Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
951.5
JPY
|
+0.58%
|
|
+6.92%
|
+1.59%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,54,738
|
6,44,615
|
6,83,518
|
5,43,681
|
5,55,678
|
6,79,682
|
-
|
-
|
Enterprise Value (EV)
1 |
8,44,157
|
18,13,170
|
8,29,883
|
7,51,685
|
7,46,167
|
9,31,209
|
9,21,886
|
9,37,460
|
P/E ratio
|
7.57
x
|
6.59
x
|
8.86
x
|
11.5
x
|
11.3
x
|
56.5
x
|
12.5
x
|
10.6
x
|
Yield
|
3.74%
|
4.5%
|
3.35%
|
3.13%
|
2.8%
|
2.21%
|
3.17%
|
3.78%
|
Capitalization / Revenue
|
0.45
x
|
0.38
x
|
0.47
x
|
0.37
x
|
0.29
x
|
0.34
x
|
0.34
x
|
0.34
x
|
EV / Revenue
|
0.51
x
|
1.07
x
|
0.57
x
|
0.51
x
|
0.39
x
|
0.47
x
|
0.47
x
|
0.46
x
|
EV / EBITDA
|
5.9
x
|
12.3
x
|
7.1
x
|
11.5
x
|
9.28
x
|
76.6
x
|
10.4
x
|
9.67
x
|
EV / FCF
|
-12.5
x
|
33.1
x
|
-19.7
x
|
-65.2
x
|
23.8
x
|
-24.7
x
|
48.9
x
|
139
x
|
FCF Yield
|
-8.01%
|
3.02%
|
-5.09%
|
-1.53%
|
4.21%
|
-4.05%
|
2.04%
|
0.72%
|
Price to Book
|
1.03
x
|
0.88
x
|
0.84
x
|
0.66
x
|
0.65
x
|
0.82
x
|
0.79
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
7,84,551
|
7,62,857
|
7,62,854
|
7,39,703
|
7,40,904
|
7,14,327
|
-
|
-
|
Reference price
2 |
962.0
|
845.0
|
896.0
|
735.0
|
750.0
|
951.5
|
951.5
|
951.5
|
Announcement Date
|
10/05/19
|
25/05/20
|
10/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,64,960
|
16,98,292
|
14,56,473
|
14,82,961
|
19,33,814
|
19,96,538
|
19,75,909
|
20,25,867
|
EBITDA
1 |
1,43,028
|
1,47,527
|
1,16,861
|
65,358
|
80,445
|
12,149
|
88,384
|
96,925
|
EBIT
1 |
1,29,724
|
1,33,894
|
1,00,151
|
45,145
|
54,647
|
-29,000
|
63,437
|
75,617
|
Operating Margin
|
7.79%
|
7.88%
|
6.88%
|
3.04%
|
2.83%
|
-1.45%
|
3.21%
|
3.73%
|
Earnings before Tax (EBT)
1 |
1,43,219
|
1,41,349
|
1,10,843
|
64,705
|
75,344
|
25,867
|
84,975
|
92,850
|
Net income
1 |
99,668
|
98,977
|
77,176
|
47,761
|
49,057
|
12,071
|
53,416
|
61,567
|
Net margin
|
5.99%
|
5.83%
|
5.3%
|
3.22%
|
2.54%
|
0.6%
|
2.7%
|
3.04%
|
EPS
2 |
127.0
|
128.3
|
101.2
|
64.09
|
66.29
|
16.83
|
75.83
|
89.98
|
Free Cash Flow
1 |
-67,585
|
54,812
|
-42,218
|
-11,536
|
31,408
|
-37,680
|
18,833
|
6,733
|
FCF margin
|
-4.06%
|
3.23%
|
-2.9%
|
-0.78%
|
1.62%
|
-1.89%
|
0.95%
|
0.33%
|
FCF Conversion (EBITDA)
|
-
|
37.15%
|
-
|
-
|
39.04%
|
-
|
21.31%
|
6.95%
|
FCF Conversion (Net income)
|
-
|
55.38%
|
-
|
-
|
64.02%
|
-
|
35.26%
|
10.94%
|
Dividend per Share
2 |
36.00
|
38.00
|
30.00
|
23.00
|
21.00
|
21.00
|
30.14
|
36.00
|
Announcement Date
|
10/05/19
|
25/05/20
|
10/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
8,34,850
|
8,63,442
|
6,83,276
|
7,73,197
|
3,28,961
|
6,45,601
|
3,57,727
|
4,79,633
|
8,37,360
|
3,84,714
|
4,41,207
|
8,25,921
|
4,94,123
|
6,13,770
|
11,07,893
|
4,41,361
|
4,95,517
|
9,36,878
|
5,11,635
|
5,71,323
|
-
|
4,51,319
|
5,03,823
|
-
|
5,19,095
|
6,60,000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
62,379
|
71,515
|
46,034
|
54,117
|
7,937
|
10,473
|
14,152
|
20,520
|
34,672
|
3,309
|
7,935
|
11,244
|
16,907
|
26,496
|
43,403
|
5,937
|
-5,772
|
165
|
-52,118
|
22,953
|
-
