Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,616
JPY
|
-2.00%
|
|
+0.50%
|
+7.02%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
97,678
|
54,349
|
1,23,240
|
98,678
|
1,21,919
|
1,05,826
|
-
|
-
|
Enterprise Value (EV)
1 |
1,59,354
|
1,12,790
|
1,76,590
|
1,67,705
|
1,94,971
|
1,76,537
|
1,72,636
|
1,67,739
|
P/E ratio
|
9.64
x
|
-7.87
x
|
16.7
x
|
18.2
x
|
50
x
|
11.6
x
|
8.83
x
|
7.49
x
|
Yield
|
2.8%
|
3.78%
|
1.85%
|
2.98%
|
1.61%
|
2.48%
|
3.48%
|
4.21%
|
Capitalization / Revenue
|
0.38
x
|
0.23
x
|
0.6
x
|
0.41
x
|
0.4
x
|
0.31
x
|
0.29
x
|
0.28
x
|
EV / Revenue
|
0.62
x
|
0.48
x
|
0.86
x
|
0.69
x
|
0.65
x
|
0.51
x
|
0.48
x
|
0.44
x
|
EV / EBITDA
|
4.82
x
|
4.35
x
|
7.44
x
|
6.61
x
|
7.33
x
|
5.02
x
|
4.44
x
|
3.94
x
|
EV / FCF
|
14.8
x
|
12.1
x
|
33.6
x
|
-11.7
x
|
132
x
|
26.1
x
|
17.7
x
|
15.6
x
|
FCF Yield
|
6.73%
|
8.28%
|
2.97%
|
-8.54%
|
0.76%
|
3.82%
|
5.64%
|
6.39%
|
Price to Book
|
1.07
x
|
0.76
x
|
1.45
x
|
0.98
x
|
1.19
x
|
0.93
x
|
0.87
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
65,119
|
65,167
|
65,241
|
65,264
|
65,302
|
65,486
|
-
|
-
|
Reference price
2 |
1,500
|
834.0
|
1,889
|
1,512
|
1,867
|
1,616
|
1,616
|
1,616
|
Announcement Date
|
09/05/19
|
29/05/20
|
12/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,55,934
|
2,36,355
|
2,04,714
|
2,41,896
|
3,01,500
|
3,43,702
|
3,60,140
|
3,77,500
|
EBITDA
1 |
33,072
|
25,907
|
23,726
|
25,377
|
26,585
|
35,185
|
38,909
|
42,605
|
EBIT
1 |
14,107
|
7,285
|
7,507
|
8,413
|
7,677
|
15,925
|
19,520
|
22,680
|
Operating Margin
|
5.51%
|
3.08%
|
3.67%
|
3.48%
|
2.55%
|
4.63%
|
5.42%
|
6.01%
|
Earnings before Tax (EBT)
1 |
14,669
|
-9,861
|
9,744
|
8,712
|
6,994
|
14,873
|
17,525
|
20,800
|
Net income
1 |
9,885
|
-6,902
|
7,378
|
5,429
|
2,436
|
9,136
|
11,960
|
14,100
|
Net margin
|
3.86%
|
-2.92%
|
3.6%
|
2.24%
|
0.81%
|
2.66%
|
3.32%
|
3.74%
|
EPS
2 |
155.6
|
-106.0
|
113.1
|
83.20
|
37.32
|
139.8
|
183.0
|
215.7
|
Free Cash Flow
1 |
10,732
|
9,344
|
5,250
|
-14,326
|
1,478
|
6,752
|
9,737
|
10,727
|
FCF margin
|
4.19%
|
3.95%
|
2.56%
|
-5.92%
|
0.49%
|
1.96%
|
2.7%
|
2.84%
|
FCF Conversion (EBITDA)
|
32.45%
|
36.07%
|
22.13%
|
-
|
5.56%
|
19.19%
|
25.03%
|
25.18%
|
FCF Conversion (Net income)
|
108.57%
|
-
|
71.16%
|
-
|
60.67%
|
73.91%
|
81.42%
|
76.08%
|
Dividend per Share
2 |
42.00
|
31.50
|
35.00
|
45.00
|
30.00
|
40.00
|
56.25
|
68.00
|
Announcement Date
|
09/05/19
|
29/05/20
|
12/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,23,893
|
1,12,462
|
82,328
|
1,22,386
|
55,359
|
1,13,545
|
58,847
|
69,504
|
63,925
|
77,926
|
1,41,851
|
75,817
|
83,832
|
82,437
|
87,124
|
1,69,561
|
87,848
|
86,230
|
87,800
|
90,550
|
91,400
|
91,950
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,038
|
3,247
|
