Delayed
Japan Exchange
11:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
2,694
JPY
|
+3.18%
|
|
+2.81%
|
+16.55%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,05,187
|
27,96,910
|
30,21,411
|
28,16,528
|
26,61,180
|
38,75,974
|
-
|
-
|
Enterprise Value (EV)
1 |
26,07,340
|
28,76,206
|
30,81,210
|
28,37,273
|
27,05,795
|
38,99,305
|
38,20,320
|
37,34,945
|
P/E ratio
|
31.1
x
|
32.6
x
|
39.1
x
|
31.7
x
|
30
x
|
36
x
|
31
x
|
27.2
x
|
Yield
|
0.8%
|
0.75%
|
0.73%
|
0.91%
|
1.12%
|
0.83%
|
0.91%
|
1.01%
|
Capitalization / Revenue
|
4.18
x
|
4.45
x
|
4.92
x
|
4
x
|
3.24
x
|
4.28
x
|
3.99
x
|
3.73
x
|
EV / Revenue
|
4.35
x
|
4.57
x
|
5.02
x
|
4.03
x
|
3.3
x
|
4.31
x
|
3.93
x
|
3.6
x
|
EV / EBITDA
|
17.3
x
|
17.6
x
|
20.2
x
|
16.2
x
|
14.4
x
|
18.3
x
|
16.2
x
|
14.3
x
|
EV / FCF
|
79.7
x
|
103
x
|
69.6
x
|
45
x
|
46.3
x
|
64
x
|
43.2
x
|
36.1
x
|
FCF Yield
|
1.26%
|
0.97%
|
1.44%
|
2.22%
|
2.16%
|
1.56%
|
2.32%
|
2.77%
|
Price to Book
|
3.6
x
|
3.71
x
|
3.53
x
|
2.78
x
|
2.4
x
|
3.34
x
|
3.11
x
|
2.89
x
|
Nbr of stocks (in thousands)
|
14,82,359
|
15,03,715
|
15,11,083
|
15,12,636
|
14,89,189
|
14,84,763
|
-
|
-
|
Reference price
2 |
1,690
|
1,860
|
2,000
|
1,862
|
1,787
|
2,610
|
2,610
|
2,610
|
Announcement Date
|
09/05/19
|
18/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,99,481
|
6,28,897
|
6,13,842
|
7,03,303
|
8,20,209
|
9,05,114
|
9,71,303
|
10,38,752
|
EBITDA
1 |
1,50,672
|
1,62,969
|
1,52,318
|
1,74,842
|
1,87,570
|
2,12,949
|
2,36,522
|
2,60,540
|
EBIT
1 |
1,06,637
|
1,10,611
|
98,386
|
1,15,960
|
1,17,332
|
1,41,921
|
1,63,889
|
1,86,976
|
Operating Margin
|
17.79%
|
17.59%
|
16.03%
|
16.49%
|
14.31%
|
15.68%
|
16.87%
|
18%
|
Earnings before Tax (EBT)
1 |
1,02,709
|
1,06,466
|
97,060
|
1,14,501
|
1,16,137
|
1,41,559
|
1,63,458
|
1,86,574
|
Net income
1 |
79,470
|
85,211
|
77,268
|
88,813
|
89,325
|
1,08,274
|
1,25,215
|
1,42,623
|
Net margin
|
13.26%
|
13.55%
|
12.59%
|
12.63%
|
10.89%
|
11.96%
|
12.89%
|
13.73%
|
EPS
2 |
54.35
|
56.98
|
51.16
|
58.72
|
59.50
|
72.58
|
84.11
|
95.88
|
Free Cash Flow
1 |
32,726
|
27,969
|
44,277
|
63,013
|
58,415
|
60,893
|
88,456
|
1,03,466
|
FCF margin
|
5.46%
|
4.45%
|
7.21%
|
8.96%
|
7.12%
|
6.73%
|
9.11%
|
9.96%
|
FCF Conversion (EBITDA)
|
21.72%
|
17.16%
|
29.07%
|
36.04%
|
31.14%
|
28.6%
|
37.4%
|
39.71%
|
FCF Conversion (Net income)
|
41.18%
|
32.82%
|
57.3%
|
70.95%
|
65.4%
|
56.24%
|
70.64%
|
72.54%
|
Dividend per Share
2 |
13.50
|
14.00
|
14.50
|
17.00
|
20.00
|
21.71
|
23.85
|
26.33
|
Announcement Date
|
09/05/19
|
18/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
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 |
3,07,278
|
2,83,296
|
1,72,921
|
3,44,637
|
1,78,845
|
1,79,821
|
1,97,340
|
2,05,976
|
4,03,316
|
2,14,677
|
2,02,216
|
2,15,252
|
2,28,622
|
4,43,874
|
2,39,077
|
