Market Closed -
Japan Exchange
11:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
2,760
JPY
|
-0.18%
|
|
+3.02%
|
-7.75%
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
13,806
|
24,469
|
21,377
|
20,500
|
23,124
|
39,691
|
Enterprise Value (EV)
1 |
6,405
|
14,026
|
11,049
|
8,217
|
9,565
|
27,462
|
P/E ratio
|
7.59
x
|
7.7
x
|
8.11
x
|
6.83
x
|
6.57
x
|
12.1
x
|
Yield
|
1.86%
|
1.05%
|
2.4%
|
2.51%
|
2.9%
|
1.69%
|
Capitalization / Revenue
|
0.55
x
|
0.9
x
|
0.78
x
|
0.71
x
|
0.8
x
|
1.36
x
|
EV / Revenue
|
0.25
x
|
0.52
x
|
0.4
x
|
0.28
x
|
0.33
x
|
0.94
x
|
EV / EBITDA
|
1.85
x
|
2.95
x
|
2.34
x
|
1.68
x
|
1.67
x
|
4.95
x
|
EV / FCF
|
4.7
x
|
6.07
x
|
24.3
x
|
3.45
x
|
5.54
x
|
-163
x
|
FCF Yield
|
21.3%
|
16.5%
|
4.12%
|
29%
|
18.1%
|
-0.61%
|
Price to Book
|
0.62
x
|
0.99
x
|
0.81
x
|
0.72
x
|
0.74
x
|
1.19
x
|
Nbr of stocks (in thousands)
|
12,855
|
12,851
|
12,847
|
12,861
|
12,875
|
12,887
|
Reference price
2 |
1,074
|
1,904
|
1,664
|
1,594
|
1,796
|
3,080
|
Announcement Date
|
07/05/19
|
28/04/20
|
28/04/21
|
26/04/22
|
27/04/23
|
25/04/24
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
25,164
|
27,211
|
27,460
|
28,977
|
28,907
|
29,245
|
EBITDA
1 |
3,467
|
4,760
|
4,727
|
4,905
|
5,728
|
5,549
|
EBIT
1 |
2,846
|
4,090
|
4,048
|
4,243
|
5,092
|
4,900
|
Operating Margin
|
11.31%
|
15.03%
|
14.74%
|
14.64%
|
17.62%
|
16.76%
|
Earnings before Tax (EBT)
1 |
2,923
|
4,707
|
3,887
|
4,407
|
5,211
|
4,948
|
Net income
1 |
1,820
|
3,177
|
2,635
|
2,999
|
3,517
|
3,283
|
Net margin
|
7.23%
|
11.68%
|
9.6%
|
10.35%
|
12.17%
|
11.23%
|
EPS
2 |
141.6
|
247.2
|
205.1
|
233.3
|
273.3
|
254.9
|
Free Cash Flow
1 |
1,364
|
2,310
|
455
|
2,382
|
1,726
|
-168.5
|
FCF margin
|
5.42%
|
8.49%
|
1.66%
|
8.22%
|
5.97%
|
-0.58%
|
FCF Conversion (EBITDA)
|
39.34%
|
48.53%
|
9.63%
|
48.56%
|
30.14%
|
-
|
FCF Conversion (Net income)
|
74.93%
|
72.72%
|
17.27%
|
79.42%
|
49.09%
|
-
|
Dividend per Share
2 |
20.00
|
20.00
|
40.00
|
40.00
|
52.00
|
52.00
|
Announcement Date
|
07/05/19
|
28/04/20
|
28/04/21
|
26/04/22
|
27/04/23
|
25/04/24
|
Fiscal Period: January |
2021 S1
|
2022 S1
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2025 Q1
|
---|
Net sales
1 |
14,074
|
14,174
|
8,048
|
14,606
|
6,477
|
7,768
|
14,690
|
6,949
|
8,062
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,567
|
2,307
|
1,942
|
3,025
|
953
|
1,632
|
2,641
|
1,302
|
1,551
|
Operating Margin
|
18.24%
|
16.28%
|
24.13%
|
20.71%
|
14.71%
|
21.01%
|
17.98%
|
18.74%
|
19.24%
|
Earnings before Tax (EBT)
1 |
2,627
|
2,436
|
2,017
|
3,114
|
966
|
1,651
|
2,672
|
1,310
|
1,595
|
Net income
1 |
1,820
|
1,701
|
1,384
|
2,117
|
652
|
1,114
|
1,798
|
850
|
1,076
|
Net margin
|
12.93%
|
12%
|
17.2%
|
14.49%
|
10.07%
|
14.34%
|
12.24%
|
12.23%
|
13.35%
|
EPS
2 |
141.7
|
132.4
|
107.7
|
164.6
|
50.62
|
86.59
|
139.7
|
66.03
|
83.58
|
Dividend per Share
|
20.00
|
20.00
|
-
|
26.00
|
-
|
-
|
26.00
|
-
|
-
|
Announcement Date
|
08/09/20
|
07/09/21
|
09/06/22
|
08/09/22
|
08/12/22
|
08/06/23
|
07/09/23
|
07/12/23
|
06/06/24
|
Fiscal Period: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
7,401
|
10,443
|
10,328
|
12,283
|
13,559
|
12,229
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,364
|
2,310
|
455
|
2,382
|
1,727
|
-169
|
ROE (net income / shareholders' equity)
|
8.54%
|
13.5%
|
10.2%
|
10.9%
|
11.8%
|
10.1%
|
ROA (Net income/ Total Assets)
|
6.77%
|
8.91%
|
8.11%
|
8.04%
|
9.05%
|
8.17%
|
Assets
1 |
26,902
|
35,660
|
32,481
|
37,282
|
38,877
|
40,176
|
Book Value Per Share
2 |
1,723
|
1,932
|
2,059
|
2,224
|
2,419
|
2,597
|
Cash Flow per Share
2 |
577.0
|
814.0
|
809.0
|
959.0
|
1,055
|
959.0
|
Capex
1 |
794
|
1,335
|
3,328
|
743
|
1,252
|
4,144
|
Capex / Sales
|
3.16%
|
4.91%
|
12.12%
|
2.56%
|
4.33%
|
14.17%
|
Announcement Date
|
07/05/19
|
28/04/20
|
28/04/21
|
26/04/22
|
27/04/23
|
25/04/24
|
|
1st Jan change
|
Capi.
|
---|
| -7.75% | 221M | | +5.34% | 9.46B | | +56.13% | 4.7B | | +34.58% | 3.65B | | +26.86% | 2.92B | | +52.08% | 2.02B | | 0.00% | 1.31B | | -7.27% | 1.12B | | +10.55% | 935M | | +36.33% | 920M |
Highway & Bridge Construction
|