Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
278
JPY
|
-1.07%
|
|
-1.38%
|
-7.24%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,89,664
|
3,28,754
|
2,97,457
|
2,80,902
|
3,11,695
|
3,25,236
|
-
|
-
|
Enterprise Value (EV)
1 |
3,89,664
|
3,28,754
|
2,97,457
|
2,80,902
|
3,11,695
|
3,25,236
|
3,25,236
|
3,25,236
|
P/E ratio
|
29.4
x
|
12.6
x
|
11.5
x
|
13.5
x
|
16.5
x
|
8.28
x
|
15.2
x
|
13.1
x
|
Yield
|
3.36%
|
3.94%
|
4.35%
|
4.6%
|
4.15%
|
4.05%
|
4.05%
|
3.96%
|
Capitalization / Revenue
|
2.65
x
|
2.21
x
|
2.17
x
|
2.06
x
|
2.01
x
|
1.69
x
|
1.59
x
|
1.53
x
|
EV / Revenue
|
2.65
x
|
2.21
x
|
2.17
x
|
2.06
x
|
2.01
x
|
1.69
x
|
1.59
x
|
1.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.83
x
|
1.49
x
|
1.28
x
|
1.16
x
|
1.24
x
|
1.15
x
|
1.12
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
11,91,633
|
11,78,330
|
11,75,720
|
11,75,321
|
11,76,208
|
11,69,913
|
-
|
-
|
Reference price
2 |
327.0
|
279.0
|
253.0
|
239.0
|
265.0
|
278.0
|
278.0
|
278.0
|
Announcement Date
|
10/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,47,288
|
1,48,553
|
1,37,267
|
1,36,667
|
1,54,984
|
1,92,700
|
2,04,467
|
2,12,667
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
40,714
|
39,836
|
-
|
28,857
|
29,739
|
29,062
|
34,249
|
-
|
Operating Margin
|
27.64%
|
26.82%
|
-
|
21.11%
|
19.19%
|
15.08%
|
16.75%
|
-
|
Earnings before Tax (EBT)
1 |
25,744
|
39,780
|
35,655
|
27,154
|
27,423
|
51,900
|
36,200
|
39,800
|
Net income
1 |
13,236
|
26,162
|
25,905
|
20,827
|
18,854
|
39,300
|
21,267
|
24,900
|
Net margin
|
8.99%
|
17.61%
|
18.87%
|
15.24%
|
12.17%
|
20.39%
|
10.4%
|
11.71%
|
EPS
2 |
11.11
|
22.14
|
22.01
|
17.71
|
16.03
|
33.59
|
18.30
|
21.27
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
11.00
|
11.00
|
11.00
|
11.00
|
11.00
|
11.25
|
11.25
|
11.00
|
Announcement Date
|
10/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
|
74,509
|
68,309
|
33,963
|
67,400
|
35,774
|
33,493
|
35,895
|
37,961
|
73,856
|
40,352
|
40,776
|
41,246
|
50,954
|
92,200
|
52,585
|
-
|
1,01,778
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
7,607
|
-
|
8,577
|
4,910
|
7,457
|
7,441
|
-
|
8,537
|
6,304
|
7,995
|
8,405
|
-
|
7,405
|
5,531
|
-
|
8,377
|
8,947
|
8,930
|
Operating Margin
|
-
|
-
|
22.4%
|
-
|
23.98%
|
14.66%
|
20.77%
|
19.6%
|
-
|
21.16%
|
15.46%
|
19.38%
|
16.5%
|
-
|
14.08%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
20,151
|
18,754
|
7,638
|
15,307
|
7,488
|
4,359
|
7,237
|
7,166
|
14,403
|
8,264
|
4,756
|
8,110
|
-
|
38,090
|
5,756
|
-
|
-
|
-
|
-
|
-
|
Net income
|
13,047
|
14,237
|
5,352
|
10,800
|
5,071
|
4,956
|
4,990
|
4,774
|
9,764
|
5,564
|
3,526
|
5,310
|
27,290
|
32,600
|
3,974
|
-
|
5,390
|
-
|
-
|
-
|
Net margin
|
17.51%
|
20.84%
|
15.76%
|
16.02%
|
14.18%
|
14.8%
|
13.9%
|
12.58%
|
13.22%
|
13.79%
|
8.65%
|
12.87%
|
53.56%
|
35.36%
|
7.56%
|
-
|
5.3%
|
-
|
-
|
-
|
EPS
2 |
11.01
|
12.08
|
4.630
|
9.260
|
4.320
|
4.130
|
4.240
|
4.060
|
8.300
|
4.730
|
3.000
|
4.510
|
23.25
|
27.76
|
3.400
|
2.480
|
-
|
4.780
|
4.880
|
4.870
|
Dividend per Share
|
5.500
|
5.500
|
-
|
5.500
|
-
|
-
|
-
|
-
|
5.500
|
-
|
-
|
-
|
-
|
5.500
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
06/11/20
|
05/11/21
|
05/11/21
|
04/02/22
|
06/05/22
|
05/08/22
|
04/11/22
|
04/11/22
|
03/02/23
|
12/05/23
|
04/08/23
|
10/11/23
|
10/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
6.2%
|
12%
|
11.3%
|
8.7%
|
7.6%
|
14.9%
|
7.33%
|
8.35%
|
ROA (Net income/ Total Assets)
|
3.76%
|
3.58%
|
3.12%
|
2.34%
|
2.28%
|
2.45%
|
1.53%
|
1.77%
|
Assets
1 |
3,51,822
|
7,31,548
|
8,29,717
|
8,91,452
|
8,25,854
|
16,06,265
|
13,89,978
|
14,10,765
|
Book Value Per Share
2 |
178.0
|
188.0
|
198.0
|
206.0
|
213.0
|
242.0
|
249.0
|
259.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
08/05/20
|
07/05/21
|
06/05/22
|
12/05/23
|
-
|
-
|
-
|
Average target price
301.2
JPY Spread / Average Target +8.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.24% | 2.13B | | +13.62% | 208B | | +4.79% | 75.63B | | +9.88% | 56.57B | | +3.95% | 48.37B | | +14.92% | 48.14B | | +22.83% | 45.13B | | +10.41% | 37.5B | | -15.97% | 35.24B | | -96.60% | 32.24B |
Commercial Banks
|