Delayed
Singapore S.E.
|
5-day change
|
1st Jan Change
|
- JPY
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
13,90,449
|
17,78,673
|
15,54,416
|
15,30,541
|
29,30,878
|
27,23,879
|
-
|
-
|
Enterprise Value (EV)
1 |
13,90,449
|
17,78,673
|
15,54,416
|
15,30,541
|
29,30,878
|
27,23,879
|
27,23,879
|
27,23,879
|
P/E ratio
|
6.76
x
|
11.6
x
|
11
x
|
16.5
x
|
17.8
x
|
12.1
x
|
11.3
x
|
11
x
|
Yield
|
4.37%
|
6.02%
|
4.27%
|
3.34%
|
2.35%
|
3.34%
|
3.56%
|
3.62%
|
Capitalization / Revenue
|
1.08
x
|
1.1
x
|
1.14
x
|
1.15
x
|
0.7
x
|
1.67
x
|
1.65
x
|
1.63
x
|
EV / Revenue
|
1.08
x
|
1.1
x
|
1.14
x
|
1.15
x
|
0.7
x
|
1.67
x
|
1.65
x
|
1.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-5,05,25,024
x
|
27,14,396
x
|
-
|
-21,71,371
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.52
x
|
0.66
x
|
0.53
x
|
0.49
x
|
0.87
x
|
0.79
x
|
0.76
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
30,37,240
|
30,59,293
|
30,17,111
|
30,02,827
|
29,98,034
|
29,54,316
|
-
|
-
|
Reference price
2 |
457.8
|
581.4
|
515.2
|
509.7
|
977.6
|
922.0
|
922.0
|
922.0
|
Announcement Date
|
08/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
12,87,800
|
16,17,235
|
13,63,890
|
13,35,577
|
41,57,294
|
16,28,942
|
16,54,567
|
16,66,691
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,48,261
|
2,30,671
|
2,26,623
|
1,49,474
|
2,73,850
|
3,82,606
|
4,29,071
|
4,25,833
|
Operating Margin
|
19.28%
|
14.26%
|
16.62%
|
11.19%
|
6.59%
|
23.49%
|
25.93%
|
25.55%
|
Earnings before Tax (EBT)
1 |
2,48,300
|
2,30,671
|
2,26,623
|
1,49,474
|
2,73,850
|
3,27,881
|
3,45,520
|
3,50,321
|
Net income
1 |
2,17,000
|
1,53,116
|
1,42,996
|
92,786
|
1,65,863
|
2,25,434
|
2,38,092
|
2,41,176
|
Net margin
|
16.85%
|
9.47%
|
10.48%
|
6.95%
|
3.99%
|
13.84%
|
14.39%
|
14.47%
|
EPS
2 |
67.76
|
50.11
|
46.68
|
30.86
|
54.97
|
76.33
|
81.44
|
83.45
|
Free Cash Flow
|
-27,520
|
6,55,274
|
-
|
-7,04,873
|
-
|
-
|
-
|
-
|
FCF margin
|
-2.14%
|
40.52%
|
-
|
-52.78%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
427.96%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
35.00
|
22.00
|
17.00
|
23.00
|
30.80
|
32.80
|
33.40
|
Announcement Date
|
08/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
9,33,391
|
-
|
7,84,381
|
3,50,965
|
3,40,784
|
-
|
2,99,028
|
3,17,958
|
-
|
3,93,658
|
3,24,933
|
-
|
3,48,913
|
15,57,140
|
19,06,053
|
4,00,200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
2,65,438
|
-
|
97,000
|
80,100
|
-
|
-
|
11,733
|
-
|
43,217
|
83,566
|
-
|
-
|
46,310
|
-
|
1,03,045
|
78,711
|
Operating Margin
|
-
|
28.44%
|
-
|
12.37%
|
22.82%
|
-
|
-
|
3.92%
|
-
|
-
|
21.23%
|
-
|
-
|
13.27%
|
-
|
5.41%
|
19.67%
|
Earnings before Tax (EBT)
1 |
-
|
2,65,438
|
-
|
97,000
|
80,100
|
49,523
|
-
|
11,733
|
31,484
|
43,217
|
83,566
|
22,691
|
-
|
46,310
|
56,735
|
1,03,045
|
78,700
|
Net income
1 |
-
|
2,10,158
|
-
|
51,700
|
60,333
|
30,963
|
-
|
1,696
|
16,771
|
18,467
|
66,944
|
7,375
|
-
|
23,331
|
35,232
|
58,563
|
50,550
|
Net margin
|
-
|
22.52%
|
-
|
6.59%
|
17.19%
|
9.09%
|
-
|
0.57%
|
5.27%
|
-
|
17.01%
|
2.27%
|
-
|
6.69%
|
2.26%
|
3.07%
|
12.63%
|
EPS
2 |
-
|
68.87
|
-
|
16.76
|
19.66
|
10.28
|
-
|
0.5600
|
5.570
|
6.130
|
22.27
|
2.460
|
-
|
7.710
|
11.63
|
19.34
|
16.74
|
Dividend per Share
|
5.000
|
20.00
|
15.00
|
8.000
|
-
|
14.00
|
14.00
|
-
|
5.000
|
5.000
|
-
|
12.00
|
12.00
|
-
|
8.000
|
8.000
|
-
|
Announcement Date
|
08/05/20
|
28/10/20
|
27/04/21
|
29/10/21
|
01/02/22
|
26/04/22
|
26/04/22
|
03/08/22
|
02/11/22
|
02/11/22
|
01/02/23
|
26/04/23
|
26/04/23
|
01/08/23
|
27/10/23
|
27/10/23
|
31/01/24
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-27,520
|
6,55,274
|
-
|
-7,04,873
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.2%
|
5.7%
|
5.1%
|
3.1%
|
5.1%
|
6.68%
|
6.9%
|
6.76%
|
ROA (Net income/ Total Assets)
|
0.58%
|
-
|
-
|
-
|
0.53%
|
0.4%
|
0.3%
|
0.2%
|
Assets
1 |
3,71,35,279
|
-
|
-
|
-
|
3,11,67,296
|
5,63,58,403
|
7,93,64,054
|
12,05,88,089
|
Book Value Per Share
2 |
873.0
|
880.0
|
966.0
|
1,048
|
1,128
|
1,171
|
1,220
|
1,276
|
Cash Flow per Share
|
87.60
|
71.00
|
66.10
|
51.30
|
75.30
|
-
|
-
|
-
|
Capex
|
11,577
|
10,496
|
8,770
|
10,053
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.9%
|
0.65%
|
0.64%
|
0.75%
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/05/20
|
27/04/21
|
26/04/22
|
26/04/23
|
26/04/24
|
-
|
-
|
-
|
Average target price
925.2
JPY Spread / Average Target +0.35% Consensus |