tax (EBT)
|
4,173
|
364
|
6,022
|
2,533
|
4,539
|
8,553
|
2,041
|
6,814
|
11,187
|
4,837
|
-
|
-
|
5,400
|
4,000
|
4,840
|
3,760
|
Net income
1 |
2,902
|
125
|
4,284
|
1,814
|
3,505
|
6,429
|
1,393
|
4,670
|
7,782
|
3,540
|
1,178
|
4,718
|
3,900
|
2,900
|
3,300
|
2,400
|
Net margin
|
3.4%
|
0.19%
|
5.04%
|
4.56%
|
7.59%
|
6.48%
|
2.89%
|
8.17%
|
6.8%
|
6.61%
|
1.82%
|
4.09%
|
6.72%
|
4.79%
|
5.83%
|
3.7%
|
EPS
|
114.3
|
4.930
|
167.7
|
70.97
|
137.2
|
251.6
|
54.51
|
182.7
|
304.4
|
138.5
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
25.00
|
25.00
|
25.00
|
-
|
-
|
30.00
|
-
|
-
|
35.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
06/11/20
|
10/11/21
|
08/02/22
|
09/08/22
|
09/11/22
|
08/02/23
|
08/08/23
|
09/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,999
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
5,204
|
13,802
|
9
|
3,416
|
6,863
|
6,863
|
Leverage (Debt/EBITDA)
|
0.4739
x
|
0.000608
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,879
|
5,158
|
6,348
|
9,863
|
-12,433
|
17,571
|
11,825
|
13,314
|
ROE (net income / shareholders' equity)
|
6.4%
|
4.7%
|
3.7%
|
7.2%
|
8.4%
|
9.7%
|
9.09%
|
9.83%
|
ROA (Net income/ Total Assets)
|
4.94%
|
3.92%
|
3.87%
|
4.77%
|
7.72%
|
6.81%
|
7.01%
|
7.44%
|
Assets
1 |
1,21,582
|
1,18,051
|
96,845
|
1,61,748
|
1,28,429
|
1,78,419
|
1,76,994
|
1,82,150
|
Book Value Per Share
2 |
3,785
|
3,883
|
4,063
|
4,382
|
4,840
|
5,090
|
5,359
|
5,590
|
Cash Flow per Share
2 |
337.0
|
282.0
|
245.0
|
399.0
|
492.0
|
795.0
|
467.0
|
557.0
|
Capex
1 |
4,008
|
3,056
|
2,433
|
2,659
|
5,402
|
3,900
|
3,733
|
3,567
|
Capex / Sales
|
2.25%
|
1.8%
|
1.62%
|
1.54%
|
2.55%
|
1.71%
|
1.58%
|
1.44%
|
Announcement Date
|
10/05/19
|
08/05/20
|
12/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
7,680
JPY Average target price
6,640
JPY Spread / Average Target -13.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +95.42% | 1.28B | | +4.27% | 5.09B | | +8.12% | 4.17B | | -1.57% | 3.94B | | +11.58% | 2.94B | | -1.54% | 1.91B | | -43.76% | 1.27B | | +5.62% | 944M | | -9.04% | 869M | | +3.23% | 816M |
Sporting & Outdoor Goods
|