Delayed
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
448.6
JPY
|
-0.31%
|
|
+1.82%
|
+2.33%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,44,074
|
3,79,476
|
4,88,547
|
3,17,692
|
3,27,323
|
3,09,778
|
-
|
-
|
Enterprise Value (EV)
1 |
7,07,635
|
5,77,654
|
6,49,363
|
4,98,646
|
5,82,752
|
5,46,501
|
5,37,536
|
5,26,511
|
P/E ratio
|
30
x
|
15.2
x
|
9.5
x
|
6.23
x
|
11.3
x
|
11
x
|
9.65
x
|
8.92
x
|
Yield
|
2.38%
|
2.32%
|
3.02%
|
4.74%
|
2.63%
|
2.85%
|
3.28%
|
3.53%
|
Capitalization / Revenue
|
0.28
x
|
0.24
x
|
0.28
x
|
0.2
x
|
0.2
x
|
0.19
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
0.44
x
|
0.36
x
|
0.37
x
|
0.31
x
|
0.36
x
|
0.34
x
|
0.33
x
|
0.31
x
|
EV / EBITDA
|
15.1
x
|
9.77
x
|
5.7
x
|
5.58
x
|
8.42
x
|
8.21
x
|
7.4
x
|
7.11
x
|
EV / FCF
|
25.7
x
|
10.7
x
|
7.06
x
|
-422
x
|
31.4
x
|
25.9
x
|
25.3
x
|
22.1
x
|
FCF Yield
|
3.89%
|
9.38%
|
14.2%
|
-0.24%
|
3.18%
|
3.86%
|
3.95%
|
4.52%
|
Price to Book
|
0.75
x
|
0.6
x
|
0.75
x
|
0.48
x
|
0.53
x
|
0.54
x
|
0.51
x
|
0.49
x
|
Nbr of stocks (in thousands)
|
8,13,321
|
8,80,454
|
8,18,337
|
8,36,031
|
7,17,815
|
6,90,544
|
-
|
-
|
Reference price
2 |
546.0
|
431.0
|
597.0
|
380.0
|
456.0
|
448.6
|
448.6
|
448.6
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,00,583
|
16,11,538
|
17,52,506
|
16,19,379
|
16,00,586
|
16,01,771
|
16,47,886
|
16,94,100
|
EBITDA
1 |
46,789
|
59,103
|
1,13,931
|
89,389
|
69,191
|
66,600
|
72,600
|
74,075
|
EBIT
1 |
27,864
|
38,326
|
92,078
|
65,703
|
44,066
|
43,629
|
47,271
|
50,717
|
Operating Margin
|
1.74%
|
2.38%
|
5.25%
|
4.06%
|
2.75%
|
2.72%
|
2.87%
|
2.99%
|
Earnings before Tax (EBT)
1 |
25,097
|
38,406
|
77,513
|
69,531
|
43,584
|
44,567
|
49,100
|
52,175
|
Net income
1 |
14,692
|
24,605
|
51,798
|
50,555
|
31,824
|
28,243
|
31,986
|
34,667
|
Net margin
|
0.92%
|
1.53%
|
2.96%
|
3.12%
|
1.99%
|
1.76%
|
1.94%
|
2.05%
|
EPS
2 |
18.18
|
28.38
|
62.82
|
60.96
|
40.25
|
40.86
|
46.51
|
50.30
|
Free Cash Flow
1 |
27,554
|
54,199
|
91,914
|
-1,181
|
18,531
|
21,070
|
21,251
|
23,818
|
FCF margin
|
1.72%
|
3.36%
|
5.24%
|
-0.07%
|
1.16%
|
1.32%
|
1.29%
|
1.41%
|
FCF Conversion (EBITDA)
|
58.89%
|
91.7%
|
80.68%
|
-
|
26.78%
|
31.64%
|
29.27%
|
32.15%
|
FCF Conversion (Net income)
|
187.54%
|
220.28%
|
177.45%
|
-
|
58.23%
|
74.6%
|
66.44%
|
68.71%
|
Dividend per Share
2 |
13.00
|
10.00
|
18.00
|
18.00
|
12.00
|
12.80
|
14.71
|
15.83
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
-
|
-
|
-
|
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 |
8,43,553
|
8,60,296
|
4,17,412
|
8,00,399
|
3,92,398
|
4,26,582
|
3,75,859
|
3,98,775
|
7,74,634
|
4,02,710
|
4,23,242
|
3,63,709
|
4,11,494
|
7,75,203
|
3,95,858
|
4,27,329
|
3,75,000
|
4,19,000
|
4,08,000
|
