Delayed
Japan Exchange
09:11:47 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
20,930
JPY
|
+1.11%
|
|
-1.69%
|
+10.88%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,04,284
|
16,38,875
|
24,17,263
|
17,34,476
|
18,00,278
|
23,39,346
|
-
|
-
|
Enterprise Value (EV)
1 |
15,10,606
|
14,94,740
|
23,09,055
|
16,96,775
|
18,14,948
|
22,73,422
|
22,64,401
|
22,20,178
|
P/E ratio
|
23.5
x
|
22.9
x
|
26.2
x
|
17.9
x
|
18.9
x
|
25.1
x
|
22.8
x
|
21.4
x
|
Yield
|
0.68%
|
0.74%
|
0.57%
|
0.91%
|
0.92%
|
0.72%
|
0.76%
|
0.79%
|
Capitalization / Revenue
|
2.64
x
|
2.55
x
|
3.37
x
|
2.14
x
|
1.9
x
|
2.6
x
|
2.44
x
|
2.32
x
|
EV / Revenue
|
2.48
x
|
2.33
x
|
3.22
x
|
2.09
x
|
1.91
x
|
2.52
x
|
2.36
x
|
2.2
x
|
EV / EBITDA
|
13.1
x
|
12.1
x
|
14.8
x
|
10.5
x
|
10.9
x
|
14
x
|
12.7
x
|
11.8
x
|
EV / FCF
|
29.5
x
|
19
x
|
18
x
|
-49.3
x
|
-44.1
x
|
62.5
x
|
59
x
|
47.8
x
|
FCF Yield
|
3.39%
|
5.27%
|
5.57%
|
-2.03%
|
-2.27%
|
1.6%
|
1.69%
|
2.09%
|
Price to Book
|
3.21
x
|
2.93
x
|
3.76
x
|
2.37
x
|
2.2
x
|
2.62
x
|
2.39
x
|
2.19
x
|
Nbr of stocks (in thousands)
|
1,12,188
|
1,12,406
|
1,12,824
|
1,12,922
|
1,13,012
|
1,13,012
|
-
|
-
|
Reference price
2 |
14,300
|
14,580
|
21,425
|
15,360
|
15,930
|
20,700
|
20,700
|
20,700
|
Announcement Date
|
08/04/19
|
06/04/20
|
31/03/21
|
31/03/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,08,131
|
6,42,273
|
7,16,900
|
8,11,581
|
9,48,094
|
9,01,244
|
9,57,865
|
10,10,471
|
EBITDA
1 |
1,14,997
|
1,24,039
|
1,55,518
|
1,62,055
|
1,66,262
|
1,62,112
|
1,77,933
|
1,88,864
|
EBIT
1 |
1,00,779
|
1,07,478
|
1,37,687
|
1,38,270
|
1,40,076
|
1,35,590
|
1,49,400
|
1,59,112
|
Operating Margin
|
16.57%
|
16.73%
|
19.21%
|
17.04%
|
14.77%
|
15.04%
|
15.6%
|
15.75%
|
Earnings before Tax (EBT)
1 |
1,00,490
|
1,05,069
|
1,30,696
|
1,41,779
|
1,38,913
|
1,38,676
|
1,50,072
|
1,59,857
|
Net income
1 |
68,180
|
71,395
|
92,114
|
96,724
|
95,129
|
93,217
|
1,02,559
|
1,09,456
|
Net margin
|
11.21%
|
11.12%
|
12.85%
|
11.92%
|
10.03%
|
10.34%
|
10.71%
|
10.83%
|
EPS
2 |
608.0
|
635.4
|
817.0
|
856.7
|
841.9
|
823.9
|
906.4
|
967.3
|
Free Cash Flow
1 |
51,240
|
78,834
|
1,28,556
|
-34,415
|
-41,140
|
36,355
|
38,366
|
46,433
|
FCF margin
|
8.43%
|
12.27%
|
17.93%
|
-4.24%
|
-4.34%
|
4.03%
|
4.01%
|
4.6%
|
FCF Conversion (EBITDA)
|
44.56%
|
63.56%
|
82.66%
|
-
|
-
|
22.43%
|
21.56%
|
24.59%
|
FCF Conversion (Net income)
|
75.15%
|
110.42%
|
139.56%
|
-
|
-
|
39%
|
37.41%
|
42.42%
|
Dividend per Share
2 |
97.00
|
108.0
|
123.0
|
140.0
|
146.0
|
149.9
|
157.4
|
164.2
|
Announcement Date
|
08/04/19
|
06/04/20
|
31/03/21
|
31/03/22
|
09/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,21,598
|
3,20,675
|
3,62,481
|
1,99,102
|
4,14,563
|
1,91,596
|
2,05,422
|
2,16,648
|
2,06,422
|
4,23,070
|
3,16,325
|
2,18,504
|
1,98,310
|
4,16,814
|
2,46,932
|
2,37,975
|
2,33,550
|
2,09,750
|
2,59,250
|
2,46,500
