Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
80,500
JPY
|
-1.35%
|
|
-0.49%
|
+4.41%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,28,438
|
3,13,073
|
3,69,683
|
3,50,957
|
3,48,766
|
3,52,709
|
-
|
-
|
Enterprise Value (EV)
1 |
6,47,994
|
5,02,339
|
5,81,533
|
5,97,783
|
5,71,183
|
5,37,284
|
5,19,807
|
5,02,063
|
P/E ratio
|
29.9
x
|
22.4
x
|
23.7
x
|
25.4
x
|
24.8
x
|
21.2
x
|
23
x
|
23.5
x
|
Yield
|
3.23%
|
4.59%
|
4.03%
|
4.26%
|
4.72%
|
4.81%
|
4.41%
|
4.32%
|
Capitalization / Revenue
|
15.8
x
|
10.6
x
|
11.4
x
|
11.5
x
|
11
x
|
8.06
x
|
10.5
x
|
10.5
x
|
EV / Revenue
|
24
x
|
17.1
x
|
18
x
|
19.6
x
|
17.9
x
|
12.3
x
|
15.4
x
|
15
x
|
EV / EBITDA
|
33.4
x
|
24.4
x
|
26
x
|
28.8
x
|
27
x
|
23
x
|
23.1
x
|
22.8
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.5
x
|
1.09
x
|
1.29
x
|
1.19
x
|
1.19
x
|
1.21
x
|
1.21
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
4,289
|
4,289
|
4,289
|
4,381
|
4,381
|
4,381
|
-
|
-
|
Reference price
2 |
99,900
|
73,000
|
86,200
|
80,100
|
79,600
|
80,500
|
80,500
|
80,500
|
Announcement Date
|
13/12/19
|
15/12/20
|
15/12/21
|
15/12/22
|
21/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
27,052
|
29,416
|
32,346
|
30,553
|
31,851
|
43,735
|
33,698
|
33,512
|
EBITDA
1 |
19,415
|
20,602
|
22,328
|
20,768
|
21,120
|
23,354
|
22,537
|
22,061
|
EBIT
1 |
14,853
|
15,742
|
17,402
|
15,703
|
15,851
|
18,560
|
17,573
|
17,380
|
Operating Margin
|
54.91%
|
53.52%
|
53.8%
|
51.4%
|
49.77%
|
42.44%
|
52.15%
|
51.86%
|
Earnings before Tax (EBT)
1 |
13,301
|
13,984
|
15,624
|
13,951
|
14,048
|
16,610
|
15,341
|
15,012
|
Net income
1 |
13,299
|
13,983
|
15,623
|
13,949
|
14,045
|
16,610
|
15,339
|
15,010
|
Net margin
|
49.16%
|
47.54%
|
48.3%
|
45.66%
|
44.1%
|
37.98%
|
45.52%
|
44.79%
|
EPS
2 |
3,341
|
3,260
|
3,642
|
3,158
|
3,204
|
3,791
|
3,501
|
3,426
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3,225
|
3,350
|
3,478
|
3,412
|
3,757
|
3,874
|
3,551
|
3,476
|
Announcement Date
|
13/12/19
|
15/12/20
|
15/12/21
|
15/12/22
|
21/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
14,683
|
14,590
|
14,826
|
15,055
|
17,291
|
14,756
|
15,797
|
15,365
|
16,486
|
22,036
|
21,452
|
17,317
|
16,088
|
16,444
|
EBITDA
1 |
10,597
|
10,288
|
10,314
|
10,457
|
-
|
10,117
|
-
|
10,137
|
10,983
|
11,586
|
11,245
|
11,094
|
-
|
-
|
EBIT
1 |
8,226
|
7,874
|
7,868
|
7,989
|
9,413
|
7,625
|
8,078
|
7,508
|
8,343
|
5,740
|
12,631
|
9,377
|
8,442
|
8,482
|
Operating Margin
|
56.02%
|
53.97%
|
53.07%
|
53.07%
|
54.44%
|
51.67%
|
51.14%
|
48.86%
|
50.61%
|
26.05%
|
58.88%
|
54.15%
|
52.47%
|
51.59%
|
Earnings before Tax (EBT)
1 |
7,406
|
6,991
|
6,993
|
7,104
|
8,521
|
6,746
|
7,205
|
6,637
|
7,411
|
4,777
|
11,434
|
8,258
|
7,276
|
7,360
|
Net income
1 |
7,405
|
6,991
|
6,992
|
7,103
|
8,520
|
6,745
|
7,204
|
6,637
|
7,408
|
4,777
|
11,434
|
8,257
|
7,275
|
7,359
|
Net margin
|
50.43%
|
47.92%
|
47.16%
|
47.18%
|
49.27%
|
45.71%
|
45.6%
|
43.2%
|
44.94%
|
21.68%
|
53.3%
|
47.68%
|
45.22%
|
44.75%
|
EPS
2 |
1,775
|
1,630
|
1,630
|
1,656
|
1,986
|
1,522
|
1,636
|
1,514
|
1,690
|
1,095
|
2,650
|
1,891
|
1,680
|
1,680
|
Dividend per Share
2 |
1,631
|
1,665
|
1,685
|
1,675
|
1,803
|
1,698
|
1,714
|
1,781
|
1,976
|
2,040
|
1,740
|
1,750
|
1,702
|
1,721
|
Announcement Date
|
13/12/19
|
15/06/20
|
15/12/20
|
15/06/21
|
15/12/21
|
15/06/22
|
15/12/22
|
15/06/23
|
21/12/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,19,557
|
1,89,266
|
2,11,850
|
2,46,826
|
2,22,417
|
1,84,575
|
1,67,098
|
1,49,354
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.31
x
|
9.187
x
|
9.488
x
|
11.88
x
|
10.53
x
|
7.903
x
|
7.414
x
|
6.77
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
4.89%
|
-
|
4.79%
|
-
|
5.33%
|
4.99%
|
4.82%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
66,732
|
66,747
|
67,070
|
67,211
|
66,924
|
66,644
|
66,489
|
66,334
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
93,243
|
7,264
|
11,823
|
52,528
|
-
|
13,064
|
22,257
|
22,363
|
Capex / Sales
|
344.68%
|
24.69%
|
36.55%
|
171.92%
|
-
|
29.87%
|
66.05%
|
66.73%
|
Announcement Date
|
13/12/19
|
15/12/20
|
15/12/21
|
15/12/22
|
21/12/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +4.41% | 2.24B | | -15.09% | 12.04B | | -13.53% | 7.51B | | -7.21% | 5.46B | | -0.24% | 5.28B | | -9.16% | 5.15B | | -1.70% | 4.54B | | +0.51% | 4.5B | | -9.21% | 4.49B | | +3.97% | 3.86B |
Diversified REITs
|