Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
4,109
JPY
|
+0.81%
|
|
-4.11%
|
+37.01%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,53,876
|
2,61,122
|
3,70,912
|
3,04,452
|
3,20,700
|
6,67,947
|
-
|
-
|
Enterprise Value (EV)
1 |
2,84,396
|
1,77,701
|
2,82,827
|
2,31,861
|
2,43,259
|
6,21,957
|
5,97,890
|
5,70,632
|
P/E ratio
|
14
x
|
8.68
x
|
13.2
x
|
9.54
x
|
9.13
x
|
17
x
|
20
x
|
19.5
x
|
Yield
|
1.63%
|
1.99%
|
1.38%
|
2.07%
|
2.2%
|
1.07%
|
1.12%
|
1.16%
|
Capitalization / Revenue
|
0.97
x
|
0.73
x
|
1.14
x
|
0.85
x
|
0.87
x
|
1.7
x
|
1.64
x
|
1.56
x
|
EV / Revenue
|
0.78
x
|
0.5
x
|
0.87
x
|
0.65
x
|
0.66
x
|
1.58
x
|
1.47
x
|
1.34
x
|
EV / EBITDA
|
8.06
x
|
5.97
x
|
10.3
x
|
6.45
x
|
6.76
x
|
19.5
x
|
15.2
x
|
13.4
x
|
EV / FCF
|
85
x
|
6.49
x
|
-16.4
x
|
-21.1
x
|
10.4
x
|
15.9
x
|
18.8
x
|
16.4
x
|
FCF Yield
|
1.18%
|
15.4%
|
-6.09%
|
-4.75%
|
9.57%
|
6.29%
|
5.33%
|
6.12%
|
Price to Book
|
0.61
x
|
0.45
x
|
0.47
x
|
0.35
x
|
0.4
x
|
0.82
x
|
0.81
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
1,74,667
|
1,73,618
|
1,70,770
|
1,70,370
|
1,68,346
|
1,62,557
|
-
|
-
|
Reference price
2 |
2,026
|
1,504
|
2,172
|
1,787
|
1,905
|
4,109
|
4,109
|
4,109
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,66,353
|
3,56,796
|
3,25,682
|
3,58,269
|
3,68,130
|
3,93,154
|
4,07,234
|
4,26,809
|
EBITDA
1 |
35,265
|
29,742
|
27,388
|
35,921
|
35,985
|
31,861
|
39,307
|
42,432
|
EBIT
1 |
18,572
|
13,103
|
10,841
|
20,346
|
20,782
|
16,474
|
22,422
|
25,919
|
Operating Margin
|
5.07%
|
3.67%
|
3.33%
|
5.68%
|
5.65%
|
4.19%
|
5.51%
|
6.07%
|
Earnings before Tax (EBT)
1 |
40,006
|
46,867
|
44,176
|
47,796
|
53,984
|
59,614
|
48,746
|
52,899
|
Net income
1 |
25,205
|
30,174
|
28,072
|
32,008
|
35,182
|
39,494
|
33,463
|
34,263
|
Net margin
|
6.88%
|
8.46%
|
8.62%
|
8.93%
|
9.56%
|
10.05%
|
8.22%
|
8.03%
|
EPS
2 |
144.3
|
173.3
|
164.3
|
187.4
|
208.8
|
241.5
|
205.5
|
211.2
|
Free Cash Flow
1 |
3,345
|
27,368
|
-17,233
|
-11,007
|
23,286
|
39,113
|
31,851
|
34,898
|
FCF margin
|
0.91%
|
7.67%
|
-5.29%
|
-3.07%
|
6.33%
|
9.95%
|
7.82%
|
8.18%
|
FCF Conversion (EBITDA)
|
9.49%
|
92.02%
|
-
|
-
|
64.71%
|
122.76%
|
81.03%
|
82.24%
|
FCF Conversion (Net income)
|
13.27%
|
90.7%
|
-
|
-
|
66.19%
|
99.03%
|
95.18%
|
101.85%
|
Dividend per Share
2 |
33.00
|
30.00
|
30.00
|
37.00
|
42.00
|
44.00
|
45.83
|
47.50
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,76,880
|
1,79,916
|
1,49,388
|
85,665
|
1,72,080
|
97,238
|
88,951
|
88,964
|
89,899
|
1,78,863
|
97,283
|
91,984
|
94,777
|
96,036
|
1,90,813
|
1,04,652
|
98,471
|
1,01,200
|
1,01,700
|
1,06,500
|
1,10,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,804