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,251
|
-
|
-
|
-
|
-
|
EBIT
1 |
55,577
|
51,901
|
80,596
|
34,727
|
77,515
|
30,453
|
30,302
|
-
|
32,133
|
69,050
|
45,029
|
32,973
|
22,200
|
55,173
|
42,692
|
37,698
|
41,000
|
28,000
|
45,500
|
42,500
|
Operating Margin
|
17.28%
|
16.18%
|
22.23%
|
17.44%
|
18.7%
|
15.89%
|
14.75%
|
-
|
15.57%
|
16.32%
|
14.24%
|
15.09%
|
11.19%
|
13.24%
|
17.29%
|
15.84%
|
17.56%
|
13.35%
|
17.55%
|
17.24%
|
Earnings before Tax (EBT)
|
54,864
|
-
|
73,647
|
-
|
78,959
|
31,495
|
-
|
-
|
-
|
-
|
-
|
33,180
|
-
|
56,594
|
44,179
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
36,847
|
-
|
49,764
|
24,783
|
53,891
|
21,849
|
20,984
|
24,942
|
26,520
|
-
|
28,594
|
22,913
|
15,130
|
38,043
|
30,492
|
25,872
|
27,100
|
19,250
|
31,850
|
26,750
|
Net margin
|
11.46%
|
-
|
13.73%
|
12.45%
|
13%
|
11.4%
|
10.22%
|
11.51%
|
12.85%
|
-
|
9.04%
|
10.49%
|
7.63%
|
9.13%
|
12.35%
|
10.87%
|
11.6%
|
9.18%
|
12.29%
|
10.85%
|
EPS
2 |
328.1
|
-
|
441.7
|
219.5
|
477.4
|
193.5
|
185.8
|
-
|
234.7
|
-
|
253.0
|
202.8
|
133.9
|
336.6
|
269.8
|
205.0
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
54.00
|
-
|
57.00
|
70.00
|
70.00
|
-
|
70.00
|
-
|
73.00
|
73.00
|
73.00
|
-
|
75.00
|
75.00
|
-
|
75.00
|
-
|
77.00
|
-
|
77.00
|
Announcement Date
|
02/10/19
|
06/04/20
|
02/10/20
|
30/09/21
|
30/09/21
|
24/12/21
|
31/03/22
|
01/07/22
|
30/09/22
|
30/09/22
|
09/05/23
|
08/08/23
|
10/11/23
|
10/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
14,670
|
-
|
-
|
-
|
Net Cash position
1 |
93,678
|
1,44,135
|
1,08,208
|
37,701
|
-
|
65,924
|
74,945
|
1,19,168
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.0882
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
51,240
|
78,834
|
1,28,556
|
-34,415
|
-41,140
|
36,355
|
38,367
|
46,433
|
ROE (net income / shareholders' equity)
|
14.5%
|
13.5%
|
15.3%
|
14.1%
|
12.3%
|
11%
|
11.1%
|
10.8%
|
ROA (Net income/ Total Assets)
|
17.6%
|
16.8%
|
17.2%
|
14.8%
|
8.98%
|
9.22%
|
9.47%
|
9.47%
|
Assets
1 |
3,86,968
|
4,24,546
|
5,35,776
|
6,51,507
|
10,58,801
|
10,10,926
|
10,82,498
|
11,55,701
|
Book Value Per Share
2 |
4,453
|
4,984
|
5,691
|
6,490
|
7,239
|
7,889
|
8,646
|
9,458
|
Cash Flow per Share
2 |
735.0
|
783.0
|
975.0
|
1,067
|
1,074
|
1,358
|
1,068
|
1,118
|
Capex
1 |
32,237
|
17,482
|
22,323
|
1,01,454
|
1,17,328
|
1,00,786
|
88,929
|
91,250
|
Capex / Sales
|
5.3%
|
2.72%
|
3.11%
|
12.5%
|
12.38%
|
11.18%
|
9.28%
|
9.03%
|
Announcement Date
|
08/04/19
|
06/04/20
|
31/03/21
|
31/03/22
|
09/05/23
|
-
|
-
|
-
|
Last Close Price
20,700
JPY Average target price
21,931
JPY Spread / Average Target +5.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.88% | 15.25B | | -15.95% | 4.52B | | -9.89% | 2.57B | | +8.31% | 1.78B | | +19.60% | 1.12B | | +27.75% | 882M | | +19.97% | 820M | | -0.22% | 588M | | -12.65% | 502M | | +14.36% | 243M |
Other Home Furnishings Retailers
|