Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
3,259
JPY
|
+0.25%
|
|
+2.71%
|
+20.44%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,05,304
|
11,70,051
|
14,45,366
|
14,98,669
|
16,67,286
|
23,63,324
|
-
|
-
|
Enterprise Value (EV)
1 |
15,05,304
|
11,70,051
|
14,45,366
|
14,98,669
|
16,67,286
|
23,63,324
|
23,63,324
|
23,63,324
|
P/E ratio
|
8.66
x
|
7.19
x
|
10.2
x
|
8.86
x
|
8.78
x
|
29.1
x
|
10.5
x
|
9.67
x
|
Yield
|
3.52%
|
4.8%
|
3.89%
|
4.25%
|
4.62%
|
3.41%
|
3.8%
|
4.13%
|
Capitalization / Revenue
|
2.22
x
|
1.69
x
|
2.12
x
|
2
x
|
0.92
x
|
2.95
x
|
2.9
x
|
2.77
x
|
EV / Revenue
|
2.22
x
|
1.69
x
|
2.12
x
|
2
x
|
0.92
x
|
2.95
x
|
2.9
x
|
2.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.57
x
|
0.46
x
|
0.54
x
|
0.55
x
|
0.59
x
|
0.79
x
|
0.76
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
7,57,195
|
7,49,072
|
7,49,088
|
7,49,147
|
7,34,326
|
7,25,168
|
-
|
-
|
Reference price
2 |
1,988
|
1,562
|
1,930
|
2,000
|
2,270
|
3,259
|
3,259
|
3,259
|
Announcement Date
|
15/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,78,554
|
6,90,832
|
6,80,826
|
7,48,372
|
18,19,060
|
8,01,251
|
8,14,066
|
8,52,335
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,82,200
|
2,89,000
|
2,94,707
|
3,46,000
|
3,24,641
|
2,94,525
|
2,95,877
|
3,26,605
|
Operating Margin
|
41.59%
|
41.83%
|
43.29%
|
46.23%
|
17.85%
|
36.76%
|
36.35%
|
38.32%
|
Earnings before Tax (EBT)
1 |
2,41,340
|
2,40,721
|
2,00,003
|
2,27,999
|
2,71,387
|
1,06,602
|
3,04,160
|
3,29,465
|
Net income
1 |
1,73,889
|
1,63,028
|
1,42,196
|
1,69,078
|
1,91,000
|
77,390
|
2,20,072
|
2,37,089
|
Net margin
|
25.63%
|
23.6%
|
20.89%
|
22.59%
|
10.5%
|
9.66%
|
27.03%
|
27.82%
|
EPS
2 |
229.5
|
217.2
|
189.8
|
225.7
|
258.6
|
112.1
|
310.7
|
337.1
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
70.00
|
75.00
|
75.00
|
85.00
|
105.0
|
111.0
|
123.8
|
134.5
|
Announcement Date
|
15/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2020 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
3,52,929
|
3,31,004
|
3,49,822
|
-
|
3,75,037
|
1,74,770
|
1,98,565
|
-
|
1,99,116
|
1,74,845
|
-
|
4,27,061
|
5,66,878
|
-
|
1,82,273
|
-
|
-
|
5,87,013
|
2,00,622
|
1,62,021
|
1,62,522
|
1,86,587
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
1,41,000
|
1,53,612
|
84,380
|
1,52,179
|
99,520
|
94,300
|
-
|
88,615
|
56,245
|
-
|
74,996
|
81,412
|
-
|
47,666
|
1,18,634
|
-
|
-
|
77,943
|
50,079
|
74,789
|
78,973
|
Operating Margin
|
-
|
42.6%
|
43.91%
|
-
|
40.58%
|
56.94%
|
47.49%
|
-
|
44.5%
|
32.17%
|
-
|
17.56%
|
14.36%
|
-
|
26.15%
|
-
|
-
|
-
|
38.85%
|
30.91%
|
46.02%
|
42.32%
|
Earnings before Tax (EBT)
1 |
1,51,264
|
1,12,938
|
87,065
|
-
|
1,51,447
|
41,420
|
35,132
|
-
|
88,462
|
-
|
1,44,483
|
57,360
|
69,544
|
-
|
47,259
|
-
|
54,637
|
3,870
|
49,300
|
-
|
-
|
-
|
Net income
1 |
1,06,039
|
80,091
|
62,105
|
60,278
|
1,11,029
|
30,838
|
27,211
|
58,049
|
64,556
|
-
|
1,04,032
|
41,658
|
45,310
|
86,968
|
36,736
|
7,327
|
44,063
|
5,218
|
26,325
|
28,774
|
69,740
|
70,633
|
Net margin
|
30.05%
|
24.2%
|
17.75%
|
-
|
29.6%
|
17.64%
|
13.7%
|
-
|
32.42%
|
-
|
-
|
9.75%
|
7.99%
|
-
|
20.15%
|
-
|
-
|
0.89%
|
13.12%
|
17.76%
|
42.91%
|
37.86%
|
EPS
2 |
140.9
|
106.9
|
-
|
80.46
|
148.2
|
41.16
|
36.32
|
-
|
86.24
|
53.66
|
139.9
|
56.84
|
61.83
|
-
|
50.58
|
10.09
|
60.68
|
7.185
|
38.78
|
51.78
|
84.86
|
90.30
|
Dividend per Share
2 |
37.50
|
37.50
|
37.50
|
-
|
40.00
|
-
|
45.00
|
45.00
|
-
|
-
|
50.00
|
-
|
55.00
|
-
|
-
|
55.00
|
55.00
|
-
|
55.00
|
-
|
-
|
-
|
Announcement Date
|
13/11/19
|
12/11/20
|
13/05/21
|
11/11/21
|
11/11/21
|
27/01/22
|
12/05/22
|
12/05/22
|
28/07/22
|
11/11/22
|
11/11/22
|
31/01/23
|
12/05/23
|
12/05/23
|
28/07/23
|
14/11/23
|
14/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.6%
|
6.3%
|
5.4%
|
6.3%
|
6.9%
|
2.74%
|
7.42%
|
7.76%
|
ROA (Net income/ Total Assets)
|
0.41%
|
0.45%
|
0.24%
|
0.36%
|
0.43%
|
0.13%
|
0.32%
|
0.34%
|
Assets
1 |
4,25,16,687
|
3,59,17,162
|
5,93,32,388
|
4,66,65,379
|
4,46,54,338
|
5,83,76,663
|
6,91,68,014
|
6,87,87,191
|
Book Value Per Share
2 |
3,504
|
3,411
|
3,596
|
3,625
|
3,843
|
4,107
|
4,303
|
4,503
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
3,259
JPY Average target price
3,538
JPY Spread / Average Target +8.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.44% | 15.01B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|