Delayed
Japan Exchange
11:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,234
JPY
|
-0.08%
|
|
-9.86%
|
-4.93%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
70,543
|
46,251
|
76,697
|
80,391
|
94,415
|
84,493
|
-
|
-
|
Enterprise Value (EV)
1 |
69,608
|
38,084
|
81,492
|
87,655
|
1,02,209
|
87,914
|
67,837
|
67,059
|
P/E ratio
|
-8.87
x
|
16.7
x
|
45
x
|
10.2
x
|
12.1
x
|
10.7
x
|
10.4
x
|
9.01
x
|
Yield
|
2.27%
|
3.55%
|
2.23%
|
2.3%
|
2.17%
|
2.57%
|
2.67%
|
2.85%
|
Capitalization / Revenue
|
0.57
x
|
0.39
x
|
0.66
x
|
0.57
x
|
0.51
x
|
0.48
x
|
0.45
x
|
0.42
x
|
EV / Revenue
|
0.57
x
|
0.32
x
|
0.7
x
|
0.62
x
|
0.55
x
|
0.48
x
|
0.36
x
|
0.33
x
|
EV / EBITDA
|
6.99
x
|
4.83
x
|
12
x
|
7.02
x
|
5.06
x
|
4.17
x
|
3.84
x
|
3.31
x
|
EV / FCF
|
-3.03
x
|
846
x
|
26.4
x
|
-33.4
x
|
-50.7
x
|
727
x
|
13
x
|
9.31
x
|
FCF Yield
|
-33%
|
0.12%
|
3.78%
|
-2.99%
|
-1.97%
|
0.14%
|
7.67%
|
10.7%
|
Price to Book
|
0.89
x
|
0.61
x
|
0.88
x
|
0.87
x
|
0.96
x
|
0.79
x
|
0.73
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
69,637
|
68,419
|
68,419
|
68,418
|
68,417
|
68,416
|
-
|
-
|
Reference price
2 |
1,013
|
676.0
|
1,121
|
1,175
|
1,380
|
1,235
|
1,235
|
1,235
|
Announcement Date
|
10/05/19
|
18/05/20
|
13/05/21
|
11/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,22,860
|
1,19,675
|
1,16,073
|
1,42,198
|
1,84,725
|
1,81,643
|
1,89,834
|
2,01,865
|
EBITDA
1 |
9,963
|
7,885
|
6,818
|
12,482
|
20,219
|
17,288
|
17,682
|
20,264
|
EBIT
1 |
5,473
|
2,549
|
1,573
|
6,427
|
12,676
|
8,904
|
10,188
|
11,926
|
Operating Margin
|
4.45%
|
2.13%
|
1.36%
|
4.52%
|
6.86%
|
4.9%
|
5.37%
|
5.91%
|
Earnings before Tax (EBT)
1 |
-5,961
|
3,666
|
2,752
|
9,587
|
9,970
|
10,582
|
10,958
|
12,711
|
Net income
1 |
-7,953
|
2,812
|
1,703
|
7,902
|
7,814
|
8,253
|
8,125
|
9,381
|
Net margin
|
-6.47%
|
2.35%
|
1.47%
|
5.56%
|
4.23%
|
4.54%
|
4.28%
|
4.65%
|
EPS
2 |
-114.2
|
40.59
|
24.90
|
115.5
|
114.2
|
120.6
|
118.7
|
137.1
|
Free Cash Flow
1 |
-22,959
|
45
|
3,081
|
-2,625
|
-2,014
|
121
|
5,200
|
7,200
|
FCF margin
|
-18.69%
|
0.04%
|
2.65%
|
-1.85%
|
-1.09%
|
0.07%
|
2.74%
|
3.57%
|
FCF Conversion (EBITDA)
|
-
|
0.57%
|
45.19%
|
-
|
-
|
31.24%
|
29.41%
|
35.53%
|
FCF Conversion (Net income)
|
-
|
1.6%
|
180.92%
|
-
|
-
|
1.47%
|
64%
|
76.75%
|
Dividend per Share
2 |
23.00
|
24.00
|
25.00
|
27.00
|
30.00
|
33.00
|
33.00
|
35.17
|
Announcement Date
|
10/05/19
|
18/05/20
|
13/05/21
|
11/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
59,813
|
59,862
|
53,600
|
33,880
|
65,075
|
37,685
|
39,438
|
41,014
|
46,614
|
87,628
|
49,644
|
47,453
|
-
|
44,910
|
47,645
|
92,555
|
46,196
|
42,892
|
89,088
|
43,739
|
46,654
|
92,985
|
50,360
|
51,498
|
1,03,119
|
1,07,818
|
1,13,931
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,925
|
-
|
3,622
|
4,153
|
-
|
5,099
|
5,235
|
-
|
-
|
-
|
EBIT
1 |
1,963
|
586
|
608
|
1,103
|
1,739
|
1,916
|
2,772
|
2,528
|
3,419
|
5,947
|
3,753
|
2,976
|
-
|
2,284
|
3,405
|
5,689
