Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
3,520
JPY
|
+0.14%
|
|
+0.57%
|
+20.10%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,24,311
|
1,05,478
|
1,52,967
|
1,19,131
|
1,26,300
|
1,74,839
|
-
|
-
|
Enterprise Value (EV)
1 |
1,54,311
|
1,16,796
|
1,50,080
|
1,19,529
|
1,06,724
|
1,74,839
|
1,74,839
|
1,74,839
|
P/E ratio
|
8.14
x
|
7
x
|
9.81
x
|
7.21
x
|
6.25
x
|
8
x
|
7.79
x
|
7.28
x
|
Yield
|
2.92%
|
3.24%
|
2.13%
|
3.04%
|
3.66%
|
2.98%
|
3.05%
|
3.13%
|
Capitalization / Revenue
|
0.64
x
|
0.5
x
|
0.77
x
|
0.61
x
|
0.54
x
|
0.74
x
|
0.71
x
|
0.68
x
|
EV / Revenue
|
0.64
x
|
0.5
x
|
0.77
x
|
0.61
x
|
0.54
x
|
0.74
x
|
0.71
x
|
0.68
x
|
EV / EBITDA
|
4.61
x
|
3.7
x
|
5.71
x
|
4.07
x
|
3.73
x
|
4.73
x
|
4.6
x
|
-
|
EV / FCF
|
7.7
x
|
5.1
x
|
8.52
x
|
16.7
x
|
5.39
x
|
8.92
x
|
11.6
x
|
21.5
x
|
FCF Yield
|
13%
|
19.6%
|
11.7%
|
5.99%
|
18.6%
|
11.2%
|
8.62%
|
4.66%
|
Price to Book
|
1.32
x
|
1
x
|
1.27
x
|
0.95
x
|
0.89
x
|
1.1
x
|
1
x
|
-
|
Nbr of stocks (in thousands)
|
52,607
|
52,607
|
52,656
|
49,659
|
49,666
|
49,670
|
-
|
-
|
Reference price
2 |
2,363
|
2,005
|
2,905
|
2,399
|
2,543
|
3,520
|
3,520
|
3,520
|
Announcement Date
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,95,177
|
2,09,091
|
1,98,963
|
1,96,578
|
2,33,871
|
2,35,500
|
2,45,500
|
2,58,500
|
EBITDA
1 |
26,987
|
28,528
|
26,802
|
29,304
|
33,838
|
37,000
|
38,000
|
-
|
EBIT
1 |
22,821
|
23,912
|
22,068
|
24,182
|
28,095
|
31,500
|
32,500
|
35,000
|
Operating Margin
|
11.69%
|
11.44%
|
11.09%
|
12.3%
|
12.01%
|
13.38%
|
13.24%
|
13.54%
|
Earnings before Tax (EBT)
1 |
23,709
|
22,358
|
23,025
|
25,611
|
30,227
|
32,550
|
33,550
|
36,600
|
Net income
1 |
15,264
|
15,059
|
15,599
|
16,772
|
20,218
|
21,850
|
22,450
|
24,000
|
Net margin
|
7.82%
|
7.2%
|
7.84%
|
8.53%
|
8.64%
|
9.28%
|
9.14%
|
9.28%
|
EPS
2 |
290.2
|
286.3
|
296.3
|
332.8
|
407.1
|
439.9
|
452.0
|
483.2
|
Free Cash Flow
1 |
16,139
|
20,698
|
17,962
|
7,132
|
23,447
|
19,600
|
15,075
|
8,150
|
FCF margin
|
8.27%
|
9.9%
|
9.03%
|
3.63%
|
10.03%
|
8.32%
|
6.14%
|
3.15%
|
FCF Conversion (EBITDA)
|
59.8%
|
72.55%
|
67.02%
|
24.34%
|
69.29%
|
52.97%
|
39.67%
|
-
|
FCF Conversion (Net income)
|
105.73%
|
137.45%
|
115.15%
|
42.52%
|
115.97%
|
89.7%
|
67.15%
|
33.96%
|
Dividend per Share
2 |
69.00
|
65.00
|
62.00
|
73.00
|
93.00
|
105.0
|
107.5
|
110.0
|
Announcement Date
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
91,718
|
1,17,373
|
94,027
|
1,04,936
|
45,313
|
90,927
|
48,384
|
57,267
|
1,05,651
|
46,869
|
51,729
|
98,598
|
69,277
|
65,996
|
1,35,273
|
51,510
|
53,473
|
1,04,983
|
58,500
|
72,517
|
1,31,017
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,046
|
13,866
|
9,557
|
12,511
|
4,966
|
10,166
|
6,050
|
7,966
|
