Delayed
Japan Exchange
06:02:02 16/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,851
JPY
|
-1.70%
|
|
-12.62%
|
-7.70%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
6,614
|
5,556
|
6,396
|
6,625
|
5,573
|
4,951
|
Enterprise Value (EV)
1 |
5,573
|
3,197
|
3,668
|
3,134
|
1,784
|
1,226
|
P/E ratio
|
9.45
x
|
7.64
x
|
8.44
x
|
22.5
x
|
10.8
x
|
10.8
x
|
Yield
|
2.47%
|
2.94%
|
4.26%
|
2.88%
|
3.42%
|
3.85%
|
Capitalization / Revenue
|
0.48
x
|
0.41
x
|
0.47
x
|
0.51
x
|
0.42
x
|
0.33
x
|
EV / Revenue
|
0.4
x
|
0.23
x
|
0.27
x
|
0.24
x
|
0.13
x
|
0.08
x
|
EV / EBITDA
|
6.63
x
|
3.13
x
|
3.52
x
|
3.47
x
|
2.47
x
|
2.35
x
|
EV / FCF
|
8,917
x
|
2.48
x
|
9.16
x
|
6.12
x
|
3.63
x
|
-11.9
x
|
FCF Yield
|
0.01%
|
40.4%
|
10.9%
|
16.4%
|
27.5%
|
-8.4%
|
Price to Book
|
0.8
x
|
0.63
x
|
0.69
x
|
0.7
x
|
0.57
x
|
0.5
x
|
Nbr of stocks (in thousands)
|
5,453
|
5,453
|
5,453
|
5,453
|
5,453
|
5,453
|
Reference price
2 |
1,213
|
1,019
|
1,173
|
1,215
|
1,022
|
908.0
|
Announcement Date
|
21/06/18
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
13,924
|
13,677
|
13,515
|
12,908
|
13,403
|
15,131
|
EBITDA
1 |
841
|
1,021
|
1,042
|
902
|
722
|
522
|
EBIT
1 |
757
|
949
|
970
|
829
|
647
|
456
|
Operating Margin
|
5.44%
|
6.94%
|
7.18%
|
6.42%
|
4.83%
|
3.01%
|
Earnings before Tax (EBT)
1 |
825
|
1,031
|
1,066
|
493
|
722
|
535
|
Net income
1 |
700
|
727
|
758
|
295
|
514
|
459
|
Net margin
|
5.03%
|
5.32%
|
5.61%
|
2.29%
|
3.83%
|
3.03%
|
EPS
2 |
128.4
|
133.3
|
139.0
|
54.10
|
94.27
|
84.18
|
Free Cash Flow
1 |
0.625
|
1,292
|
400.6
|
512.5
|
491.4
|
-103
|
FCF margin
|
0%
|
9.44%
|
2.96%
|
3.97%
|
3.67%
|
-0.68%
|
FCF Conversion (EBITDA)
|
0.07%
|
126.51%
|
38.45%
|
56.82%
|
68.06%
|
-
|
FCF Conversion (Net income)
|
0.09%
|
177.67%
|
52.85%
|
173.73%
|
95.6%
|
-
|
Dividend per Share
2 |
30.00
|
30.00
|
50.00
|
35.00
|
35.00
|
35.00
|
Announcement Date
|
21/06/18
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
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 |
7,021
|
6,339
|
6,663
|
3,550
|
3,700
|
7,415
|
4,007
|
4,254
|
8,592
|
4,629
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
541
|
425
|
327
|
237
|
88
|
212
|
199
|
199
|
501
|
337
|
Operating Margin
|
7.71%
|
6.7%
|
4.91%
|
6.68%
|
2.38%
|
2.86%
|
4.97%
|
4.68%
|
5.83%
|
7.28%
|
Earnings before Tax (EBT)
1 |
593
|
474
|
375
|
252
|
111
|
233
|
261
|
967
|
1,284
|
405
|
Net income
1 |
415
|
342
|
264
|
177
|
80
|
169
|
183
|
786
|
1,008
|
282
|
Net margin
|
5.91%
|
5.4%
|
3.96%
|
4.99%
|
2.16%
|
2.28%
|
4.57%
|
18.48%
|
11.73%
|
6.09%
|
EPS
2 |
76.12
|
62.74
|
48.45
|
32.51
|
14.74
|
31.12
|
33.48
|
144.3
|
185.0
|
51.70
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57.50
|
-
|
Announcement Date
|
05/11/19
|
10/11/20
|
09/11/21
|
10/02/22
|
04/08/22
|
10/11/22
|
09/02/23
|
10/08/23
|
09/11/23
|
08/02/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,041
|
2,359
|
2,728
|
3,491
|
3,789
|
3,725
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
0.63
|
1,292
|
401
|
513
|
491
|
-103
|
ROE (net income / shareholders' equity)
|
8.79%
|
8.51%
|
8.34%
|
3.15%
|
5.37%
|
4.65%
|
ROA (Net income/ Total Assets)
|
4.16%
|
5.17%
|
5.26%
|
4.55%
|
3.54%
|
2.42%
|
Assets
1 |
16,825
|
14,050
|
14,414
|
6,478
|
14,531
|
18,949
|
Book Value Per Share
2 |
1,512
|
1,622
|
1,712
|
1,726
|
1,785
|
1,834
|
Cash Flow per Share
2 |
433.0
|
525.0
|
592.0
|
640.0
|
702.0
|
689.0
|
Capex
1 |
64
|
42
|
20
|
46
|
39
|
39
|
Capex / Sales
|
0.46%
|
0.31%
|
0.15%
|
0.36%
|
0.29%
|
0.26%
|
Announcement Date
|
21/06/18
|
20/06/19
|
25/06/20
|
24/06/21
|
23/06/22
|
22/06/23
|
|
1st Jan change
|
Capi.
|
---|
| -7.70% | 6.7Cr | | -4.58% | 296.09Cr | | -6.55% | 187.03Cr | | 0.00% | 184.55Cr | | -2.07% | 113.96Cr | | -10.92% | 107.05Cr | | +2.96% | 100Cr | | +3.12% | 93Cr | | -8.09% | 91Cr | | +1.28% | 84Cr |
Sugar & Artificial Sweeteners
|