Delayed
Japan Exchange
09:29:04 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,032
JPY
|
+0.78%
|
|
-0.48%
|
-3.55%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,50,511
|
2,50,118
|
2,95,107
|
2,12,839
|
1,89,378
|
1,75,638
|
-
|
-
|
Enterprise Value (EV)
1 |
13,46,716
|
15,22,225
|
15,14,824
|
18,16,268
|
17,19,731
|
1,75,638
|
1,75,638
|
1,75,638
|
P/E ratio
|
7.44
x
|
11.2
x
|
16.5
x
|
11.8
x
|
9.94
x
|
14.6
x
|
11.3
x
|
9.01
x
|
Yield
|
1.77%
|
2.48%
|
1.95%
|
2.42%
|
3.63%
|
3.91%
|
3.91%
|
3.91%
|
Capitalization / Revenue
|
1.07
x
|
1.03
x
|
1.28
x
|
0.93
x
|
0.83
x
|
0.77
x
|
0.74
x
|
0.71
x
|
EV / Revenue
|
1.07
x
|
1.03
x
|
1.28
x
|
0.93
x
|
0.83
x
|
0.77
x
|
0.74
x
|
0.71
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.95
x
|
0.96
x
|
1.1
x
|
0.99
x
|
0.83
x
|
0.76
x
|
0.73
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
2,21,691
|
2,06,709
|
1,91,628
|
1,71,644
|
1,71,694
|
1,71,522
|
-
|
-
|
Reference price
2 |
1,130
|
1,210
|
1,540
|
1,240
|
1,103
|
1,024
|
1,024
|
1,024
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,33,369
|
2,43,135
|
2,30,596
|
2,29,806
|
2,27,693
|
2,28,000
|
2,37,500
|
2,46,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
21,964
|
24,439
|
20,809
|
28,994
|
23,070
|
15,000
|
22,500
|
28,500
|
Operating Margin
|
9.41%
|
10.05%
|
9.02%
|
12.62%
|
10.13%
|
6.58%
|
9.47%
|
11.56%
|
Earnings before Tax (EBT)
|
15,662
|
25,245
|
21,677
|
29,375
|
23,885
|
-
|
-
|
-
|
Net income
1 |
28,877
|
20,654
|
17,668
|
19,476
|
19,035
|
12,000
|
15,500
|
19,500
|
Net margin
|
12.37%
|
8.49%
|
7.66%
|
8.47%
|
8.36%
|
5.26%
|
6.53%
|
7.91%
|
EPS
2 |
151.9
|
108.5
|
93.60
|
105.5
|
110.9
|
70.00
|
90.40
|
113.7
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
30.00
|
30.00
|
30.00
|
40.00
|
40.00
|
40.00
|
40.00
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,22,658
|
1,15,723
|
57,748
|
1,14,612
|
56,941
|
58,253
|
54,332
|
1,16,395
|
51,694
|
59,604
|
57,688
|
1,12,190
|
56,447
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
15,998
|
10,471
|
6,113
|
13,608
|
6,508
|
8,878
|
5,324
|
15,180
|
1,170
|
6,720
|
3,501
|
5,905
|
4,142
|
Operating Margin
|
13.04%
|
9.05%
|
10.59%
|
11.87%
|
11.43%
|
15.24%
|
9.8%
|
13.04%
|
2.26%
|
11.27%
|
6.07%
|
5.26%
|
7.34%
|
Earnings before Tax (EBT)
1 |
16,174
|
10,425
|
-
|
13,976
|
6,513
|
-
|
5,324
|
15,163
|
1,827
|
6,895
|
5,157
|
10,495
|
3,623
|
Net income
1 |
12,927
|
9,354
|
-
|
12,448
|
5,673
|
-
|
2,899
|
10,718
|
1,663
|
6,654
|
3,679
|
10,126
|
1,445
|
Net margin
|
10.54%
|
8.08%
|
-
|
10.86%
|
9.96%
|
-
|
5.34%
|
9.21%
|
3.22%
|
11.16%
|
6.38%
|
9.03%
|
2.56%
|
EPS
2 |
73.20
|
53.40
|
-
|
71.70
|
26.00
|
-
|
16.90
|
62.43
|
9.710
|
-
|
21.45
|
59.04
|
8.430
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/19
|
30/10/20
|
29/10/21
|
29/10/21
|
28/01/22
|
06/05/22
|
29/07/22
|
28/10/22
|
31/01/23
|
12/05/23
|
28/07/23
|
31/10/23
|
31/01/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
10,96,205
|
12,72,107
|
12,19,717
|
16,03,429
|
15,30,353
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.2%
|
8.1%
|
6.9%
|
8.8%
|
8.6%
|
5.2%
|
6.6%
|
7.9%
|
ROA (Net income/ Total Assets)
|
0.4%
|
0.44%
|
0.37%
|
0.62%
|
0.62%
|
0.3%
|
0.4%
|
0.6%
|
Assets
1 |
72,43,152
|
47,02,106
|
47,26,718
|
31,23,957
|
30,61,963
|
40,00,000
|
38,75,000
|
32,50,000
|
Book Value Per Share
2 |
1,193
|
1,254
|
1,396
|
1,250
|
1,324
|
1,349
|
1,400
|
1,473
|
Cash Flow per Share
|
263.0
|
250.0
|
242.0
|
262.0
|
266.0
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
1,024
JPY Average target price
950
JPY Spread / Average Target -7.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.55% | 1.12B | | +13.13% | 4.81B | | +1.11% | 2.59B | | +11.42% | 741M | | +8.20% | 542M | | -.--% | 314M | | -4.89% | 281M | | +3.89% | 238M | | +6.56% | 185M | | +22.90% | 183M |
Personal & Car Loans
|