-2,918
|
10,425
|
657
|
2,333
|
814
|
5,266
|
-1,186
|
2,643
|
1,457
|
1,592
|
4,628
|
2,303
|
4,405
|
6,708
|
4,818
|
4,525
|
4,200
|
4,700
|
5,150
|
5,250
|
Operating Margin
|
3.26%
|
2.89%
|
-3.54%
|
8.52%
|
1.19%
|
2.05%
|
1.38%
|
7.58%
|
-1.86%
|
3.39%
|
1.03%
|
2.1%
|
5.52%
|
2.79%
|
5.06%
|
3.96%
|
5.48%
|
5.25%
|
4.78%
|
5.19%
|
5.63%
|
5.71%
|
Earnings before Tax (EBT)
1 |
3,941
|
-
|
-1,834
|
-
|
171
|
1,801
|
1,240
|
5,671
|
350
|
-
|
3,130
|
495
|
3,369
|
2,515
|
4,110
|
6,625
|
4,467
|
4,118
|
4,000
|
4,000
|
4,800
|
4,900
|
Net income
1 |
2,697
|
-9,599
|
-1,484
|
8,862
|
-314
|
1,248
|
458
|
3,723
|
-200
|
606
|
406
|
-310
|
2,340
|
1,777
|
1,811
|
3,588
|
2,791
|
2,711
|
2,650
|
2,850
|
3,300
|
3,200
|
Net margin
|
2.18%
|
-8.54%
|
-1.8%
|
7.24%
|
-0.57%
|
1.1%
|
0.78%
|
5.36%
|
-0.31%
|
0.78%
|
0.29%
|
-0.41%
|
2.79%
|
2.16%
|
2.08%
|
2.12%
|
3.18%
|
3.14%
|
3.02%
|
3.15%
|
3.61%
|
3.48%
|
EPS
|
41.42
|
-
|
-22.77
|
-
|
-4.810
|
19.14
|
7.020
|
57.04
|
-3.080
|
9.310
|
6.230
|
-4.750
|
-
|
27.21
|
27.73
|
54.94
|
42.72
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
21.00
|
-
|
5.000
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/11/19
|
29/05/20
|
04/11/20
|
12/05/21
|
04/11/21
|
04/11/21
|
08/02/22
|
10/05/22
|
05/08/22
|
08/11/22
|
08/11/22
|
08/02/23
|
12/05/23
|
09/08/23
|
06/11/23
|
06/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
61,676
|
58,441
|
53,350
|
69,027
|
73,052
|
70,712
|
66,810
|
61,913
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.865
x
|
2.256
x
|
2.249
x
|
2.72
x
|
2.748
x
|
2.01
x
|
1.717
x
|
1.453
x
|
Free Cash Flow
1 |
10,732
|
9,344
|
5,250
|
-14,326
|
1,478
|
6,753
|
9,737
|
10,727
|
ROE (net income / shareholders' equity)
|
11.3%
|
-8.5%
|
9.4%
|
5.9%
|
2.4%
|
8.66%
|
9.95%
|
10.9%
|
ROA (Net income/ Total Assets)
|
6%
|
3.15%
|
3.82%
|
3.88%
|
2.66%
|
4.77%
|
5.77%
|
6.7%
|
Assets
1 |
1,64,758
|
-2,19,190
|
1,93,163
|
1,39,832
|
91,694
|
1,91,660
|
2,07,399
|
2,10,448
|
Book Value Per Share
2 |
1,405
|
1,096
|
1,305
|
1,541
|
1,573
|
1,729
|
1,863
|
2,017
|
Cash Flow per Share
2 |
442.0
|
166.0
|
358.0
|
339.0
|
323.0
|
431.0
|
487.0
|
536.0
|
Capex
1 |
15,982
|
17,015
|
13,009
|
17,793
|
15,162
|
20,000
|
21,333
|
22,333
|
Capex / Sales
|
6.24%
|
7.2%
|
6.35%
|
7.36%
|
5.03%
|
5.82%
|
5.92%
|
5.92%
|
Announcement Date
|
09/05/19
|
29/05/20
|
12/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
1,616
JPY Average target price
2,100
JPY Spread / Average Target +29.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.02% | 672M | | +21.53% | 39.82B | | +66.63% | 10.77B | | +62.04% | 5.05B | | -14.64% | 2.85B | | +6.98% | 2.77B | | +33.25% | 2.61B | | +1.65% | 2.22B | | +89.14% | 1.98B | | -6.47% | 1.33B |
Engine & Powertrain Systems
|