Market Closed -
Japan Exchange
11:30:00 10/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4,070
JPY
|
+0.99%
|
|
+2.26%
|
+16.62%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,34,897
|
1,28,934
|
1,19,190
|
1,07,427
|
1,27,191
|
1,91,084
|
-
|
-
|
Enterprise Value (EV)
1 |
1,34,897
|
1,28,934
|
1,19,190
|
1,07,427
|
1,27,191
|
1,96,953
|
1,91,084
|
1,91,084
|
P/E ratio
|
9.35
x
|
10.6
x
|
10.5
x
|
6.15
x
|
8.63
x
|
12.5
x
|
10.5
x
|
-
|
Yield
|
1.61%
|
1.56%
|
1.67%
|
3.62%
|
2.99%
|
2.15%
|
2.33%
|
2.46%
|
Capitalization / Revenue
|
1.37
x
|
1.45
x
|
1.38
x
|
1.09
x
|
1.1
x
|
1.61
x
|
1.2
x
|
1.18
x
|
EV / Revenue
|
1.37
x
|
1.45
x
|
1.38
x
|
1.09
x
|
1.1
x
|
1.61
x
|
1.2
x
|
1.18
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-2,60,362
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0.34
x
|
0.34
x
|
0.24
x
|
0.23
x
|
0.29
x
|
0.4
x
|
0.41
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
51,136
|
50,208
|
49,745
|
48,588
|
47,477
|
46,949
|
-
|
-
|
Reference price
2 |
2,638
|
2,568
|
2,396
|
2,211
|
2,679
|
4,070
|
4,070
|
4,070
|
Announcement Date
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
98,558
|
88,871
|
86,084
|
98,306
|
1,15,289
|
1,22,630
|
1,58,600
|
1,61,600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
13,662
|
14,477
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
13.86%
|
16.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
20,998
|
17,788
|
13,051
|
23,408
|
20,168
|
23,735
|
25,800
|
27,200
|
Net income
1 |
14,681
|
12,412
|
11,448
|
17,715
|
14,858
|
15,940
|
18,000
|
18,900
|
Net margin
|
14.9%
|
13.97%
|
13.3%
|
18.02%
|
12.89%
|
13%
|
11.35%
|
11.7%
|
EPS
2 |
282.2
|
243.1
|
228.1
|
359.5
|
310.6
|
336.3
|
387.2
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-4,88,518
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-423.73%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
42.50
|
40.00
|
40.00
|
80.00
|
80.00
|
90.00
|
95.00
|
100.0
|
Announcement Date
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
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 |
44,684
|
42,567
|
50,047
|
27,243
|
35,469
|
61,197
|
27,157
|
33,108
|
58,793
|
32,231
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
11,924
|
8,811
|
16,696
|
9,971
|
12,529
|
16,422
|
4,037
|
13,429
|
17,999
|
7,671
|
Net income
1 |
8,636
|
6,412
|
11,910
|
7,223
|
9,044
|
11,933
|
2,974
|
9,683
|
12,518
|
5,289
|
Net margin
|
19.33%
|
15.06%
|
23.8%
|
26.51%
|
25.5%
|
19.5%
|
10.95%
|
29.25%
|
21.29%
|
16.41%
|
EPS
2 |
168.9
|
127.7
|
240.9
|
146.6
|
187.2
|
248.2
|
62.62
|
204.0
|
263.6
|
111.4
|
Dividend per Share
|
17.50
|
17.50
|
17.50
|
-
|
-
|
40.00
|
-
|
-
|
50.00
|
-
|
Announcement Date
|
14/11/19
|
13/11/20
|
12/11/21
|
28/01/22
|
28/07/22
|
11/11/22
|
27/01/23
|
28/07/23
|
10/11/23
|
26/01/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-4,88,518
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
3.6%
|
3.2%
|
2.6%
|
3.7%
|
3.3%
|
3.4%
|
4%
|
4%
|
ROA (Net income/ Total Assets)
|
0.35%
|
0.22%
|
0.16%
|
0.31%
|
0.27%
|
0.31%
|
0.3%
|
0.3%
|
Assets
1 |
41,88,588
|
55,46,271
|
72,79,664
|
56,58,660
|
55,02,352
|
50,79,992
|
60,00,000
|
63,00,000
|
Book Value Per Share
2 |
7,863
|
7,482
|
9,958
|
9,552
|
9,293
|
10,460
|
9,979
|
10,391
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
349.0
|
387.0
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
5,085
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
4.41%
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Last Close Price
4,070
JPY Average target price
4,400
JPY Spread / Average Target +8.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.62% | 1.23B | | +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
|