Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,975
JPY
|
+0.89%
|
|
+0.99%
|
+14.42%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,63,559
|
4,07,008
|
3,79,665
|
3,06,757
|
3,44,486
|
5,07,696
|
-
|
-
|
Enterprise Value (EV)
1 |
4,38,680
|
4,77,424
|
4,47,152
|
3,88,058
|
4,31,220
|
5,78,654
|
5,78,079
|
5,75,479
|
P/E ratio
|
18.2
x
|
20.8
x
|
17.9
x
|
13.4
x
|
16.1
x
|
20.4
x
|
18.7
x
|
17.3
x
|
Yield
|
1.17%
|
1.37%
|
1.76%
|
2.11%
|
1.94%
|
1.87%
|
2.03%
|
2.18%
|
Capitalization / Revenue
|
0.63
x
|
0.7
x
|
0.66
x
|
0.51
x
|
0.52
x
|
0.75
x
|
0.73
x
|
0.7
x
|
EV / Revenue
|
0.76
x
|
0.82
x
|
0.78
x
|
0.64
x
|
0.65
x
|
0.86
x
|
0.83
x
|
0.8
x
|
EV / EBITDA
|
9.34
x
|
9.67
x
|
8.5
x
|
7.39
x
|
7.82
x
|
9.28
x
|
8.71
x
|
8.23
x
|
EV / FCF
|
32.8
x
|
39.3
x
|
58.7
x
|
44.9
x
|
39.1
x
|
45.9
x
|
37
x
|
29.3
x
|
FCF Yield
|
3.05%
|
2.55%
|
1.71%
|
2.23%
|
2.56%
|
2.18%
|
2.7%
|
3.42%
|
Price to Book
|
2.06
x
|
2.21
x
|
1.87
x
|
1.45
x
|
1.53
x
|
2.09
x
|
1.97
x
|
1.85
x
|
Nbr of stocks (in thousands)
|
1,33,269
|
1,33,227
|
1,33,263
|
1,29,488
|
1,28,348
|
1,27,722
|
-
|
-
|
Reference price
2 |
2,728
|
3,055
|
2,849
|
2,369
|
2,684
|
3,975
|
3,975
|
3,975
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,80,141
|
5,84,858
|
5,72,757
|
6,02,696
|
6,62,204
|
6,76,643
|
6,99,242
|
7,20,722
|
EBITDA
1 |
46,992
|
49,390
|
52,618
|
52,499
|
55,133
|
62,373
|
66,354
|
69,928
|
EBIT
1 |
29,511
|
31,035
|
32,949
|
31,410
|
32,935
|
37,284
|
39,914
|
42,737
|
Operating Margin
|
5.09%
|
5.31%
|
5.75%
|
5.21%
|
4.97%
|
5.51%
|
5.71%
|
5.93%
|
Earnings before Tax (EBT)
1 |
29,540
|
29,792
|
31,603
|
35,107
|
32,987
|
37,155
|
40,449
|
43,358
|
Net income
1 |
19,943
|
19,609
|
21,212
|
23,382
|
21,568
|
24,778
|
26,926
|
28,899
|
Net margin
|
3.44%
|
3.35%
|
3.7%
|
3.88%
|
3.26%
|
3.66%
|
3.85%
|
4.01%
|
EPS
2 |
149.6
|
147.2
|
159.2
|
176.7
|
167.1
|
194.7
|
212.7
|
230.3
|
Free Cash Flow
1 |
13,393
|
12,154
|
7,624
|
8,644
|
11,021
|
12,618
|
15,606
|
19,667
|
FCF margin
|
2.31%
|
2.08%
|
1.33%
|
1.43%
|
1.66%
|
1.86%
|
2.23%
|
2.73%
|
FCF Conversion (EBITDA)
|
28.5%
|
24.61%
|
14.49%
|
16.47%
|
19.99%
|
20.23%
|
23.52%
|
28.12%
|
FCF Conversion (Net income)
|
67.16%
|
61.98%
|
35.94%
|
36.97%
|
51.1%
|
50.92%
|
57.96%
|
68.05%
|
Dividend per Share
2 |
32.00
|
42.00
|
50.00
|
50.00
|
52.00
|
74.33
|
80.50
|
86.67
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,91,847
|
-
|
2,81,762
|
2,90,995
|
1,50,920
|
2,94,578
|
1,59,196
|
1,48,922
|
1,56,057
|
1,65,779
|
3,21,836
|
1,79,271
|
1,61,097
|
3,40,368
|
1,63,965
|
1,68,246
|
3,32,211
|
1,82,198
|
1,61,962
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,988
|
-
|
16,745
|