|
2,257
|
958
|
3,215
|
1,615
|
2,230
|
4,191
|
3,004
|
2,943
|
5,950
|
6,011
|
6,950
|
Operating Margin
|
3.28%
|
0.98%
|
1.13%
|
3.26%
|
2.67%
|
5.08%
|
7.03%
|
6.16%
|
7.33%
|
6.79%
|
7.56%
|
6.27%
|
-
|
5.09%
|
7.15%
|
6.15%
|
4.89%
|
2.23%
|
3.61%
|
3.69%
|
4.78%
|
4.51%
|
5.96%
|
5.71%
|
5.77%
|
5.58%
|
6.1%
|
Earnings before Tax (EBT)
1 |
2,806
|
-
|
982
|
1,782
|
2,852
|
3,246
|
3,489
|
4,236
|
-
|
4,417
|
3,609
|
-
|
-
|
3,481
|
4,087
|
7,568
|
2,193
|
821
|
-
|
2,390
|
2,451
|
-
|
3,417
|
3,133
|
-
|
-
|
-
|
Net income
1 |
2,102
|
-
|
650
|
1,408
|
2,361
|
2,756
|
2,785
|
3,589
|
-791
|
2,798
|
3,528
|
1,488
|
-
|
3,409
|
2,643
|
6,052
|
1,953
|
248
|
2,201
|
1,897
|
1,946
|
3,843
|
2,719
|
2,491
|
5,210
|
5,299
|
6,010
|
Net margin
|
3.51%
|
-
|
1.21%
|
4.16%
|
3.63%
|
7.31%
|
7.06%
|
8.75%
|
-1.7%
|
3.19%
|
7.11%
|
3.14%
|
-
|
7.59%
|
5.55%
|
6.54%
|
4.23%
|
0.58%
|
2.47%
|
4.34%
|
4.17%
|
4.13%
|
5.4%
|
4.84%
|
5.05%
|
4.91%
|
5.28%
|
EPS
2 |
30.20
|
-
|
9.500
|
20.59
|
34.52
|
40.28
|
40.70
|
52.46
|
-11.55
|
40.91
|
51.56
|
21.75
|
-
|
49.84
|
38.63
|
88.47
|
28.54
|
3.630
|
-
|
25.54
|
28.82
|
56.00
|
35.20
|
36.40
|
76.00
|
72.00
|
81.00
|
Dividend per Share
|
12.00
|
-
|
12.00
|
-
|
13.00
|
-
|
-
|
-
|
-
|
14.00
|
-
|
-
|
16.00
|
-
|
-
|
16.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/19
|
18/05/20
|
10/11/20
|
09/11/21
|
09/11/21
|
10/02/22
|
11/05/22
|
08/08/22
|
07/11/22
|
07/11/22
|
08/02/23
|
09/05/23
|
09/05/23
|
09/08/23
|
08/11/23
|
08/11/23
|
09/02/24
|
09/05/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
4,795
|
7,264
|
7,794
|
-
|
-
|
-
|
Net Cash position
1 |
935
|
8,167
|
-
|
-
|
-
|
12,348
|
16,656
|
17,435
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.7033
x
|
0.582
x
|
0.3855
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-22,959
|
45
|
3,081
|
-2,625
|
-2,014
|
121
|
5,200
|
7,200
|
ROE (net income / shareholders' equity)
|
-9.2%
|
3.6%
|
2.09%
|
8.8%
|
8.2%
|
7.9%
|
7.41%
|
8.14%
|
ROA (Net income/ Total Assets)
|
4.83%
|
2.59%
|
1.15%
|
5.27%
|
8.42%
|
5.71%
|
4.2%
|
4.8%
|
Assets
1 |
-1,64,813
|
1,08,409
|
1,47,714
|
1,49,930
|
92,780
|
1,44,439
|
1,93,452
|
1,95,443
|
Book Value Per Share
2 |
1,137
|
1,105
|
1,274
|
1,351
|
1,445
|
1,621
|
1,703
|
1,786
|
Cash Flow per Share
2 |
-49.70
|
118.0
|
102.0
|
204.0
|
224.0
|
222.0
|
249.0
|
305.0
|
Capex
1 |
7,922
|
6,886
|
5,922
|
7,889
|
11,200
|
16,200
|
10,667
|
9,667
|
Capex / Sales
|
6.45%
|
5.75%
|
5.1%
|
5.55%
|
6.06%
|
8.92%
|
5.62%
|
4.79%
|
Announcement Date
|
10/05/19
|
18/05/20
|
13/05/21
|
11/05/22
|
09/05/23
|
09/05/24
|
-
|
-
|
Last Close Price
1,235
JPY Average target price
1,440
JPY Spread / Average Target +16.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.93% | 541M | | +161.04% | 5.02B | | +1.10% | 2.91B | | -0.95% | 2.85B | | +97.24% | 1.25B | | -29.78% | 1.13B | | +46.92% | 1.09B | | -9.49% | 989M | | -14.97% | 912M | | -12.23% | 793M |
Electrical Component
|