Delayed
Japan Exchange
09:15:18 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
965.2
JPY
|
-2.68%
|
|
-2.44%
|
+34.86%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,11,178
|
7,46,970
|
10,67,415
|
12,55,878
|
15,10,024
|
23,10,318
|
-
|
-
|
Enterprise Value (EV)
1 |
11,11,178
|
7,46,970
|
10,67,415
|
12,55,878
|
15,10,024
|
23,10,318
|
23,10,318
|
23,10,318
|
P/E ratio
|
6.34
x
|
4.91
x
|
8.58
x
|
11.5
x
|
9.48
x
|
15.2
x
|
13.7
x
|
12.5
x
|
Yield
|
4.38%
|
6.46%
|
4.52%
|
4.01%
|
3.28%
|
2.22%
|
2.39%
|
2.62%
|
Capitalization / Revenue
|
1.72
x
|
1.13
x
|
1.67
x
|
1.49
x
|
1.74
x
|
3.7
x
|
3.49
x
|
3.31
x
|
EV / Revenue
|
1.72
x
|
1.13
x
|
1.67
x
|
1.49
x
|
1.74
x
|
3.7
x
|
3.49
x
|
3.31
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.53
x
|
0.36
x
|
0.46
x
|
0.51
x
|
0.6
x
|
0.87
x
|
0.83
x
|
0.8
x
|
Nbr of stocks (in thousands)
|
23,16,403
|
22,96,956
|
22,96,503
|
23,96,256
|
23,61,257
|
23,29,419
|
-
|
-
|
Reference price
2 |
479.7
|
325.2
|
464.8
|
524.1
|
639.5
|
991.8
|
991.8
|
991.8
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,44,173
|
6,58,678
|
6,39,121
|
8,44,700
|
8,67,974
|
6,23,609
|
6,61,105
|
6,98,173
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,25,694
|
2,41,999
|
2,24,023
|
1,86,072
|
1,95,743
|
2,13,679
|
2,44,560
|
2,87,640
|
Operating Margin
|
35.04%
|
36.74%
|
35.05%
|
22.03%
|
22.55%
|
34.26%
|
36.99%
|
41.2%
|
Earnings before Tax (EBT)
1 |
2,38,606
|
2,12,177
|
1,84,316
|
1,55,662
|
2,25,047
|
2,09,889
|
2,34,236
|
2,56,855
|
Net income
1 |
1,75,162
|
1,52,426
|
1,24,481
|
1,09,974
|
1,60,400
|
1,53,073
|
1,67,927
|
1,83,123
|
Net margin
|
27.19%
|
23.14%
|
19.48%
|
13.02%
|
18.48%
|
24.55%
|
25.4%
|
26.23%
|
EPS
2 |
75.63
|
66.27
|
54.19
|
45.42
|
67.49
|
65.35
|
72.22
|
79.37
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
21.00
|
21.00
|
21.00
|
21.00
|
21.00
|
22.00
|
23.68
|
25.95
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
4,30,933
|
3,81,925
|
2,57,196
|
1,74,224
|
-
|
1,52,901
|
2,78,606
|
2,05,959
|
-
|
4,35,587
|
2,10,533
|
2,21,854
|
2,07,218
|
-
|
4,43,570
|
2,24,191
|
1,60,043
|
1,55,777
|
1,53,287
|
1,50,362
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,11,129
|
1,12,894
|
71,694
|
1,16,847
|
50,000
|
18,972
|
-
|
55,376
|
-
|
41,374
|
65,573
|
51,735
|
55,805
|
-
|
47,900
|
54,957
|
52,006
|
54,203
|
49,352
|
Operating Margin
|
-
|
29.1%
|
43.89%
|
41.15%
|
-
|
32.7%
|
6.81%
|
-
|
-
|
-
|
19.65%
|
29.56%
|
24.97%
|
-
|
-
|
21.37%
|
34.34%
|
33.39%
|
35.36%
|
32.82%
|
Earnings before Tax (EBT)
1 |
1,12,282
|
84,236
|
1,00,080
|
67,303
|
1,16,394
|
62,806
|
-23,538
|
46,457
|
-
|
1,15,248
|
58,299
|
51,500
|
46,940
|
-
|
1,13,981
|
44,691
|
67,800
|
-
|
-
|
-
|
Net income
1 |
76,977
|
56,395
|
68,086
|
46,607
|
80,837
|
45,663
|
-16,526
|
33,910
|
48,767
|
82,677
|
41,057
|
36,666
|
35,406
|
47,103
|
82,509
|
31,616
|
43,279
|
40,113
|
47,168
|
38,303
|
Net margin
|
17.86%
|
14.77%
|
26.47%
|
26.75%
|
-
|
29.86%
|
-5.93%
|
16.46%
|
-
|
18.98%
|
19.5%
|
16.53%
|
17.09%
|
-
|
18.6%
|
14.1%
|
27.04%
|
25.75%
|
30.77%
|
25.47%
|
EPS
2 |
33.42
|
24.54
|
-
|
19.22
|
33.10
|
18.93
|
-6.610
|
14.23
|
20.46
|
34.69
|
17.27
|
15.53
|
15.01
|
20.05
|
35.06
|
13.52
|
17.76
|
17.74
|
19.08
|
16.70
|
Dividend per Share
2 |
10.50
|
10.50
|
-
|
-
|
10.50
|
-
|
10.50
|
-
|
-
|
10.50
|
-
|
10.50
|
-
|
-
|
11.00
|
-
|
11.00
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
10/11/20
|
11/05/21
|
09/11/21
|
09/11/21
|
31/01/22
|
12/05/22
|
29/07/22
|
11/11/22
|
11/11/22
|
31/01/23
|
12/05/23
|
31/07/23
|
10/11/23
|
10/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.3%
|
7.3%
|
5.7%
|
4.6%
|
6.5%
|
6.09%
|
6.23%
|
6.58%
|
ROA (Net income/ Total Assets)
|
0.37%
|
0.36%
|
0.28%
|
0.21%
|
0.3%
|
0.2%
|
0.22%
|
0.23%
|
Assets
1 |
4,71,75,330
|
4,25,43,820
|
4,37,43,543
|
5,25,88,944
|
5,38,79,745
|
7,48,15,637
|
7,77,44,004
|
7,83,24,531
|
Book Value Per Share
2 |
911.0
|
905.0
|
1,009
|
1,025
|
1,065
|
1,138
|
1,190
|
1,247
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
12/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
991.8
JPY Average target price
958.4
JPY Spread / Average Target -3.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.86% | 14.81B | | +12.79% | 551B | | +9.71% | 291B | | +10.47% | 249B | | +20.93% | 208B | | +16.11% | 171B | | +9.89% | 166B | | +9.76% | 162B | | -10.79% | 138B | | -0.02% | 137B |
Other Banks
|