Market Closed -
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
3,145
JPY
|
+0.80%
|
|
+1.78%
|
-0.63%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
94,713
|
99,897
|
99,091
|
87,518
|
84,854
|
1,02,145
|
-
|
-
|
Enterprise Value (EV)
1 |
1,21,219
|
1,23,208
|
1,35,473
|
1,31,271
|
1,41,886
|
1,62,909
|
1,32,232
|
1,25,164
|
P/E ratio
|
13.1
x
|
14.8
x
|
9.71
x
|
21.7
x
|
10.9
x
|
9.47
x
|
8.01
x
|
8.25
x
|
Yield
|
2%
|
2.02%
|
2.09%
|
2.29%
|
2.56%
|
2.29%
|
2.77%
|
2.83%
|
Capitalization / Revenue
|
0.37
x
|
0.39
x
|
0.39
x
|
0.3
x
|
0.25
x
|
0.34
x
|
0.29
x
|
0.28
x
|
EV / Revenue
|
0.47
x
|
0.49
x
|
0.53
x
|
0.46
x
|
0.42
x
|
0.47
x
|
0.37
x
|
0.35
x
|
EV / EBITDA
|
-
|
-
|
8.26
x
|
8.44
x
|
10.1
x
|
6.97
x
|
5.2
x
|
4.72
x
|
EV / FCF
|
11.5
x
|
20.9
x
|
109
x
|
-13.3
x
|
-15.6
x
|
17
x
|
21.3
x
|
20.7
x
|
FCF Yield
|
8.73%
|
4.77%
|
0.92%
|
-7.51%
|
-6.4%
|
5.89%
|
4.69%
|
4.84%
|
Price to Book
|
1.14
x
|
1.17
x
|
1.01
x
|
0.83
x
|
0.75
x
|
0.9
x
|
0.79
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
31,592
|
31,121
|
31,913
|
33,429
|
33,447
|
32,479
|
-
|
-
|
Reference price
2 |
2,998
|
3,210
|
3,105
|
2,618
|
2,537
|
3,145
|
3,145
|
3,145
|
Announcement Date
|
09/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,55,905
|
2,54,017
|
2,55,997
|
2,87,635
|
3,35,053
|
3,46,358
|
3,52,716
|
3,59,804
|
EBITDA
1 |
-
|
-
|
16,410
|
15,554
|
14,090
|
23,360
|
25,439
|
26,506
|
EBIT
1 |
8,443
|
8,808
|
7,594
|
5,564
|
4,184
|
13,146
|
14,186
|
14,902
|
Operating Margin
|
3.3%
|
3.47%
|
2.97%
|
1.93%
|
1.25%
|
3.8%
|
4.02%
|
4.14%
|
Earnings before Tax (EBT)
1 |
9,430
|
9,355
|
11,422
|
5,832
|
10,908
|
16,657
|
17,710
|
17,177
|
Net income
1 |
7,254
|
6,764
|
10,115
|
4,006
|
7,776
|
12,358
|
13,133
|
12,745
|
Net margin
|
2.83%
|
2.66%
|
3.95%
|
1.39%
|
2.32%
|
3.57%
|
3.72%
|
3.54%
|
EPS
2 |
229.6
|
216.4
|
319.7
|
120.6
|
232.6
|
369.4
|
392.6
|
381.1
|
Free Cash Flow
1 |
10,586
|
5,883
|
1,245
|
-9,853
|
-9,085
|
9,591
|
6,202
|
6,052
|
FCF margin
|
4.14%
|
2.32%
|
0.49%
|
-3.43%
|
-2.71%
|
2.77%
|
1.76%
|
1.68%
|
FCF Conversion (EBITDA)
|
-
|
-
|
7.59%
|
-
|
-
|
41.06%
|
24.38%
|
22.83%
|
FCF Conversion (Net income)
|
145.93%
|
86.98%
|
12.31%
|
-
|
-
|
77.61%
|
47.22%
|
47.49%
|
Dividend per Share
2 |
60.00
|
65.00
|
65.00
|
60.00
|
65.00
|
80.00
|
87.00
|
89.00
|
Announcement Date
|
09/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
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
|
---|
Net sales
1 |
1,28,151
|
1,24,180
|
71,039
|
1,39,914
|
75,341
|
72,380
|
80,688
|
82,722
|
1,63,410