4,38,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
24,726
|
46,010
|
13,658
|
35,084
|
22,916
|
7,703
|
12,263
|
7,513
|
19,776
|
19,552
|
4,738
|
11,072
|
9,293
|
20,365
|
18,386
|
5,099
|
11,500
|
10,500
|
19,500
|
8,500
|
Operating Margin
|
2.93%
|
5.35%
|
3.27%
|
4.38%
|
5.84%
|
1.81%
|
3.26%
|
1.88%
|
2.55%
|
4.86%
|
1.12%
|
3.04%
|
2.26%
|
2.63%
|
4.64%
|
1.19%
|
3.07%
|
2.51%
|
4.78%
|
1.94%
|
Earnings before Tax (EBT)
|
23,733
|
31,097
|
-
|
36,175
|
27,992
|
-
|
14,471
|
-
|
21,084
|
20,571
|
-
|
16,035
|
-
|
22,885
|
18,417
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
15,014
|
20,895
|
12,554
|
29,967
|
17,526
|
3,062
|
14,680
|
2,954
|
17,634
|
12,949
|
1,241
|
10,491
|
2,757
|
13,248
|
13,603
|
2,338
|
8,500
|
6,300
|
13,300
|
5,400
|
Net margin
|
1.78%
|
2.43%
|
3.01%
|
3.74%
|
4.47%
|
0.72%
|
3.91%
|
0.74%
|
2.28%
|
3.22%
|
0.29%
|
2.88%
|
0.67%
|
1.71%
|
3.44%
|
0.55%
|
2.27%
|
1.5%
|
3.26%
|
1.23%
|
EPS
2 |
17.59
|
25.16
|
15.19
|
36.43
|
21.00
|
3.530
|
17.21
|
3.900
|
21.11
|
16.54
|
2.600
|
15.10
|
4.030
|
19.13
|
19.68
|
-1.319
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.00
|
-
|
-
|
-
|
15.00
|
Announcement Date
|
07/11/19
|
05/11/20
|
04/11/21
|
04/11/21
|
03/02/22
|
06/05/22
|
04/08/22
|
04/11/22
|
04/11/22
|
03/02/23
|
08/05/23
|
04/08/23
|
02/11/23
|
02/11/23
|
01/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,63,561
|
1,98,178
|
1,60,816
|
1,80,954
|
2,55,429
|
2,36,723
|
2,27,758
|
2,16,733
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.633
x
|
3.353
x
|
1.412
x
|
2.024
x
|
3.692
x
|
3.554
x
|
3.137
x
|
2.926
x
|
Free Cash Flow
1 |
27,554
|
54,199
|
91,914
|
-1,181
|
18,531
|
21,070
|
21,251
|
23,819
|
ROE (net income / shareholders' equity)
|
2.5%
|
4%
|
8.1%
|
7.9%
|
5%
|
4.61%
|
5.2%
|
5.32%
|
ROA (Net income/ Total Assets)
|
3.13%
|
3.93%
|
8.18%
|
5.87%
|
3.94%
|
3%
|
3.74%
|
3.88%
|
Assets
1 |
4,69,888
|
6,26,829
|
6,32,864
|
8,60,678
|
8,08,202
|
9,42,057
|
8,55,081
|
8,94,395
|
Book Value Per Share
2 |
724.0
|
721.0
|
792.0
|
786.0
|
854.0
|
838.0
|
880.0
|
913.0
|
Cash Flow per Share
|
41.60
|
52.30
|
88.90
|
89.50
|
71.40
|
-
|
-
|
-
|
Capex
1 |
13,172
|
19,104
|
30,367
|
34,264
|
29,041
|
30,300
|
32,300
|
32,300
|
Capex / Sales
|
0.82%
|
1.19%
|
1.73%
|
2.12%
|
1.81%
|
1.89%
|
1.96%
|
1.91%
|
Announcement Date
|
09/05/19
|
07/05/20
|
06/05/21
|
06/05/22
|
08/05/23
|
-
|
-
|
-
|
Last Close Price
448.6
JPY Average target price
500
JPY Spread / Average Target +11.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.33% | 1.97B | | -14.12% | 1.92B | | +14.42% | 1.68B | | +7.78% | 761M | | +0.47% | 537M | | -3.20% | 535M | | +6.55% | 478M | | +3.62% | 417M | | +1.02% | 386M | | -0.59% | 257M |
Consumer Electronics Retailers
|