Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,603
JPY
|
+0.68%
|
|
+4.88%
|
+21.72%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,96,298
|
1,83,018
|
3,20,073
|
2,74,845
|
3,12,957
|
5,65,913
|
-
|
-
|
Enterprise Value (EV)
1 |
3,14,507
|
1,92,801
|
3,42,308
|
2,69,654
|
2,98,556
|
5,32,151
|
5,06,247
|
4,82,535
|
P/E ratio
|
14.2
x
|
8.69
x
|
15.1
x
|
12
x
|
9.46
x
|
13.6
x
|
14
x
|
13.5
x
|
Yield
|
2.43%
|
4.03%
|
2.35%
|
2.89%
|
4.1%
|
2.63%
|
2.73%
|
2.87%
|
Capitalization / Revenue
|
0.72
x
|
0.42
x
|
0.75
x
|
0.59
x
|
0.53
x
|
0.93
x
|
0.89
x
|
0.87
x
|
EV / Revenue
|
0.77
x
|
0.44
x
|
0.8
x
|
0.58
x
|
0.51
x
|
0.87
x
|
0.8
x
|
0.74
x
|
EV / EBITDA
|
7.65
x
|
4.21
x
|
7.67
x
|
5.57
x
|
4.2
x
|
6.99
x
|
6.7
x
|
6.28
x
|
EV / FCF
|
26.4
x
|
8.07
x
|
8.27
x
|
-326
x
|
16.2
x
|
14
x
|
15.2
x
|
14.9
x
|
FCF Yield
|
3.78%
|
12.4%
|
12.1%
|
-0.31%
|
6.19%
|
7.14%
|
6.58%
|
6.7%
|
Price to Book
|
1.85
x
|
1.14
x
|
1.78
x
|
1.36
x
|
1.3
x
|
2.13
x
|
1.96
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
2,24,979
|
2,16,846
|
2,20,893
|
2,20,936
|
2,21,015
|
2,18,880
|
-
|
-
|
Reference price
2 |
1,317
|
844.0
|
1,449
|
1,244
|
1,416
|
2,586
|
2,586
|
2,586
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,09,990
|
4,40,161
|
4,27,061
|
4,68,956
|
5,88,159
|
6,09,536
|
6,33,950
|
6,52,296
|
EBITDA
1 |
41,091
|
45,778
|
44,651
|
48,438
|
71,093
|
76,134
|
75,544
|
76,882
|
EBIT
1 |
31,593
|
34,217
|
33,077
|
35,487
|
56,307
|
61,383
|
61,058
|
62,854
|
Operating Margin
|
7.71%
|
7.77%
|
7.75%
|
7.57%
|
9.57%
|
10.07%
|
9.63%
|
9.64%
|
Earnings before Tax (EBT)
1 |
30,046
|
32,306
|
31,509
|
33,703
|
49,075
|
59,018
|
58,358
|
60,427
|
Net income
1 |
20,910
|
21,647
|
21,251
|
22,842
|
33,084
|
42,065
|
40,618
|
41,938
|
Net margin
|
5.1%
|
4.92%
|
4.98%
|
4.87%
|
5.63%
|
6.9%
|
6.41%
|
6.43%
|
EPS
2 |
92.95
|
97.14
|
96.21
|
103.4
|
149.7
|
190.6
|
184.9
|
192.2
|
Free Cash Flow
1 |
11,904
|
23,882
|
41,374
|
-827
|
18,484
|
38,000
|
33,300
|
32,350
|
FCF margin
|
2.9%
|
5.43%
|
9.69%
|
-0.18%
|
3.14%
|
6.23%
|
5.25%
|
4.96%
|
FCF Conversion (EBITDA)
|
28.97%
|
52.17%
|
92.66%
|
-
|
26%
|
49.91%
|
44.08%
|
42.08%
|
FCF Conversion (Net income)
|
56.93%
|
110.32%
|
194.69%
|
-
|
55.87%
|
90.34%
|
81.98%
|
77.14%
|
Dividend per Share
2 |
32.00
|
34.00
|
34.00
|
36.00
|
58.00
|
68.00
|
70.57
|
74.29
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
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
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,99,167
|
2,40,696
|
1,90,949
|
2,36,112
|
1,17,314
|
2,16,500
|
1,10,673
|
1,41,783
|
2,52,456
|
1,18,957
|
1,49,222
|
2,68,179
|
1,48,747
|
1,71,233
|
3,19,980
|
1,32,173
|
1,53,484
|
2,85,657
|
1,49,815
|
1,76,047
|
1,38,600
|
1,64,700
|
-
|
1,86,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,064
|
23,153
|
9,579
|
23,498
|
10,617
|
14,356
|
4,789
|
16,342
|
21,131
|
4,880
|
16,614
