Delayed
Japan Exchange
11:13:28 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,112
JPY
|
-2.18%
|
|
-0.56%
|
+4.50%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,600
|
6,100
|
11,409
|
7,903
|
11,852
|
9,186
|
-
|
-
|
Enterprise Value (EV)
1 |
4,538
|
4,475
|
9,998
|
4,927
|
9,570
|
9,186
|
9,186
|
9,186
|
P/E ratio
|
9.92
x
|
11.1
x
|
11.6
x
|
8.17
x
|
10.9
x
|
9.77
x
|
8.22
x
|
7.72
x
|
Yield
|
3.11%
|
2.85%
|
2.59%
|
4.02%
|
2.94%
|
3.46%
|
3.69%
|
3.84%
|
Capitalization / Revenue
|
0.9
x
|
0.92
x
|
1.27
x
|
0.8
x
|
1.05
x
|
0.76
x
|
0.7
x
|
0.66
x
|
EV / Revenue
|
0.9
x
|
0.92
x
|
1.27
x
|
0.8
x
|
1.05
x
|
0.76
x
|
0.7
x
|
0.66
x
|
EV / EBITDA
|
69,54,394
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
3,62,38,944
x
|
81,88,565
x
|
-
|
42,03,731
x
|
-4,43,90,456
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1.56
x
|
1.55
x
|
2.39
x
|
1.45
x
|
1.91
x
|
1.35
x
|
1.21
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
4,350
|
4,350
|
4,349
|
4,349
|
4,349
|
4,349
|
-
|
-
|
Reference price
2 |
1,288
|
1,402
|
2,623
|
1,817
|
2,725
|
2,112
|
2,112
|
2,112
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,234
|
6,662
|
9,011
|
9,824
|
11,246
|
12,069
|
13,035
|
14,023
|
EBITDA
|
805.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
781
|
796
|
1,433
|
1,418
|
1,560
|
1,377
|
1,610
|
1,716
|
Operating Margin
|
12.53%
|
11.95%
|
15.9%
|
14.43%
|
13.87%
|
11.41%
|
12.35%
|
12.24%
|
Earnings before Tax (EBT)
|
800
|
832
|
1,458
|
1,434
|
1,600
|
-
|
-
|
-
|
Net income
1 |
526
|
551
|
982
|
967
|
1,086
|
940
|
1,118
|
1,189
|
Net margin
|
8.44%
|
8.27%
|
10.9%
|
9.84%
|
9.66%
|
7.79%
|
8.58%
|
8.48%
|
EPS
2 |
129.8
|
126.8
|
225.8
|
222.4
|
249.9
|
216.1
|
257.0
|
273.4
|
Free Cash Flow
|
154.5
|
745
|
-
|
1,880
|
-267
|
-
|
-
|
-
|
FCF margin
|
2.48%
|
11.18%
|
-
|
19.14%
|
-2.37%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
19.19%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
29.38%
|
135.21%
|
-
|
194.42%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
40.00
|
40.00
|
68.00
|
73.00
|
80.00
|
73.00
|
78.00
|
81.00
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
3,213
|
3,907
|
4,868
|
2,626
|
2,574
|
6,022
|
3,147
|
2,285
|
4,401
|
3,137
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
342
|
705
|
635
|
454
|
454
|
1,067
|
543
|
303
|
526
|
394
|
Operating Margin
|
10.64%
|
18.04%
|
13.04%
|
17.29%
|
17.64%
|
17.72%
|
17.25%
|
13.26%
|
11.95%
|
12.56%
|
Earnings before Tax (EBT)
1 |
367
|
720
|
642
|
460
|
460
|
1,080
|
550
|
319
|
547
|
416
|
Net income
1 |
224
|
447
|
400
|
286
|
286
|
668
|
342
|
188
|
328
|
261
|
Net margin
|
6.97%
|
11.44%
|
8.22%
|
10.89%
|
11.11%
|
11.09%
|
10.87%
|
8.23%
|
7.45%
|
8.32%
|
EPS
2 |
51.70
|
102.8
|
92.02
|
65.79
|
65.84
|
153.8
|
78.62
|
43.33
|
75.63
|
59.85
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
14/11/19
|
12/11/20
|
12/11/21
|
14/02/22
|
12/08/22
|
14/11/22
|
14/02/23
|
02/08/23
|
10/11/23
|
09/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,062
|
1,625
|
1,411
|
2,976
|
2,282
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
155
|
745
|
-
|
1,880
|
-267
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
16.3%
|
14.7%
|
22.5%
|
18.9%
|
18.6%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
17.1%
|
23.8%
|
20.4%
|
21.2%
|
-
|
-
|
-
|
Assets
1 |
-
|
3,220
|
4,118
|
4,740
|
5,113
|
-
|
-
|
-
|
Book Value Per Share
2 |
823.0
|
907.0
|
1,099
|
1,251
|
1,429
|
1,566
|
1,750
|
1,945
|
Cash Flow per Share
|
136.0
|
132.0
|
232.0
|
229.0
|
257.0
|
-
|
-
|
-
|
Capex
1 |
23.8
|
18
|
34
|
22
|
45
|
169
|
20
|
20
|
Capex / Sales
|
0.38%
|
0.27%
|
0.38%
|
0.22%
|
0.4%
|
1.4%
|
0.15%
|
0.14%
|
Announcement Date
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +4.50% | 60.08M | | -2.51% | 68.13B | | -0.79% | 57.68B | | +18.78% | 37.52B | | +11.43% | 30.83B | | +3.63% | 27B | | +15.67% | 20.73B | | +15.36% | 19.52B | | +68.84% | 17.1B | | +22.41% | 16.98B |
Other Construction & Engineering
|