14,016
|
5,201
|
6,663
|
11,864
|
8,546
|
7,685
|
16,231
|
6,128
|
6,534
|
12,662
|
8,406
|
10,932
|
19,338
|
Operating Margin
|
10.95%
|
11.81%
|
10.16%
|
11.92%
|
10.96%
|
11.18%
|
12.5%
|
13.91%
|
13.27%
|
11.1%
|
12.88%
|
12.03%
|
12.34%
|
11.64%
|
12%
|
11.9%
|
12.22%
|
12.06%
|
14.37%
|
15.08%
|
14.76%
|
Earnings before Tax (EBT)
1 |
9,932
|
12,426
|
9,552
|
13,473
|
5,423
|
10,846
|
6,339
|
8,426
|
14,765
|
6,809
|
7,578
|
14,387
|
7,972
|
7,868
|
15,840
|
7,331
|
7,189
|
14,520
|
7,808
|
11,177
|
19,017
|
Net income
1 |
6,739
|
8,320
|
6,628
|
8,971
|
3,613
|
7,153
|
4,181
|
5,438
|
9,619
|
4,603
|
4,983
|
9,586
|
4,861
|
5,771
|
10,632
|
4,859
|
4,658
|
9,517
|
5,052
|
7,931
|
12,983
|
Net margin
|
7.35%
|
7.09%
|
7.05%
|
8.55%
|
7.97%
|
7.87%
|
8.64%
|
9.5%
|
9.1%
|
9.82%
|
9.63%
|
9.72%
|
7.02%
|
8.74%
|
7.86%
|
9.43%
|
8.71%
|
9.07%
|
8.64%
|
10.94%
|
9.91%
|
EPS
|
128.1
|
-
|
125.9
|
-
|
-
|
139.9
|
83.94
|
-
|
-
|
92.69
|
-
|
193.0
|
97.87
|
-
|
-
|
97.85
|
-
|
191.6
|
101.7
|
-
|
-
|
Dividend per Share
|
35.00
|
-
|
30.00
|
-
|
-
|
33.00
|
-
|
-
|
-
|
-
|
-
|
43.00
|
-
|
-
|
-
|
-
|
-
|
50.00
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
19/05/20
|
10/11/20
|
10/05/21
|
08/11/21
|
08/11/21
|
08/02/22
|
10/05/22
|
10/05/22
|
08/08/22
|
07/11/22
|
07/11/22
|
07/02/23
|
12/05/23
|
12/05/23
|
09/08/23
|
09/11/23
|
09/11/23
|
08/02/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
30,000
|
11,318
|
-
|
398
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
2,887
|
-
|
19,576
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.112
x
|
0.3967
x
|
-
|
0.0136
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16,139
|
20,698
|
17,962
|
7,132
|
23,447
|
19,600
|
15,075
|
8,150
|
ROE (net income / shareholders' equity)
|
17.4%
|
15.2%
|
13.8%
|
13.6%
|
15.1%
|
14.1%
|
13.1%
|
-
|
ROA (Net income/ Total Assets)
|
10.1%
|
9.91%
|
9.2%
|
9.69%
|
10.6%
|
7.1%
|
7%
|
-
|
Assets
1 |
1,50,425
|
1,51,991
|
1,69,570
|
1,73,101
|
1,90,841
|
3,07,746
|
3,20,714
|
-
|
Book Value Per Share
2 |
1,784
|
1,995
|
2,290
|
2,539
|
2,870
|
3,191
|
3,521
|
-
|
Cash Flow per Share
|
369.0
|
374.0
|
386.0
|
434.0
|
517.0
|
-
|
-
|
-
|
Capex
1 |
12,035
|
9,969
|
9,286
|
18,254
|
16,368
|
10,000
|
15,000
|
18,000
|
Capex / Sales
|
6.17%
|
4.77%
|
4.67%
|
9.29%
|
7%
|
4.25%
|
6.11%
|
6.96%
|
Announcement Date
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
3,520
JPY Average target price
3,750
JPY Spread / Average Target +6.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.10% | 1.14B | | -7.28% | 26.19B | | +7.83% | 20.5B | | -17.72% | 9.56B | | -29.46% | 9.37B | | -1.82% | 8.74B | | -4.49% | 6.75B | | -12.11% | 5.24B | | +48.05% | 4.83B | | -6.99% | 2.27B |
Other Real Estate Services
|