Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
2,737
JPY
|
+0.90%
|
|
+4.09%
|
+29.68%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,97,042
|
4,04,737
|
6,22,763
|
6,37,019
|
5,95,891
|
9,07,653
|
-
|
-
|
Enterprise Value (EV)
1 |
5,62,688
|
4,14,998
|
5,83,507
|
5,44,930
|
5,61,792
|
8,77,310
|
9,41,821
|
8,94,488
|
P/E ratio
|
11.1
x
|
52.6
x
|
20.1
x
|
6.9
x
|
8.52
x
|
16.7
x
|
15
x
|
14.1
x
|
Yield
|
3.66%
|
5.3%
|
3.44%
|
3.37%
|
3.83%
|
2.7%
|
2.79%
|
2.89%
|
Capitalization / Revenue
|
0.55
x
|
0.39
x
|
0.63
x
|
0.56
x
|
0.45
x
|
0.67
x
|
0.68
x
|
0.66
x
|
EV / Revenue
|
0.52
x
|
0.4
x
|
0.59
x
|
0.48
x
|
0.42
x
|
0.67
x
|
0.71
x
|
0.66
x
|
EV / EBITDA
|
4.41
x
|
3.85
x
|
4.97
x
|
3.43
x
|
3.39
x
|
7.35
x
|
6.47
x
|
6.12
x
|
EV / FCF
|
-97.4
x
|
15.8
x
|
7.26
x
|
8.17
x
|
-1,931
x
|
11.3
x
|
15.2
x
|
14.3
x
|
FCF Yield
|
-1.03%
|
6.31%
|
13.8%
|
12.2%
|
-0.05%
|
8.81%
|
6.56%
|
6.98%
|
Price to Book
|
1.11
x
|
0.8
x
|
1.13
x
|
0.96
x
|
0.86
x
|
1.08
x
|
1.17
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
3,52,237
|
3,45,929
|
3,45,979
|
3,46,018
|
3,16,795
|
3,31,623
|
-
|
-
|
Reference price
2 |
1,695
|
1,170
|
1,800
|
1,841
|
1,881
|
2,737
|
2,737
|
2,737
|
Announcement Date
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,89,676
|
10,43,600
|
9,95,940
|
11,28,914
|
13,30,331
|
13,13,998
|
13,35,725
|
13,65,612
|
EBITDA
1 |
1,27,492
|
1,07,895
|
1,17,506
|
1,59,074
|
1,65,740
|
1,33,325
|
1,45,470
|
1,46,241
|
EBIT
1 |
71,355
|
39,479
|
47,654
|
94,479
|
97,044
|
57,533
|
83,282
|
87,742
|
Operating Margin
|
6.55%
|
3.78%
|
4.78%
|
8.37%
|
7.29%
|
4.38%
|
6.23%
|
6.43%
|
Earnings before Tax (EBT)
1 |
72,040
|
39,713
|
44,933
|
97,162
|
1,03,755
|
70,094
|
83,907
|
91,661
|
Net income
1 |
53,710
|
7,733
|
30,922
|
92,288
|
75,043
|
52,616
|
59,434
|
64,575
|
Net margin
|
4.93%
|
0.74%
|
3.1%
|
8.17%
|
5.64%
|
4%
|
4.45%
|
4.73%
|
EPS
2 |
152.5
|
22.26
|
89.38
|
266.7
|
220.8
|
158.7
|
182.6
|
193.7
|
Free Cash Flow
1 |
-5,777
|
26,193
|
80,344
|
66,718
|
-291
|
86,400
|
61,800
|
62,396
|
FCF margin
|
-0.53%
|
2.51%
|
8.07%
|
5.91%
|
-0.02%
|
6.53%
|
4.63%
|
4.57%
|
FCF Conversion (EBITDA)
|
-
|
24.28%
|
68.37%
|
41.94%
|
-
|
64.8%
|
42.48%
|
42.67%
|
FCF Conversion (Net income)
|
-
|
338.72%
|
259.83%
|
72.29%
|
-
|
163.25%
|
103.98%
|
96.63%
|
Dividend per Share
2 |
62.00
|
62.00
|
62.00
|
62.00
|
72.00
|
74.00
|
76.25
|
79.00
|
Announcement Date
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
5,16,106
|
5,27,494
|
4,39,117
|
5,56,823
|
2,68,438
|
5,50,597
|
2,96,145
|
2,82,171
|
5,78,317
|
2,97,874
|
3,35,253
|
6,33,127
|
3,61,276
|
3,35,928
|
6,97,204
|
3,14,840
|
3,23,693
|
6,38,533
|
3,53,568
|
3,21,897
|
6,75,465
|
3,10,126
|
3,26,200
|
-
|
3,45,600
|
3,52,000
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
40,421
|
-
|
46,539
|
32,098
|
-
|
39,729
|
53,792
|
-
|
40,827
|
31,392
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19,334
|
20,145
|
9,286
|
38,368
|
24,457
|
48,127
|
30,343
|
16,008
|
46,352
|
22,654
|
36,498
|
59,152
|
23,392
|
14,500
|
37,892
|
15,599
|
8,220
|
27,933
|
23,763
|
5,837
