Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,063
JPY
|
+0.43%
|
|
+1.39%
|
+33.25%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,26,198
|
12,17,273
|
15,05,734
|
18,43,528
|
17,49,354
|
30,24,853
|
-
|
-
|
Enterprise Value (EV)
1 |
15,26,198
|
7,96,348
|
9,66,340
|
12,12,378
|
9,68,459
|
30,24,853
|
30,24,853
|
30,24,853
|
P/E ratio
|
10.4
x
|
10
x
|
10.7
x
|
8.35
x
|
19.4
x
|
9.03
x
|
9.08
x
|
8.14
x
|
Yield
|
3.17%
|
4.49%
|
4.01%
|
3.9%
|
4.95%
|
3.26%
|
3.68%
|
4.14%
|
Capitalization / Revenue
|
0.42
x
|
0.32
x
|
0.39
x
|
0.44
x
|
0.38
x
|
0.62
x
|
0.61
x
|
0.6
x
|
EV / Revenue
|
0.42
x
|
0.32
x
|
0.39
x
|
0.44
x
|
0.38
x
|
0.62
x
|
0.61
x
|
0.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-10,88,27,612
x
|
44,95,247
x
|
28,93,411
x
|
-
|
63,36,745
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.87
x
|
0.76
x
|
0.75
x
|
0.91
x
|
0.94
x
|
1.2
x
|
1.18
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
11,17,276
|
10,92,378
|
10,64,876
|
10,27,799
|
9,99,250
|
9,87,546
|
-
|
-
|
Reference price
2 |
1,366
|
1,114
|
1,414
|
1,794
|
1,751
|
3,063
|
3,063
|
3,063
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
36,43,040
|
37,60,366
|
38,46,323
|
41,67,400
|
46,07,100
|
48,70,114
|
49,56,208
|
50,44,007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
1,77,191
|
1,94,937
|
3,40,280
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
4.71%
|
5.07%
|
8.17%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,02,029
|
1,77,191
|
1,94,937
|
3,17,632
|
1,23,409
|
4,55,601
|
4,83,876
|
5,22,819
|
Net income
1 |
1,46,626
|
1,22,515
|
1,42,482
|
2,24,800
|
91,100
|
3,32,298
|
3,36,684
|
3,67,779
|
Net margin
|
4.02%
|
3.26%
|
3.7%
|
5.39%
|
1.98%
|
6.82%
|
6.79%
|
7.29%
|
EPS
2 |
130.8
|
111.4
|
132.5
|
214.7
|
90.21
|
339.3
|
337.5
|
376.2
|
Free Cash Flow
|
-14,024
|
2,70,791
|
5,20,401
|
-
|
2,76,065
|
-
|
-
|
-
|
FCF margin
|
-0.38%
|
7.2%
|
13.53%
|
-
|
5.99%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
221.03%
|
365.24%
|
-
|
303.04%
|
-
|
-
|
-
|
Dividend per Share
2 |
43.33
|
50.00
|
56.67
|
70.00
|
86.67
|
100.0
|
112.8
|
126.7
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
19,55,408
|
19,85,323
|
21,79,729
|
9,77,490
|
-
|
12,86,566
|
12,79,204
|
25,65,770
|
11,23,965
|
-
|
14,49,488
|
-
|
26,59,605
|
11,88,978
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
60,112
|
63,601
|
1,88,094
|
71,032
|
-
|
53,775
|
-
|
-25,127
|
82,728
|
-
|
1,27,193
|
-
|
1,78,399
|
2,49,073
|
Net income
1 |
43,927
|
39,616
|
1,30,735
|
52,990
|
41,075
|
41,797
|
-61,827
|
-20,030
|
57,640
|
53,490
|
1,00,040
|
31,485
|
1,31,525
|
1,91,522
|
Net margin
|
2.25%
|
2%
|
6%
|
5.42%
|
-
|
3.25%
|
-4.83%
|
-0.78%
|
5.13%
|
-
|
6.9%
|
-
|
4.95%
|
16.11%
|
EPS
2 |
39.66
|
36.49
|
123.4
|
51.10
|
40.20
|
40.69
|
-60.31
|
-19.62
|
56.71
|
53.13
|
100.2
|
32.10
|
132.3
|
193.3
|
Dividend per Share
2 |
25.00
|
26.67
|
35.00
|
-
|
35.00
|
-
|
43.33
|
43.33
|
-
|
43.33
|
-
|
50.00
|
50.00
|
-
|
Announcement Date
|
19/11/19
|
19/11/20
|
19/11/21
|
14/02/22
|
20/05/22
|
05/08/22
|
18/11/22
|
18/11/22
|
14/02/23
|
19/05/23
|
09/08/23
|
17/11/23
|
17/11/23
|
14/02/24
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
4,20,925
|
5,39,394
|
6,31,150
|
7,80,895
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-14,024
|
2,70,791
|
5,20,401
|
-
|
2,76,065
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8%
|
7.3%
|
7.9%
|
11.1%
|
4.7%
|
14.5%
|
13.3%
|
14%
|
ROA (Net income/ Total Assets)
|
1.66%
|
1.6%
|
1.71%
|
2.35%
|
0.87%
|
3%
|
3.59%
|
4.01%
|
Assets
1 |
88,31,296
|
76,37,997
|
83,12,060
|
95,85,332
|
1,05,01,078
|
1,10,67,388
|
93,67,936
|
91,80,706
|
Book Value Per Share
2 |
1,573
|
1,462
|
1,895
|
1,973
|
1,856
|
2,548
|
2,596
|
2,724
|
Cash Flow per Share
|
173.0
|
149.0
|
170.0
|
266.0
|
141.0
|
-
|
-
|
-
|
Capex
|
92,796
|
85,655
|
1,05,801
|
71,025
|
1,72,827
|
-
|
-
|
-
|
Capex / Sales
|
2.55%
|
2.28%
|
2.75%
|
1.7%
|
3.75%
|
-
|
-
|
-
|
Announcement Date
|
20/05/19
|
20/05/20
|
20/05/21
|
20/05/22
|
19/05/23
|
-
|
-
|
-
|
Last Close Price
3,063
JPY Average target price
3,208
JPY Spread / Average Target +4.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.25% | 19.22B | | +38.91% | 61.52B | | +10.01% | 50.24B | | +12.05% | 48.88B | | +21.50% | 44.86B | | +22.39% | 33.96B | | +10.03% | 29.23B | | +50.11% | 27.95B | | +21.57% | 24.78B | | -3.96% | 20.38B |
Other Property & Casualty Insurance
|