Delayed
Japan Exchange
10:40:31 25/06/2024 am IST
|
5-day change
|
1st Jan Change
|
1,32,200
JPY
|
+0.53%
|
|
+1.30%
|
-5.71%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,40,680
|
2,79,401
|
2,70,203
|
2,82,850
|
2,51,997
|
-
|
-
|
Enterprise Value (EV)
1 |
5,08,343
|
4,48,485
|
4,51,984
|
4,53,891
|
4,14,336
|
4,09,467
|
4,20,877
|
P/E ratio
|
31.4
x
|
25
x
|
22.6
x
|
22
x
|
21.4
x
|
23.1
x
|
19.5
x
|
Yield
|
3.18%
|
3.99%
|
4.22%
|
4.33%
|
4.62%
|
4.24%
|
4.72%
|
Capitalization / Revenue
|
17.7
x
|
14.2
x
|
12.9
x
|
12.6
x
|
11.7
x
|
12.1
x
|
10.8
x
|
EV / Revenue
|
26.4
x
|
22.8
x
|
21.5
x
|
20.2
x
|
19.2
x
|
19.7
x
|
18.1
x
|
EV / EBITDA
|
36
x
|
31
x
|
29.7
x
|
28.2
x
|
27.8
x
|
29
x
|
25.6
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
1.38
x
|
1.23
x
|
1.23
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
1,875
|
1,916
|
1,916
|
1,916
|
1,916
|
-
|
-
|
Reference price
2 |
1,81,700
|
1,45,800
|
1,41,000
|
1,47,600
|
1,31,500
|
1,31,500
|
1,31,500
|
Announcement Date
|
14/09/20
|
14/09/21
|
14/09/22
|
15/09/23
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
19,234
|
19,661
|
21,018
|
22,426
|
21,532
|
20,771
|
23,300
|
EBITDA
1 |
14,131
|
14,459
|
15,238
|
16,087
|
14,919
|
14,139
|
16,430
|
EBIT
1 |
12,055
|
12,330
|
13,071
|
13,902
|
12,772
|
11,997
|
14,170
|
Operating Margin
|
62.68%
|
62.71%
|
62.19%
|
61.99%
|
59.32%
|
57.76%
|
60.82%
|
Earnings before Tax (EBT)
1 |
10,842
|
11,159
|
11,959
|
12,831
|
11,047
|
9,590
|
-
|
Net income
1 |
10,840
|
11,157
|
11,957
|
12,829
|
11,753
|
10,900
|
12,910
|
Net margin
|
56.36%
|
56.75%
|
56.89%
|
57.21%
|
54.59%
|
52.48%
|
55.41%
|
EPS
2 |
5,781
|
5,832
|
6,239
|
6,694
|
6,133
|
5,688
|
6,737
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5,781
|
5,822
|
5,957
|
6,392
|
6,075
|
5,577
|
6,210
|
Announcement Date
|
14/09/20
|
14/09/21
|
14/09/22
|
15/09/23
|
-
|
-
|
-
|
Fiscal Period: January |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Net sales
1 |
9,602
|
9,820
|
9,841
|
9,821
|
11,197
|
11,211
|
11,215
|
11,177
|
11,097
|
10,651
|
10,619
|
11,117
|
11,185
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,029
|
6,173
|
6,157
|
6,085
|
6,985
|
6,946
|
6,956
|
6,803
|
6,704
|
6,332
|
6,286
|
6,884
|
6,934
|
Operating Margin
|
62.79%
|
62.86%
|
62.56%
|
61.97%
|
62.38%
|
61.96%
|
62.02%
|
60.87%
|
60.42%
|
59.45%
|
59.19%
|
61.92%
|
61.99%
|
Earnings before Tax (EBT)
1 |
5,435
|
5,576
|
5,583
|
5,515
|
6,444
|
6,406
|
6,425
|
6,291
|
6,173
|
6,316
|
6,242
|
6,330
|
6,353
|
Net income
1 |
5,434
|
5,575
|
5,582
|
5,514
|
6,443
|
6,405
|
6,424
|
6,290
|
6,156
|
6,316
|
6,241
|
6,328
|
6,352
|
Net margin
|
56.59%
|
56.77%
|
56.72%
|
56.15%
|
57.54%
|
57.13%
|
57.28%
|
56.28%
|
55.48%
|
59.29%
|
58.77%
|
56.93%
|
56.79%
|
EPS
2 |
2,898
|
2,919
|
2,913
|
2,877
|
3,362
|
3,342
|
3,352
|
3,282
|
3,225
|
3,030
|
3,005
|
3,302
|
3,315
|
Dividend per Share
2 |
2,898
|
2,909
|
2,913
|
2,927
|
3,030
|
3,040
|
3,352
|
3,282
|
3,120
|
3,160
|
3,165
|
3,160
|
3,120
|
Announcement Date
|
14/09/20
|
17/03/21
|
14/09/21
|
17/03/22
|
14/09/22
|
17/03/23
|
15/09/23
|
15/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,67,663
|
1,69,084
|
1,81,782
|
1,71,040
|
1,62,339
|
1,57,470
|
1,68,880
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.87
x
|
11.69
x
|
11.93
x
|
10.63
x
|
10.88
x
|
11.14
x
|
10.28
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
6.08%
|
5.97%
|
6.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
1,06,869
|
1,06,814
|
1,06,960
|
1,07,560
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/09/20
|
14/09/21
|
14/09/22
|
15/09/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -5.71% | 1.58B | | -11.37% | 9.77B | | -2.95% | 6.24B | | -10.74% | 4.75B | | -11.99% | 4.53B | | +7.62% | 3.97B | | +0.25% | 4.1B | | -19.35% | 3.77B | | +23.71% | 3.62B | | -15.19% | 3.17B |
Office REITs
|