16,204
|
8,970
|
16,020
|
9,724
|
5,666
|
6,677
|
8,032
|
14,709
|
10,579
|
7,647
|
18,226
|
7,924
|
9,474
|
17,398
|
12,388
|
7,432
|
Operating Margin
|
5.14%
|
-
|
5.94%
|
5.57%
|
5.94%
|
5.44%
|
6.11%
|
3.8%
|
4.28%
|
4.85%
|
4.57%
|
5.9%
|
4.75%
|
5.35%
|
4.83%
|
5.63%
|
5.24%
|
6.8%
|
4.59%
|
Earnings before Tax (EBT)
|
14,561
|
-
|
16,491
|
-
|
-
|
16,983
|
10,443
|
7,681
|
6,731
|
-
|
14,926
|
10,723
|
-
|
-
|
7,945
|
-
|
17,950
|
12,444
|
-
|
Net income
1 |
9,502
|
-
|
10,875
|
10,337
|
6,754
|
11,115
|
7,039
|
5,228
|
4,251
|
5,547
|
9,798
|
7,028
|
4,742
|
-
|
4,964
|
6,726
|
11,690
|
8,394
|
4,508
|
Net margin
|
3.26%
|
-
|
3.86%
|
3.55%
|
4.48%
|
3.77%
|
4.42%
|
3.51%
|
2.72%
|
3.35%
|
3.04%
|
3.92%
|
2.94%
|
-
|
3.03%
|
4%
|
3.52%
|
4.61%
|
2.78%
|
EPS
2 |
71.30
|
-
|
81.62
|
-
|
50.67
|
83.40
|
53.07
|
-
|
32.83
|
42.84
|
75.67
|
54.36
|
37.11
|
-
|
38.88
|
-
|
91.55
|
65.71
|
38.49
|
Dividend per Share
|
21.00
|
21.00
|
22.00
|
28.00
|
-
|
25.00
|
-
|
-
|
-
|
-
|
26.00
|
-
|
-
|
-
|
-
|
-
|
37.00
|
-
|
-
|
Announcement Date
|
05/11/19
|
12/05/20
|
04/11/20
|
11/05/21
|
02/11/21
|
02/11/21
|
01/02/22
|
10/05/22
|
02/08/22
|
01/11/22
|
01/11/22
|
07/02/23
|
09/05/23
|
09/05/23
|
01/08/23
|
31/10/23
|
31/10/23
|
06/02/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
75,121
|
70,416
|
67,487
|
81,301
|
86,734
|
70,958
|
70,383
|
67,783
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.599
x
|
1.426
x
|
1.283
x
|
1.549
x
|
1.573
x
|
1.138
x
|
1.061
x
|
0.9693
x
|
Free Cash Flow
1 |
13,393
|
12,154
|
7,624
|
8,644
|
11,021
|
12,618
|
15,606
|
19,667
|
ROE (net income / shareholders' equity)
|
11.7%
|
10.9%
|
10.9%
|
11.3%
|
9.9%
|
10.7%
|
10.9%
|
11.1%
|
ROA (Net income/ Total Assets)
|
8.01%
|
8.28%
|
8.43%
|
7.6%
|
7.56%
|
7.4%
|
7.65%
|
8%
|
Assets
1 |
2,49,065
|
2,36,731
|
2,51,683
|
3,07,651
|
2,85,314
|
3,34,836
|
3,51,974
|
3,61,235
|
Book Value Per Share
2 |
1,327
|
1,385
|
1,526
|
1,631
|
1,758
|
1,898
|
2,015
|
2,143
|
Cash Flow per Share
2 |
281.0
|
285.0
|
307.0
|
336.0
|
339.0
|
390.0
|
417.0
|
441.0
|
Capex
1 |
25,928
|
27,287
|
37,829
|
34,711
|
31,190
|
36,875
|
35,325
|
33,175
|
Capex / Sales
|
4.47%
|
4.67%
|
6.6%
|
5.76%
|
4.71%
|
5.45%
|
5.05%
|
4.6%
|
Announcement Date
|
14/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
09/05/23
|
-
|
-
|
-
|
Last Close Price
3,975
JPY Average target price
4,458
JPY Spread / Average Target +12.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.42% | 3.32B | | -5.94% | 266B | | -3.51% | 93.75B | | -1.70% | 44.14B | | -1.60% | 39.92B | | +6.16% | 40.42B | | +7.31% | 39.47B | | -18.07% | 29.26B | | -7.67% | 28.39B | | +12.84% | 25.04B |
Other Food Processing
|