Delayed
Japan Exchange
11:05:59 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,855
JPY
|
-1.28%
|
|
+6.04%
|
+40.16%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,856
|
69,933
|
54,083
|
54,446
|
62,953
|
-
|
-
|
Enterprise Value (EV)
1 |
22,674
|
70,488
|
62,725
|
59,279
|
67,655
|
66,437
|
64,838
|
P/E ratio
|
51
x
|
104
x
|
59.2
x
|
47.4
x
|
42.3
x
|
33
x
|
27.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.72
x
|
9.53
x
|
3.98
x
|
2.94
x
|
2.88
x
|
2.49
x
|
2.2
x
|
EV / Revenue
|
5.89
x
|
9.6
x
|
4.62
x
|
3.2
x
|
3.1
x
|
2.63
x
|
2.27
x
|
EV / EBITDA
|
2,42,52,313
x
|
-
|
3,76,95,946
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-92,39,627
x
|
-1,84,48,605
x
|
-70,13,171
x
|
1,42,29,265
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3.65
x
|
8.92
x
|
5.56
x
|
4.95
x
|
5.01
x
|
4.29
x
|
3.65
x
|
Nbr of stocks (in thousands)
|
15,138
|
15,336
|
15,930
|
16,156
|
16,121
|
-
|
-
|
Reference price
2 |
1,708
|
4,560
|
3,395
|
3,370
|
3,905
|
3,905
|
3,905
|
Announcement Date
|
19/05/20
|
14/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,896
|
3,850
|
7,339
|
13,573
|
18,541
|
21,823
|
25,260
|
28,580
|
EBITDA
|
-
|
934.9
|
-
|
1,664
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
746
|
1,056
|
1,392
|
1,686
|
2,263
|
2,953
|
3,580
|
Operating Margin
|
-
|
19.38%
|
14.39%
|
10.26%
|
9.09%
|
10.37%
|
11.69%
|
12.53%
|
Earnings before Tax (EBT)
1 |
-
|
706
|
1,023
|
1,247
|
1,619
|
2,110
|
2,790
|
3,425
|
Net income
1 |
-
|
473
|
667
|
892.4
|
1,148
|
1,510
|
1,950
|
2,377
|
Net margin
|
-
|
12.29%
|
9.09%
|
6.57%
|
6.19%
|
6.92%
|
7.72%
|
8.32%
|
EPS
2 |
18.91
|
33.50
|
43.81
|
57.38
|
71.12
|
92.30
|
118.5
|
142.8
|
Free Cash Flow
|
-
|
-2,454
|
-3,821
|
-8,944
|
4,166
|
-
|
-
|
-
|
FCF margin
|
-
|
-63.74%
|
-52.06%
|
-65.9%
|
22.47%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
362.89%
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
19/05/20
|
14/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
---|
Net sales
1 |
2,267
|
5,072
|
1,626
|
3,409
|
3,947
|
6,217
|
10,164
|
2,922
|
3,595
|
6,517
|
3,693
|
8,331
|
12,024
|
4,290
|
3,210
|
7,500
|
5,298
|
8,622
|
13,920
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
231
|
825
|
147.8
|
323.7
|
654
|
414.3
|
1,068
|
230
|
531
|
761
|
306
|
619
|
925
|
202.3
|
406.2
|
608.6
|
901.9
|
745
|
1,646
|
Operating Margin
|
10.19%
|
16.27%
|
9.09%
|
9.5%
|
16.57%
|
6.66%
|
10.51%
|
7.87%
|
14.77%
|
11.68%
|
8.29%
|
7.43%
|
7.69%
|
4.72%
|
12.66%
|
8.11%
|
17.02%
|
8.64%
|
11.83%
|
Earnings before Tax (EBT)
1 |
233
|
790.2
|
137.1
|
305.6
|
641.7
|
299.6
|
941.2
|
96
|
711.2
|
807.2
|
267
|
544.8
|
811.8
|
158
|
367.6
|
525.6
|
858.9
|
716
|
1,575
|
Net income
1 |
131
|
536
|
87.56
|
203.2
|
437.1
|
252
|
689.2
|
66
|
574
|
640
|
150
|
358
|
508
|
133.9
|
234.2
|
368.1
|
564.3
|
573
|
1,137
|
Net margin
|
5.78%
|
10.57%
|
5.39%
|
5.96%
|
11.08%
|
4.05%
|
6.78%
|
2.26%
|
15.97%
|
9.82%
|
4.06%
|
4.3%
|
4.22%
|
3.12%
|
7.3%
|
4.91%
|
10.65%
|
6.65%
|
8.17%
|
EPS
|
8.650
|
-
|
-
|
13.09
|
28.14
|
-
|
-
|
4.130
|
-
|
41.07
|
7.930
|
-
|
-
|
8.280
|
-
|
22.76
|
34.88
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/10/20
|
14/05/21
|
29/10/21
|
29/10/21
|
31/01/22
|
11/05/22
|
11/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
10/05/23
|
10/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
29/01/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
555
|
8,642
|
4,833
|
4,702
|
3,484
|
1,885
|
Net Cash position
1 |
-
|
3,182
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
5.194
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-2,454
|
-3,821
|
-8,944
|
4,166
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
9.2%
|
8.9%
|
10.2%
|
11.1%
|
12.8%
|
15.3%
|
16.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
10%
|
7.35%
|
6.85%
|
6.6%
|
8.3%
|
9.4%
|
Assets
1 |
-
|
-
|
6,649
|
12,136
|
16,763
|
22,879
|
23,494
|
25,284
|
Book Value Per Share
2 |
-
|
468.0
|
511.0
|
611.0
|
680.0
|
780.0
|
909.0
|
1,071
|
Cash Flow per Share
|
-
|
46.80
|
58.30
|
73.90
|
87.90
|
-
|
-
|
-
|
Capex
1 |
-
|
106
|
253
|
482
|
194
|
190
|
215
|
240
|
Capex / Sales
|
-
|
2.75%
|
3.45%
|
3.55%
|
1.05%
|
0.87%
|
0.85%
|
0.84%
|
Announcement Date
|
14/11/19
|
19/05/20
|
14/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Last Close Price
3,905
JPY Average target price
5,050
JPY Spread / Average Target +29.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.16% | 402M | | -5.53% | 26.53B | | -5.31% | 18.7B | | -24.00% | 10.28B | | -16.46% | 9.82B | | -2.74% | 8.73B | | -5.08% | 6.71B | | +33.24% | 4.35B | | -8.24% | 2.27B | | -19.45% | 2B |
Other Real Estate Services
|