2,25,911
|
2,34,057
|
2,42,357
|
2,51,313
|
2,40,453
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,047
|
-
|
-
|
-
|
-
|
EBIT
1 |
59,150
|
41,824
|
29,624
|
65,857
|
28,598
|
21,505
|
30,427
|
25,550
|
55,977
|
37,537
|
23,121
|
29,644
|
36,848
|
66,492
|
39,027
|
36,190
|
38,133
|
41,233
|
42,500
|
39,833
|
Operating Margin
|
19.25%
|
14.76%
|
17.13%
|
19.11%
|
15.99%
|
11.96%
|
15.42%
|
12.4%
|
13.88%
|
17.49%
|
11.43%
|
13.77%
|
16.12%
|
14.98%
|
16.32%
|
16.02%
|
16.29%
|
17.01%
|
16.91%
|
16.57%
|
Earnings before Tax (EBT)
1 |
58,065
|
40,659
|
29,262
|
65,282
|
27,762
|
21,457
|
29,667
|
24,957
|
54,624
|
37,476
|
24,037
|
29,804
|
36,624
|
66,428
|
39,315
|
34,726
|
36,800
|
41,350
|
40,800
|
38,700
|
Net income
1 |
45,711
|
31,842
|
22,093
|
49,988
|
21,708
|
17,117
|
22,398
|
17,923
|
40,321
|
29,859
|
19,145
|
22,549
|
27,543
|
50,092
|
29,805
|
27,205
|
28,967
|
31,333
|
32,300
|
30,407
|
Net margin
|
14.88%
|
11.24%
|
12.78%
|
14.5%
|
12.14%
|
9.52%
|
11.35%
|
8.7%
|
10%
|
13.91%
|
9.47%
|
10.48%
|
12.05%
|
11.29%
|
12.47%
|
12.04%
|
12.38%
|
12.93%
|
12.85%
|
12.65%
|
EPS
2 |
30.72
|
21.10
|
14.60
|
33.06
|
14.36
|
11.32
|
14.80
|
11.88
|
26.68
|
19.94
|
12.88
|
15.14
|
18.50
|
33.64
|
20.03
|
17.02
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
7.000
|
7.000
|
8.000
|
8.000
|
-
|
9.000
|
-
|
-
|
9.500
|
-
|
-
|
-
|
11.00
|
11.00
|
-
|
11.00
|
-
|
12.50
|
-
|
12.50
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
04/11/21
|
09/02/22
|
12/05/22
|
09/08/22
|
10/11/22
|
10/11/22
|
09/02/23
|
15/05/23
|
09/08/23
|
14/11/23
|
14/11/23
|
07/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,02,153
|
79,296
|
59,799
|
20,745
|
44,615
|
23,331
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
55,654
|
1,41,029
|
Leverage (Debt/EBITDA)
|
0.678
x
|
0.4866
x
|
0.3926
x
|
0.1186
x
|
0.2379
x
|
0.1096
x
|
-
|
-
|
Free Cash Flow
1 |
32,726
|
27,969
|
44,277
|
63,013
|
58,415
|
60,893
|
88,456
|
1,03,466
|
ROE (net income / shareholders' equity)
|
12.7%
|
11.7%
|
9.6%
|
9.5%
|
8.4%
|
9.2%
|
9.72%
|
10.3%
|
ROA (Net income/ Total Assets)
|
9.34%
|
9.01%
|
7.49%
|
8.11%
|
7.55%
|
7.74%
|
7.81%
|
8.36%
|
Assets
1 |
8,51,025
|
9,45,282
|
10,31,943
|
10,95,564
|
11,82,898
|
13,99,381
|
16,02,629
|
17,05,097
|
Book Value Per Share
2 |
470.0
|
502.0
|
567.0
|
669.0
|
746.0
|
782.0
|
838.0
|
904.0
|
Cash Flow per Share
2 |
84.50
|
92.00
|
86.90
|
97.70
|
106.0
|
83.60
|
132.0
|
144.0
|
Capex
1 |
60,845
|
89,510
|
77,208
|
69,230
|
75,774
|
81,061
|
83,403
|
85,026
|
Capex / Sales
|
10.15%
|
14.23%
|
12.58%
|
9.84%
|
9.24%
|
8.96%
|
8.59%
|
8.19%
|
Announcement Date
|
09/05/19
|
18/05/20
|
12/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Last Close Price
2,610
JPY Average target price
2,951
JPY Spread / Average Target +13.04% Consensus |