Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,062
JPY
|
+10.62%
|
|
+11.18%
|
+53.84%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,78,839
|
1,34,327
|
1,66,875
|
1,37,918
|
1,80,099
|
4,16,628
|
-
|
-
|
Enterprise Value (EV)
1 |
1,78,839
|
1,34,327
|
1,66,875
|
1,37,918
|
1,80,099
|
3,44,685
|
4,16,628
|
4,16,628
|
P/E ratio
|
7.74
x
|
6.21
x
|
12.4
x
|
5.59
x
|
6.5
x
|
11.2
x
|
12.2
x
|
10.5
x
|
Yield
|
3.1%
|
3.96%
|
3.27%
|
3.95%
|
4.06%
|
2.51%
|
2.45%
|
3.01%
|
Capitalization / Revenue
|
1.2
x
|
0.94
x
|
1.16
x
|
0.92
x
|
1.02
x
|
1.72
x
|
-
|
-
|
EV / Revenue
|
1.2
x
|
0.94
x
|
1.16
x
|
0.92
x
|
1.02
x
|
1.72
x
|
-
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.34
x
|
0.28
x
|
0.3
x
|
0.27
x
|
0.35
x
|
0.6
x
|
0.73
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
4,26,823
|
4,09,535
|
4,20,341
|
3,89,600
|
4,06,544
|
3,92,490
|
-
|
-
|
Reference price
2 |
419.0
|
328.0
|
397.0
|
354.0
|
443.0
|
1,062
|
1,062
|
1,062
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,48,730
|
1,43,069
|
1,43,316
|
1,50,197
|
1,76,589
|
2,00,356
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
33,497
|
28,500
|
29,812
|
37,318
|
40,263
|
10,300
|
38,400
|
47,100
|
Operating Margin
|
22.52%
|
19.92%
|
20.8%
|
24.85%
|
22.8%
|
5.33%
|
-
|
-
|
Earnings before Tax (EBT)
|
35,308
|
30,829
|
19,808
|
39,783
|
38,901
|
42,982
|
-
|
-
|
Net income
1 |
23,321
|
22,280
|
13,501
|
26,436
|
27,933
|
31,125
|
34,100
|
38,800
|
Net margin
|
15.68%
|
15.57%
|
9.42%
|
17.6%
|
15.82%
|
15.53%
|
-
|
-
|
EPS
2 |
54.12
|
52.79
|
32.14
|
63.33
|
68.19
|
78.43
|
87.30
|
101.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
13.00
|
13.00
|
13.00
|
14.00
|
18.00
|
22.00
|
26.00
|
32.00
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
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 |
73,551
|
73,961
|
77,559
|
35,878
|
46,031
|
91,507
|
41,191
|
54,785
|
1,06,347
|
49,719
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
18,774
|
16,589
|
22,425
|
11,724
|
11,780
|
19,424
|
11,433
|
12,455
|
19,406
|
14,088
|
Net income
1 |
13,406
|
12,308
|
15,371
|
8,046
|
8,612
|
13,793
|
8,427
|
9,016
|
14,858
|
9,772
|
Net margin
|
18.23%
|
16.64%
|
19.82%
|
22.43%
|
18.71%
|
15.07%
|
20.46%
|
16.46%
|
13.97%
|
19.65%
|
EPS
2 |
31.57
|
29.32
|
36.56
|
19.27
|
20.97
|
33.58
|
20.55
|
22.37
|
37.14
|
24.70
|
Dividend per Share
|
6.000
|
6.000
|
7.000
|
-
|
-
|
8.000
|
-
|
-
|
10.00
|
-
|
Announcement Date
|
08/11/19
|
05/11/20
|
08/11/21
|
03/02/22
|
02/08/22
|
09/11/22
|
03/02/23
|
01/08/23
|
08/11/23
|
05/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
4.4%
|
4.4%
|
2.6%
|
4.9%
|
5.3%
|
5.7%
|
6.1%
|
6.7%
|
ROA (Net income/ Total Assets)
|
0.44%
|
0.38%
|
0.21%
|
0.36%
|
0.35%
|
0.41%
|
-
|
-
|
Assets
1 |
52,60,771
|
58,51,148
|
63,97,669
|
73,55,388
|
79,50,192
|
76,34,290
|
-
|
-
|
Book Value Per Share
2 |
1,232
|
1,163
|
1,304
|
1,289
|
1,269
|
1,460
|
1,454
|
1,538
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
94.00
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
11/05/22
|
10/05/23
|
09/05/24
|
-
|
-
|
Last Close Price
1,062
JPY Average target price
830
JPY Spread / Average Target -21.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +53.84% | 2.67B | | +24.25% | 208B | | -0.27% | 71.94B | | +12.23% | 57.69B | | +20.21% | 50.35B | | +5.31% | 49.08B | | +32.07% | 46.89B | | +10.86% | 36.93B | | -15.79% | 35.32B | | -96.60% | 32.24B |
Commercial Banks
|