|
29,600
|
19,000
|
18,667
|
36,000
|
29,000
|
23,000
|
52,000
|
Operating Margin
|
3.75%
|
3.82%
|
2.11%
|
6.89%
|
9.11%
|
8.74%
|
10.25%
|
5.67%
|
8.01%
|
7.61%
|
10.89%
|
9.34%
|
6.47%
|
4.32%
|
5.43%
|
4.95%
|
2.54%
|
4.37%
|
6.72%
|
1.81%
|
4.38%
|
6.13%
|
5.72%
|
-
|
8.39%
|
6.53%
|
-
|
Earnings before Tax (EBT)
1 |
19,107
|
20,606
|
6,972
|
37,961
|
24,369
|
47,838
|
31,179
|
18,144
|
49,324
|
37,040
|
34,690
|
71,730
|
16,564
|
15,461
|
32,025
|
28,273
|
10,089
|
38,363
|
21,281
|
10,450
|
31,731
|
20,000
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
12,258
|
-4,525
|
4,232
|
26,690
|
19,006
|
36,499
|
25,016
|
30,773
|
55,789
|
26,679
|
23,707
|
50,386
|
11,062
|
13,595
|
24,657
|
20,188
|
7,291
|
27,479
|
14,988
|
10,149
|
25,137
|
14,000
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
2.38%
|
-0.86%
|
0.96%
|
4.79%
|
7.08%
|
6.63%
|
8.45%
|
10.91%
|
9.65%
|
8.96%
|
7.07%
|
7.96%
|
3.06%
|
4.05%
|
3.54%
|
6.41%
|
2.25%
|
4.3%
|
4.24%
|
3.15%
|
3.72%
|
4.51%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
35.14
|
-12.88
|
12.23
|
77.15
|
54.93
|
105.5
|
72.30
|
88.94
|
161.2
|
77.10
|
68.90
|
146.0
|
32.76
|
41.99
|
74.75
|
60.90
|
21.99
|
82.88
|
45.20
|
30.60
|
75.80
|
46.30
|
34.70
|
86.80
|
65.10
|
56.40
|
121.6
|
Dividend per Share
2 |
31.00
|
31.00
|
31.00
|
31.00
|
31.00
|
31.00
|
-
|
31.00
|
31.00
|
-
|
31.00
|
31.00
|
-
|
41.00
|
41.00
|
-
|
37.00
|
37.00
|
-
|
37.00
|
37.00
|
-
|
38.00
|
38.00
|
-
|
38.00
|
38.00
|
Announcement Date
|
30/10/19
|
30/04/20
|
29/10/20
|
28/04/21
|
29/10/21
|
29/10/21
|
28/01/22
|
28/04/22
|
28/04/22
|
29/07/22
|
28/10/22
|
28/10/22
|
31/01/23
|
28/04/23
|
28/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
02/02/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
10,261
|
-
|
-
|
-
|
72,565
|
34,168
|
-
|
Net Cash position
1 |
34,354
|
-
|
39,256
|
92,089
|
34,099
|
-
|
-
|
13,165
|
Leverage (Debt/EBITDA)
|
-
|
0.0951
x
|
-
|
-
|
-
|
0.5443
x
|
0.2349
x
|
-
|
Free Cash Flow
1 |
-5,777
|
26,193
|
80,344
|
66,718
|
-291
|
86,400
|
61,800
|
62,397
|
ROE (net income / shareholders' equity)
|
10.2%
|
1.5%
|
5.9%
|
15.2%
|
10.8%
|
6.8%
|
8.35%
|
8.02%
|
ROA (Net income/ Total Assets)
|
6.95%
|
3.82%
|
4.08%
|
8%
|
7.96%
|
5.09%
|
7%
|
6.01%
|
Assets
1 |
7,72,301
|
2,02,443
|
7,57,764
|
11,52,975
|
9,43,143
|
10,33,894
|
8,49,054
|
10,75,119
|
Book Value Per Share
2 |
1,534
|
1,456
|
1,592
|
1,924
|
2,194
|
2,446
|
2,345
|
2,517
|
Cash Flow per Share
2 |
312.0
|
219.0
|
291.0
|
453.0
|
423.0
|
366.0
|
428.0
|
437.0
|
Capex
1 |
82,075
|
80,090
|
52,878
|
48,285
|
78,370
|
66,980
|
66,420
|
66,200
|
Capex / Sales
|
7.53%
|
7.67%
|
5.31%
|
4.28%
|
5.89%
|
5.06%
|
4.97%
|
4.85%
|
Announcement Date
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Last Close Price
2,737
JPY Average target price
2,439
JPY Spread / Average Target -10.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.68% | 5.77B | | +15.71% | 4.5B | | -10.50% | 1.44B | | -3.85% | 1.42B | | +29.10% | 1.24B | | +10.64% | 1.2B | | +6.26% | 1.07B | | +102.67% | 805M | | +1.01% | 652M | | +7.47% | 650M |
Computer Peripherals
|