|
89,736
|
81,907
|
89,799
|
85,783
|
1,75,582
|
89,973
|
80,803
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
5,056
|
4,177
|
1,364
|
2,406
|
2,011
|
1,147
|
1,815
|
502
|
2,317
|
2,245
|
-378
|
3,313
|
4,039
|
7,352
|
3,967
|
1,827
|
Operating Margin
|
3.95%
|
3.36%
|
1.92%
|
1.72%
|
2.67%
|
1.58%
|
2.25%
|
0.61%
|
1.42%
|
2.5%
|
-0.46%
|
3.69%
|
4.71%
|
4.19%
|
4.41%
|
2.26%
|
Earnings before Tax (EBT)
|
6,149
|
8,204
|
1,477
|
2,761
|
2,161
|
910
|
2,129
|
-
|
2,755
|
3,121
|
-
|
3,992
|
-
|
8,259
|
6,191
|
-
|
Net income
1 |
4,503
|
6,918
|
979
|
1,802
|
1,480
|
724
|
1,426
|
521
|
1,947
|
2,096
|
3,733
|
2,783
|
2,947
|
5,730
|
4,632
|
1,996
|
Net margin
|
3.51%
|
5.57%
|
1.38%
|
1.29%
|
1.96%
|
1%
|
1.77%
|
0.63%
|
1.19%
|
2.34%
|
4.56%
|
3.1%
|
3.44%
|
3.26%
|
5.15%
|
2.47%
|
EPS
|
143.6
|
220.7
|
-
|
54.61
|
44.38
|
-
|
42.70
|
-
|
58.28
|
62.67
|
-
|
83.23
|
-
|
171.3
|
138.4
|
-
|
Dividend per Share
|
30.00
|
30.00
|
-
|
30.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
Announcement Date
|
08/11/19
|
16/11/20
|
05/11/21
|
05/11/21
|
07/02/22
|
13/05/22
|
05/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
11/05/23
|
07/08/23
|
10/11/23
|
10/11/23
|
09/02/24
|
13/05/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,506
|
23,311
|
36,382
|
43,753
|
57,032
|
45,857
|
30,087
|
23,019
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.217
x
|
2.813
x
|
4.048
x
|
1.963
x
|
1.183
x
|
0.8685
x
|
Free Cash Flow
1 |
10,586
|
5,883
|
1,245
|
-9,853
|
-9,085
|
9,591
|
6,202
|
6,053
|
ROE (net income / shareholders' equity)
|
9%
|
8%
|
10.9%
|
3.9%
|
7.1%
|
10.2%
|
10.3%
|
9.25%
|
ROA (Net income/ Total Assets)
|
5.66%
|
5.84%
|
4.76%
|
2.96%
|
2.72%
|
6.49%
|
6.7%
|
7%
|
Assets
1 |
1,28,180
|
1,15,894
|
2,12,313
|
1,35,427
|
2,85,464
|
1,90,321
|
1,96,015
|
1,82,071
|
Book Value Per Share
2 |
2,623
|
2,738
|
3,080
|
3,162
|
3,378
|
3,876
|
3,966
|
4,258
|
Cash Flow per Share
2 |
501.0
|
477.0
|
598.0
|
421.0
|
529.0
|
675.0
|
702.0
|
718.0
|
Capex
1 |
8,004
|
9,751
|
12,524
|
9,884
|
9,452
|
14,160
|
14,500
|
14,500
|
Capex / Sales
|
3.13%
|
3.84%
|
4.89%
|
3.44%
|
2.82%
|
4.09%
|
4.11%
|
4.03%
|
Announcement Date
|
09/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Last Close Price
3,145
JPY Average target price
3,970
JPY Spread / Average Target +26.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.63% | 635M | | +2.40% | 3.32B | | +5.04% | 1.13B | | 0.00% | 991M | | +53.73% | 419M | | +33.59% | 225M | | +26.67% | 219M | | -13.73% | 180M | | +10.72% | 171M | | -11.73% | 168M |
Flour Milling
|