Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5,180
JPY
|
-1.33%
|
|
-0.58%
|
+0.78%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,92,643
|
1,68,050
|
1,82,054
|
1,94,008
|
1,80,687
|
1,76,930
|
-
|
-
|
Enterprise Value (EV)
1 |
1,63,233
|
1,39,818
|
1,52,065
|
1,65,266
|
1,52,718
|
1,76,930
|
1,76,930
|
1,76,930
|
P/E ratio
|
26.7
x
|
29.9
x
|
28.5
x
|
25.6
x
|
23.5
x
|
22.4
x
|
21.7
x
|
21.1
x
|
Yield
|
3.55%
|
4.17%
|
3.94%
|
3.79%
|
4.16%
|
4.34%
|
4.44%
|
4.54%
|
Capitalization / Revenue
|
3.25
x
|
3.24
x
|
3.55
x
|
3.17
x
|
2.89
x
|
2.79
x
|
2.72
x
|
2.65
x
|
EV / Revenue
|
3.25
x
|
3.24
x
|
3.55
x
|
3.17
x
|
2.89
x
|
2.79
x
|
2.72
x
|
2.65
x
|
EV / EBITDA
|
13.9
x
|
17.2
x
|
18.1
x
|
16.8
x
|
-
|
14
x
|
13.5
x
|
13.1
x
|
EV / FCF
|
23.5
x
|
28.7
x
|
21
x
|
34.7
x
|
27.2
x
|
23.4
x
|
23.6
x
|
22.6
x
|
FCF Yield
|
4.26%
|
3.48%
|
4.77%
|
2.88%
|
3.68%
|
4.27%
|
4.24%
|
4.43%
|
Price to Book
|
3.65
x
|
3.23
x
|
3.51
x
|
3.73
x
|
3.42
x
|
3.34
x
|
3.32
x
|
3.29
x
|
Nbr of stocks (in thousands)
|
34,157
|
34,157
|
34,156
|
34,156
|
34,156
|
34,156
|
-
|
-
|
Reference price
2 |
5,640
|
4,920
|
5,330
|
5,680
|
5,290
|
5,180
|
5,180
|
5,180
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
59,252
|
51,841
|
51,272
|
61,143
|
62,552
|
63,400
|
65,150
|
66,700
|
EBITDA
1 |
13,810
|
9,759
|
10,051
|
11,566
|
-
|
12,680
|
13,080
|
13,480
|
EBIT
1 |
11,992
|
8,060
|
8,557
|
10,115
|
11,024
|
11,400
|
11,750
|
12,100
|
Operating Margin
|
20.24%
|
15.55%
|
16.69%
|
16.54%
|
17.62%
|
17.98%
|
18.04%
|
18.14%
|
Earnings before Tax (EBT)
|
11,033
|
8,233
|
8,966
|
11,161
|
11,298
|
-
|
-
|
-
|
Net income
1 |
7,226
|
5,618
|
6,383
|
7,589
|
7,673
|
7,900
|
8,150
|
8,400
|
Net margin
|
12.2%
|
10.84%
|
12.45%
|
12.41%
|
12.27%
|
12.46%
|
12.51%
|
12.59%
|
EPS
2 |
211.6
|
164.5
|
186.9
|
222.2
|
224.7
|
231.3
|
238.6
|
245.9
|
Free Cash Flow
1 |
8,197
|
5,856
|
8,687
|
5,590
|
6,650
|
7,558
|
7,505
|
7,835
|
FCF margin
|
13.83%
|
11.3%
|
16.94%
|
9.14%
|
10.63%
|
11.92%
|
11.52%
|
11.75%
|
FCF Conversion (EBITDA)
|
59.36%
|
60.01%
|
86.43%
|
48.33%
|
-
|
59.61%
|
57.38%
|
58.12%
|
FCF Conversion (Net income)
|
113.44%
|
104.24%
|
136.1%
|
73.66%
|
86.67%
|
95.67%
|
92.09%
|
93.27%
|
Dividend per Share
2 |
200.0
|
205.0
|
210.0
|
215.0
|
220.0
|
225.0
|
230.0
|
235.0
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
07/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
27,789
|
25,860
|
15,571
|
30,161
|
15,731
|
-
|
16,208
|
30,896
|
15,986
|
-
|
16,614
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,068
|
4,529
|
2,773
|
5,229
|
2,730
|
2,156
|
3,329
|
5,750
|
3,031
|
2,243
|
3,534
|
Operating Margin
|
18.24%
|
17.51%
|
17.81%
|
17.34%
|
17.35%
|
-
|
20.54%
|
18.61%
|
18.96%
|
-
|
21.27%
|
Earnings before Tax (EBT)
1 |
5,134
|
4,627
|
2,824
|
6,288
|
2,607
|
-
|
3,356
|
5,807
|
3,156
|
-
|
3,573
|
Net income
1 |
2,398
|
2,004
|
856
|
2,982
|
1,671
|
-
|
1,180
|
2,672
|
2,023
|
-
|
1,006
|
Net margin
|
8.63%
|
7.75%
|
5.5%
|
9.89%
|
10.62%
|
-
|
7.28%
|
8.65%
|
12.65%
|
-
|
6.06%
|
EPS
2 |
70.22
|
58.67
|
25.09
|
87.31
|
48.94
|
-
|
34.56
|
78.23
|
59.25
|
-
|
29.46
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
13/05/20
|
30/04/21
|
08/02/22
|
11/05/22
|
04/08/22
|
10/11/22
|
07/02/23
|
10/05/23
|
07/08/23
|
07/11/23
|
08/02/24
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
29,410
|
28,232
|
29,989
|
28,742
|
27,969
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,197
|
5,856
|
8,687
|
5,590
|
6,650
|
7,558
|
7,505
|
7,835
|
ROE (net income / shareholders' equity)
|
13.8%
|
10.7%
|
12.3%
|
14.6%
|
14.6%
|
14.9%
|
15.3%
|
15.7%
|
ROA (Net income/ Total Assets)
|
14.7%
|
10.1%
|
11.2%
|
13.2%
|
14.7%
|
10.2%
|
10.6%
|
10.9%
|
Assets
1 |
49,015
|
55,683
|
57,093
|
57,333
|
52,317
|
77,451
|
76,887
|
77,064
|
Book Value Per Share
2 |
1,544
|
1,522
|
1,520
|
1,524
|
1,546
|
1,553
|
1,562
|
1,574
|
Cash Flow per Share
|
264.0
|
213.0
|
230.0
|
264.0
|
259.0
|
-
|
-
|
-
|
Capex
1 |
1,994
|
1,456
|
539
|
605
|
974
|
1,250
|
1,300
|
1,350
|
Capex / Sales
|
3.37%
|
2.81%
|
1.05%
|
0.99%
|
1.56%
|
1.97%
|
2%
|
2.02%
|
Announcement Date
|
07/11/19
|
05/11/20
|
09/11/21
|
10/11/22
|
07/11/23
|
-
|
-
|
-
|
Last Close Price
5,180
JPY Average target price
5,730
JPY Spread / Average Target +10.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.78% | 1.16B | | -1.44% | 254B | | +12.81% | 19.89B | | +0.38% | 11.16B | | -6.60% | 10.38B | | +16.34% | 7.63B | | +10.15% | 5.97B | | +1.12% | 4.65B | | -17.29% | 3.81B | | -5.06% | 3.54B |
Cosmetics & Perfumes
|