Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,458
JPY
|
-0.44%
|
|
+0.17%
|
+64.06%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,92,231
|
3,77,054
|
4,99,417
|
4,86,860
|
5,34,749
|
8,02,092
|
-
|
-
|
Enterprise Value (EV)
1 |
4,92,231
|
3,77,054
|
4,99,417
|
4,86,860
|
5,34,749
|
8,02,092
|
8,02,092
|
8,02,092
|
P/E ratio
|
10.6
x
|
9.78
x
|
11.4
x
|
11.8
x
|
10.2
x
|
14.3
x
|
13.4
x
|
12.4
x
|
Yield
|
2.61%
|
3.35%
|
2.87%
|
3.01%
|
1.58%
|
2.67%
|
3.03%
|
3.35%
|
Capitalization / Revenue
|
3.27
x
|
2.55
x
|
3.2
x
|
2.02
x
|
1.86
x
|
4.67
x
|
3.78
x
|
3.59
x
|
EV / Revenue
|
3.27
x
|
2.55
x
|
3.2
x
|
2.02
x
|
1.86
x
|
4.67
x
|
3.78
x
|
3.59
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.48
x
|
0.38
x
|
0.45
x
|
0.45
x
|
0.46
x
|
0.71
x
|
0.68
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
5,83,904
|
5,73,903
|
5,74,043
|
5,64,148
|
5,62,301
|
5,49,943
|
-
|
-
|
Reference price
2 |
843.0
|
657.0
|
870.0
|
863.0
|
951.0
|
1,458
|
1,458
|
1,458
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,50,757
|
1,47,937
|
1,55,985
|
2,41,600
|
2,87,386
|
1,71,610
|
2,11,935
|
2,23,329
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60,522
|
59,594
|
62,404
|
52,750
|
72,672
|
72,664
|
77,055
|
86,435
|
Operating Margin
|
40.15%
|
40.28%
|
40.01%
|
21.83%
|
25.29%
|
42.34%
|
36.36%
|
38.7%
|
Earnings before Tax (EBT)
1 |
66,681
|
54,596
|
60,691
|
58,801
|
73,320
|
78,948
|
82,722
|
88,544
|
Net income
1 |
46,874
|
38,703
|
43,638
|
41,635
|
52,397
|
56,294
|
59,498
|
63,956
|
Net margin
|
31.09%
|
26.16%
|
27.98%
|
17.23%
|
18.23%
|
32.8%
|
28.07%
|
28.64%
|
EPS
2 |
79.31
|
67.19
|
76.02
|
73.27
|
92.92
|
101.9
|
108.9
|
117.5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.00
|
22.00
|
25.00
|
26.00
|
15.00
|
39.00
|
44.12
|
48.86
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
|
-
|
-
|
-
|
1,16,237
|
57,332
|
-
|
71,733
|
1,39,362
|
-
|
-
|
82,390
|
-
|
1,79,508
|
77,586
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
17,648
|
-
|
16,701
|
5,726
|
12,600
|
-
|
13,679
|
26,233
|
56,233
|
-
|
-
|
-
|
17,494
|
-
|
17,864
|
17,962
|
19,368
|
Operating Margin
|
-
|
-
|
-
|
-
|
29.13%
|
-
|
17.57%
|
-
|
-
|
-
|
68.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
33,007
|
35,400
|
-
|
38,809
|
17,204
|
-
|
19,185
|
38,893
|
-
|
-
|
23,269
|
-
|
36,113
|
19,923
|
-
|
-
|
-
|
-
|
-
|
Net income
|
23,535
|
24,354
|
13,450
|
27,529
|
12,229
|
1,877
|
14,435
|
28,208
|
11,446
|
12,743
|
16,470
|
8,284
|
24,754
|
15,316
|
-
|
31,246
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
23.68%
|
21.33%
|
-
|
20.12%
|
20.24%
|
-
|
-
|
19.99%
|
-
|
13.79%
|
19.74%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
40.71
|
42.43
|
23.55
|
-
|
21.71
|
3.460
|
25.58
|
49.99
|
20.29
|
22.64
|
29.64
|
14.94
|
44.58
|
27.61
|
31.61
|
-
|
27.19
|
27.18
|
30.11
|
Dividend per Share
|
11.00
|
11.00
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
-
|
17.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/19
|
09/11/20
|
08/11/21
|
08/11/21
|
31/01/22
|
10/05/22
|
03/08/22
|
08/11/22
|
31/01/23
|
11/05/23
|
28/07/23
|
10/11/23
|
10/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
4.6%
|
3.8%
|
4.1%
|
3.8%
|
4.6%
|
4.9%
|
5.12%
|
5.4%
|
ROA (Net income/ Total Assets)
|
0.54%
|
0.45%
|
0.48%
|
0.37%
|
0.34%
|
0.46%
|
0.43%
|
0.44%
|
Assets
1 |
86,48,499
|
86,49,875
|
91,68,032
|
1,11,32,353
|
1,54,60,903
|
1,21,19,181
|
1,39,55,792
|
1,47,02,546
|
Book Value Per Share
2 |
1,739
|
1,727
|
1,923
|
1,926
|
2,051
|
2,067
|
2,145
|
2,205
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/05/19
|
11/05/20
|
12/05/21
|
10/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
1,458
JPY Average target price
1,556
JPY Spread / Average Target +6.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.00% | 547B | | +10.60% | 291B | | +12.04% | 250B | | +21.78% | 210B | | +17.11% | 171B | | +11.40% | 169B | | +11.01% | 164B | | +3.27% | 143B | | -11.10% | 139B |
Other Banks
|