Market Closed -
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
2,382
JPY
|
-0.25%
|
|
+1.06%
|
+1.45%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,03,242
|
1,23,262
|
1,75,368
|
1,10,650
|
1,10,603
|
1,19,704
|
-
|
-
|
Enterprise Value (EV)
1 |
1,17,552
|
1,34,303
|
1,84,551
|
1,18,718
|
1,25,149
|
1,24,193
|
1,42,604
|
1,31,404
|
P/E ratio
|
12.5
x
|
14
x
|
12.4
x
|
11.4
x
|
24.5
x
|
15.5
x
|
14.1
x
|
13.8
x
|
Yield
|
2.92%
|
2.45%
|
2.44%
|
2.95%
|
2.95%
|
2.82%
|
2.73%
|
2.73%
|
Capitalization / Revenue
|
0.25
x
|
0.29
x
|
0.4
x
|
0.26
x
|
0.26
x
|
0.26
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.28
x
|
0.32
x
|
0.43
x
|
0.28
x
|
0.29
x
|
0.28
x
|
0.31
x
|
0.28
x
|
EV / EBITDA
|
5.44
x
|
5.29
x
|
5.88
x
|
5.03
x
|
5.95
x
|
5.32
x
|
5.55
x
|
4.75
x
|
EV / FCF
|
27.7
x
|
15
x
|
12.4
x
|
-17
x
|
-37.1
x
|
20.5
x
|
-3,704
x
|
9.48
x
|
FCF Yield
|
3.6%
|
6.65%
|
8.06%
|
-5.87%
|
-2.69%
|
4.88%
|
-0.03%
|
10.5%
|
Price to Book
|
1.2
x
|
1.36
x
|
1.69
x
|
0.99
x
|
0.98
x
|
0.97
x
|
0.97
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
50,264
|
50,249
|
50,249
|
50,250
|
50,251
|
50,254
|
-
|
-
|
Reference price
2 |
2,054
|
2,453
|
3,490
|
2,202
|
2,201
|
2,382
|
2,382
|
2,382
|
Announcement Date
|
13/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,13,023
|
4,18,060
|
4,33,572
|
4,19,591
|
4,30,740
|
4,48,429
|
4,61,468
|
4,75,222
|
EBITDA
1 |
21,627
|
25,365
|
31,398
|
23,605
|
21,020
|
23,331
|
25,700
|
27,684
|
EBIT
1 |
13,168
|
15,636
|
21,475
|
12,966
|
9,725
|
11,820
|
12,684
|
13,131
|
Operating Margin
|
3.19%
|
3.74%
|
4.95%
|
3.09%
|
2.26%
|
2.64%
|
2.75%
|
2.76%
|
Earnings before Tax (EBT)
1 |
13,944
|
15,338
|
21,916
|
15,106
|
5,900
|
13,427
|
13,325
|
13,772
|
Net income
1 |
8,287
|
8,823
|
14,165
|
9,718
|
4,505
|
7,489
|
8,482
|
8,702
|
Net margin
|
2.01%
|
2.11%
|
3.27%
|
2.32%
|
1.05%
|
1.67%
|
1.84%
|
1.83%
|
EPS
2 |
164.8
|
175.6
|
281.9
|
193.4
|
89.66
|
149.0
|
168.8
|
173.2
|
Free Cash Flow
1 |
4,237
|
8,926
|
14,884
|
-6,974
|
-3,370
|
6,059
|
-38.5
|
13,858
|
FCF margin
|
1.03%
|
2.14%
|
3.43%
|
-1.66%
|
-0.78%
|
1.35%
|
-0.01%
|
2.92%
|
FCF Conversion (EBITDA)
|
19.59%
|
35.19%
|
47.4%
|
-
|
-
|
25.97%
|
-
|
50.06%
|
FCF Conversion (Net income)
|
51.13%
|
101.17%
|
105.08%
|
-
|
-
|
80.91%
|
-
|
159.24%
|
Dividend per Share
2 |
60.00
|
60.00
|
85.00
|
65.00
|
65.00
|
65.00
|
65.00
|
65.00
|
Announcement Date
|
13/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,06,400
|
2,12,226
|
1,05,165
|
2,09,728
|
1,10,386
|
99,477
|
1,04,451
|
1,07,263
|
2,11,714
|
1,16,674
|
1,02,352