|
7,248
|
11,989
|
-
|
19,721
|
-
|
-
|
-
|
-
|
Operating Margin
|
7.47%
|
8.28%
|
6.74%
|
7%
|
2.41%
|
1.62%
|
3.96%
|
4.28%
|
4.14%
|
0.86%
|
1.8%
|
1.36%
|
3.42%
|
4.32%
|
3.92%
|
1.35%
|
-1.16%
|
0.02%
|
-10.19%
|
4.02%
|
-
|
1.61%
|
2.38%
|
-
|
3.8%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
71,666
|
-
|
56,149
|
54,694
|
11,260
|
19,224
|
18,060
|
27,421
|
45,481
|
6,989
|
12,357
|
19,346
|
16,434
|
39,564
|
55,998
|
29,346
|
-1,827
|
27,519
|
-49,954
|
48,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
47,694
|
51,283
|
38,331
|
38,845
|
7,875
|
10,651
|
12,884
|
24,226
|
37,110
|
3,655
|
7,626
|
11,281
|
10,187
|
27,589
|
37,776
|
18,674
|
-2,425
|
16,249
|
-37,104
|
31,718
|
-
|
8,233
|
11,330
|
-
|
15,451
|
22,600
|
-
|
-
|
-
|
Net margin
|
5.71%
|
5.94%
|
5.61%
|
5.02%
|
2.39%
|
1.65%
|
3.6%
|
5.05%
|
4.43%
|
0.95%
|
1.73%
|
1.37%
|
2.06%
|
4.5%
|
3.41%
|
4.23%
|
-0.49%
|
1.73%
|
-7.25%
|
5.55%
|
-
|
1.82%
|
2.25%
|
-
|
2.98%
|
3.42%
|
-
|
-
|
-
|
EPS
2 |
61.29
|
-
|
50.25
|
-
|
-
|
14.19
|
17.31
|
-
|
-
|
4.950
|
10.31
|
15.26
|
13.76
|
37.27
|
-
|
25.28
|
-3.180
|
22.10
|
-50.61
|
45.60
|
-
|
11.42
|
13.76
|
-
|
22.65
|
-
|
-
|
-
|
-
|
Dividend per Share
|
18.00
|
20.00
|
12.00
|
18.00
|
-
|
11.50
|
-
|
-
|
-
|
-
|
-
|
10.50
|
-
|
-
|
10.50
|
-
|
-
|
13.50
|
-
|
-
|
6.500
|
-
|
-
|
14.00
|
-
|
-
|
19.00
|
16.00
|
22.00
|
Announcement Date
|
12/11/19
|
25/05/20
|
09/11/20
|
10/05/21
|
08/11/21
|
08/11/21
|
31/01/22
|
12/05/22
|
12/05/22
|
29/07/22
|
08/11/22
|
08/11/22
|
31/01/23
|
11/05/23
|
11/05/23
|
28/07/23
|
07/11/23
|
07/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
89,419
|
11,68,555
|
1,46,365
|
2,08,004
|
1,90,489
|
2,51,527
|
2,42,204
|
2,57,778
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6252
x
|
7.921
x
|
1.252
x
|
3.183
x
|
2.368
x
|
20.7
x
|
2.74
x
|
2.66
x
|
Free Cash Flow
1 |
-67,585
|
54,812
|
-42,218
|
-11,536
|
31,408
|
-37,680
|
18,833
|
6,733
|
ROE (net income / shareholders' equity)
|
14.4%
|
13.6%
|
10%
|
5.8%
|
5.9%
|
2.17%
|
6.39%
|
7.06%
|
ROA (Net income/ Total Assets)
|
7.33%
|
7.33%
|
5.53%
|
2.5%
|
2.47%
|
1.17%
|
2.1%
|
2.3%
|
Assets
1 |
13,60,509
|
13,50,573
|
13,95,340
|
19,12,100
|
19,85,133
|
10,34,617
|
25,43,615
|
26,76,812
|
Book Value Per Share
2 |
930.0
|
958.0
|
1,069
|
1,117
|
1,151
|
1,159
|
1,205
|
1,254
|
Cash Flow per Share
2 |
144.0
|
146.0
|
123.0
|
91.20
|
101.0
|
52.90
|
122.0
|
130.0
|
Capex
1 |
58,719
|
1,23,904
|
1,22,892
|
1,09,766
|
68,575
|
76,667
|
76,667
|
76,667
|
Capex / Sales
|
3.53%
|
7.3%
|
8.44%
|
7.4%
|
3.55%
|
3.84%
|
3.88%
|
3.78%
|
Announcement Date
|
10/05/19
|
25/05/20
|
10/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
951.5
JPY Average target price
916.7
JPY Spread / Average Target -3.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.59% | 4.32B | | -1.80% | 67.67B | | +2.95% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.67% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +23.28% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|