|
6,299
|
4,522
|
5,828
|
14,593
|
8,605
|
-2,852
|
7,227
|
2,879
|
10,106
|
10,088
|
588
|
6,873
|
1,870
|
8,743
|
8,298
|
-7.5
|
8,500
|
4,900
|
9,400
|
100
|
Operating Margin
|
3.85%
|
3.5%
|
3.03%
|
6.8%
|
8.48%
|
8.85%
|
-3.21%
|
8.12%
|
3.2%
|
5.65%
|
10.37%
|
0.64%
|
7.25%
|
1.95%
|
4.58%
|
7.93%
|
-0.01%
|
8.4%
|
4.82%
|
8.83%
|
0.09%
|
Earnings before Tax (EBT)
1 |
11,643
|
-
|
8,791
|
-
|
18,497
|
14,528
|
14,771
|
13,061
|
3,069
|
16,130
|
17,849
|
20,005
|
15,058
|
1,393
|
16,451
|
42,211
|
1,100
|
-
|
-
|
-
|
-
|
Net income
1 |
6,737
|
23,437
|
5,944
|
3,856
|
11,995
|
9,372
|
10,641
|
7,599
|
1,592
|
9,191
|
11,975
|
14,016
|
9,715
|
117
|
9,832
|
28,487
|
466.7
|
-
|
-
|
-
|
-
|
Net margin
|
3.81%
|
13.03%
|
3.98%
|
4.5%
|
6.97%
|
9.64%
|
11.96%
|
8.54%
|
1.77%
|
5.14%
|
12.31%
|
15.24%
|
10.25%
|
0.12%
|
5.15%
|
27.22%
|
0.47%
|
-
|
-
|
-
|
-
|
EPS
|
38.65
|
-
|
34.78
|
-
|
70.23
|
54.85
|
-
|
44.82
|
-
|
54.34
|
70.99
|
-
|
58.91
|
-
|
59.62
|
172.9
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
13.00
|
-
|
15.00
|
-
|
15.00
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
22.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
14/05/20
|
05/11/20
|
11/11/21
|
11/11/21
|
10/02/22
|
13/05/22
|
04/08/22
|
10/11/22
|
10/11/22
|
09/02/23
|
12/05/23
|
03/08/23
|
10/11/23
|
10/11/23
|
08/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
69,480
|
83,421
|
88,085
|
72,591
|
77,441
|
45,990
|
70,057
|
97,315
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,345
|
27,368
|
-17,233
|
-11,007
|
23,286
|
39,113
|
31,851
|
34,898
|
ROE (net income / shareholders' equity)
|
4.3%
|
5.2%
|
4.1%
|
3.9%
|
4.3%
|
4.86%
|
3.84%
|
4.1%
|
ROA (Net income/ Total Assets)
|
3.56%
|
2.69%
|
2.04%
|
2.67%
|
3.09%
|
3.3%
|
2.77%
|
3.13%
|
Assets
1 |
7,08,979
|
11,21,564
|
13,74,367
|
11,99,691
|
11,37,854
|
11,96,798
|
12,09,511
|
10,93,514
|
Book Value Per Share
2 |
3,347
|
3,356
|
4,576
|
5,087
|
4,727
|
5,007
|
5,099
|
5,207
|
Cash Flow per Share
|
230.0
|
259.0
|
251.0
|
266.0
|
289.0
|
-
|
-
|
-
|
Capex
1 |
31,870
|
19,939
|
39,946
|
27,716
|
26,923
|
23,545
|
22,640
|
23,660
|
Capex / Sales
|
8.7%
|
5.59%
|
12.27%
|
7.74%
|
7.31%
|
5.99%
|
5.56%
|
5.54%
|
Announcement Date
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Last Close Price
4,109
JPY Average target price
4,225
JPY Spread / Average Target +2.82% Consensus |
1st Jan change
|
Capi.
|
---|
| +37.01% | 4.24B | | +24.80% | 207B | | +10.04% | 16.08B | | -15.52% | 8.36B | | -11.36% | 7.93B | | 0.00% | 4.37B | | +13.31% | 3.5B | | +1.12% | 3.4B | | +46.62% | 2.68B | | +18.46% | 2.55B |
Other Broadcasting
|