|
1,09,283
|
1,13,452
|
2,22,735
|
1,19,832
|
1,05,862
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,531
|
11,148
|
3,284
|
7,995
|
3,521
|
1,450
|
3,405
|
2,066
|
5,471
|
3,291
|
963
|
3,607
|
3,222
|
6,829
|
3,562
|
1,429
|
Operating Margin
|
3.65%
|
5.25%
|
3.12%
|
3.81%
|
3.19%
|
1.46%
|
3.26%
|
1.93%
|
2.58%
|
2.82%
|
0.94%
|
3.3%
|
2.84%
|
3.07%
|
2.97%
|
1.35%
|
Earnings before Tax (EBT)
|
10,224
|
11,147
|
-
|
8,947
|
4,002
|
-
|
3,615
|
-
|
5,760
|
3,443
|
-
|
3,777
|
-
|
6,879
|
3,788
|
-
|
Net income
|
5,747
|
6,957
|
-
|
5,288
|
2,447
|
-
|
2,242
|
-
|
3,689
|
2,177
|
-
|
2,218
|
-
|
3,861
|
2,341
|
-
|
Net margin
|
2.78%
|
3.28%
|
-
|
2.52%
|
2.22%
|
-
|
2.15%
|
-
|
1.74%
|
1.87%
|
-
|
2.03%
|
-
|
1.73%
|
1.95%
|
-
|
EPS
|
114.4
|
138.5
|
-
|
105.2
|
48.71
|
-
|
44.62
|
-
|
73.43
|
43.32
|
-
|
44.15
|
-
|
76.85
|
46.57
|
-
|
Dividend per Share
|
20.00
|
20.00
|
-
|
20.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
Announcement Date
|
31/10/19
|
30/10/20
|
01/11/21
|
01/11/21
|
02/02/22
|
09/05/22
|
01/08/22
|
31/10/22
|
31/10/22
|
06/02/23
|
08/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
05/02/24
|
07/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,310
|
11,041
|
9,183
|
8,068
|
14,546
|
8,458
|
22,900
|
11,700
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6617
x
|
0.4353
x
|
0.2925
x
|
0.3418
x
|
0.692
x
|
0.3625
x
|
0.891
x
|
0.4226
x
|
Free Cash Flow
1 |
4,237
|
8,926
|
14,884
|
-6,974
|
-3,370
|
6,059
|
-38.5
|
13,858
|
ROE (net income / shareholders' equity)
|
9.9%
|
10%
|
14.6%
|
9%
|
4%
|
6.4%
|
7.05%
|
6.95%
|
ROA (Net income/ Total Assets)
|
7.02%
|
7.93%
|
10.9%
|
6.82%
|
4.65%
|
5.43%
|
5.4%
|
5.4%
|
Assets
1 |
1,18,062
|
1,11,232
|
1,30,542
|
1,42,431
|
96,788
|
1,37,957
|
1,57,083
|
1,61,157
|
Book Value Per Share
2 |
1,713
|
1,802
|
2,062
|
2,226
|
2,252
|
2,374
|
2,448
|
2,556
|
Cash Flow per Share
2 |
333.0
|
369.0
|
479.0
|
401.0
|
308.0
|
375.0
|
425.0
|
460.0
|
Capex
1 |
19,549
|
13,378
|
12,364
|
20,304
|
24,051
|
16,483
|
22,320
|
9,350
|
Capex / Sales
|
4.73%
|
3.2%
|
2.85%
|
4.84%
|
5.58%
|
3.68%
|
4.84%
|
1.97%
|
Announcement Date
|
13/05/19
|
11/05/20
|
10/05/21
|
09/05/22
|
08/05/23
|
07/05/24
|
-
|
-
|
Last Close Price
2,382
JPY Average target price
2,500
JPY Spread / Average Target +4.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.45% | 744M | | -5.05% | 16.72B | | +29.55% | 12.89B | | -11.01% | 11.33B | | +1.98% | 9.31B | | +39.15% | 9.12B | | +64.16% | 6.8B | | -1.79% | 2.58B | | -9.19% | 2.06B | | +27.42% | 2.05B |
Animal Slaughtering & Processing
|