|
21,494
|
13,931
|
20,882
|
34,813
|
8,670
|
19,063
|
27,733
|
13,420
|
20,797
|
8,600
|
19,100
|
12,900
|
22,900
|
Operating Margin
|
5.56%
|
9.62%
|
5.02%
|
9.95%
|
9.05%
|
6.63%
|
4.33%
|
11.53%
|
8.37%
|
4.1%
|
11.13%
|
8.01%
|
9.37%
|
12.2%
|
10.88%
|
6.56%
|
12.42%
|
9.71%
|
8.96%
|
11.81%
|
6.2%
|
11.6%
|
-
|
12.27%
|
Earnings before Tax (EBT)
1 |
10,617
|
-
|
9,109
|
22,400
|
10,184
|
13,907
|
4,384
|
15,412
|
19,796
|
3,938
|
15,909
|
19,847
|
13,270
|
15,958
|
29,228
|
8,274
|
23,078
|
31,352
|
13,394
|
20,922
|
-
|
-
|
-
|
-
|
Net income
1 |
6,945
|
14,702
|
5,807
|
15,444
|
6,716
|
9,135
|
2,558
|
11,149
|
13,707
|
2,575
|
10,912
|
13,487
|
9,284
|
10,313
|
19,597
|
5,833
|
16,276
|
22,109
|
9,342
|
10,449
|
5,800
|
12,600
|
8,700
|
15,400
|
Net margin
|
3.49%
|
6.11%
|
3.04%
|
6.54%
|
5.72%
|
4.22%
|
2.31%
|
7.86%
|
5.43%
|
2.16%
|
7.31%
|
5.03%
|
6.24%
|
6.02%
|
6.12%
|
4.41%
|
10.6%
|
7.74%
|
6.24%
|
5.94%
|
4.18%
|
7.65%
|
-
|
8.25%
|
EPS
2 |
30.95
|
-
|
26.29
|
69.92
|
30.40
|
41.35
|
11.59
|
50.46
|
-
|
11.66
|
49.38
|
61.04
|
42.00
|
46.70
|
-
|
26.39
|
73.62
|
100.0
|
42.35
|
63.67
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
17.00
|
17.00
|
17.00
|
17.00
|
17.00
|
17.00
|
-
|
19.00
|
19.00
|
-
|
25.00
|
25.00
|
-
|
33.00
|
-
|
-
|
29.00
|
29.00
|
-
|
30.00
|
-
|
35.00
|
-
|
35.00
|
Announcement Date
|
31/10/19
|
14/05/20
|
30/10/20
|
14/05/21
|
29/10/21
|
29/10/21
|
31/01/22
|
13/05/22
|
13/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
15/05/23
|
15/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
18,209
|
9,783
|
22,235
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
5,191
|
14,401
|
33,762
|
59,666
|
83,378
|
Leverage (Debt/EBITDA)
|
0.4431
x
|
0.2137
x
|
0.498
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11,904
|
23,882
|
41,374
|
-827
|
18,484
|
38,000
|
33,300
|
32,350
|
ROE (net income / shareholders' equity)
|
13.5%
|
13.3%
|
12.4%
|
12%
|
15%
|
16.8%
|
14.8%
|
14.2%
|
ROA (Net income/ Total Assets)
|
9.08%
|
9.67%
|
8.82%
|
8.96%
|
12.7%
|
11.5%
|
10.9%
|
10.6%
|
Assets
1 |
2,30,183
|
2,23,932
|
2,41,053
|
2,54,847
|
2,59,667
|
3,64,723
|
3,73,783
|
3,96,891
|
Book Value Per Share
2 |
714.0
|
743.0
|
814.0
|
913.0
|
1,089
|
1,212
|
1,316
|
1,425
|
Cash Flow per Share
2 |
129.0
|
139.0
|
142.0
|
152.0
|
204.0
|
259.0
|
264.0
|
277.0
|
Capex
1 |
12,367
|
8,419
|
8,770
|
9,281
|
10,041
|
14,000
|
15,167
|
15,333
|
Capex / Sales
|
3.02%
|
1.91%
|
2.05%
|
1.98%
|
1.71%
|
2.3%
|
2.39%
|
2.35%
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
2,586
JPY Average target price
2,658
JPY Spread / Average Target +2.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.72% | 3.59B | | +13.59% | 40.03B | | +1.03% | 29.87B | | +9.88% | 22.49B | | +24.12% | 18.29B | | +5.42% | 9.69B | | -7.01% | 8.94B | | +10.26% | 7.76B | | +40.20% | 7.64B | | -10.71% | 7.46B |
Other Construction Supplies & Fixtures
|