Market Closed -
Japan Exchange
11:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
1,406
JPY
|
-1.40%
|
|
+1.96%
|
+11.67%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,69,569
|
7,35,207
|
9,54,209
|
10,18,028
|
12,48,834
|
13,84,292
|
-
|
-
|
Enterprise Value (EV)
1 |
10,09,940
|
9,29,769
|
11,36,309
|
13,31,935
|
17,53,868
|
17,41,962
|
16,95,009
|
16,47,724
|
P/E ratio
|
10.2
x
|
13.9
x
|
6.19
x
|
5.88
x
|
7.7
x
|
7.55
x
|
7.07
x
|
6.55
x
|
Yield
|
4.09%
|
2.85%
|
4.17%
|
4.15%
|
3.84%
|
3.75%
|
4.09%
|
4.41%
|
Capitalization / Revenue
|
0.46
x
|
0.5
x
|
0.53
x
|
0.45
x
|
0.52
x
|
0.55
x
|
0.52
x
|
0.5
x
|
EV / Revenue
|
0.61
x
|
0.63
x
|
0.63
x
|
0.59
x
|
0.73
x
|
0.69
x
|
0.64
x
|
0.6
x
|
EV / EBITDA
|
6.12
x
|
7.16
x
|
4.87
x
|
4.68
x
|
5.59
x
|
5.15
x
|
4.77
x
|
4.4
x
|
EV / FCF
|
24.6
x
|
18.1
x
|
12.6
x
|
-
|
-
|
11.9
x
|
13.6
x
|
12.7
x
|
FCF Yield
|
4.06%
|
5.52%
|
7.95%
|
-
|
-
|
8.39%
|
7.36%
|
7.89%
|
Price to Book
|
1.09
x
|
1.03
x
|
1.11
x
|
1.01
x
|
1.11
x
|
1.13
x
|
1.01
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
10,47,983
|
10,48,299
|
10,37,560
|
10,14,646
|
9,91,532
|
9,84,210
|
-
|
-
|
Reference price
2 |
734.3
|
701.3
|
919.7
|
1,003
|
1,260
|
1,406
|
1,406
|
1,406
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,64,800
|
14,71,298
|
18,12,500
|
22,48,456
|
24,14,759
|
25,37,458
|
26,43,998
|
27,46,700
|
EBITDA
1 |
1,65,053
|
1,29,913
|
2,33,471
|
2,84,688
|
3,13,878
|
3,37,954
|
3,55,060
|
3,74,327
|
EBIT
1 |
1,15,364
|
81,672
|
1,82,300
|
2,24,864
|
2,50,655
|
2,64,716
|
2,80,110
|
3,00,607
|
Operating Margin
|
6.93%
|
5.55%
|
10.06%
|
10%
|
10.38%
|
10.43%
|
10.59%
|
10.94%
|
Earnings before Tax (EBT)
1 |
1,20,626
|
84,990
|
1,99,704
|
2,45,798
|
2,41,681
|
2,67,168
|
2,85,692
|
3,02,607
|
Net income
1 |
75,736
|
53,072
|
1,55,600
|
1,74,439
|
1,64,119
|
1,86,424
|
1,95,922
|
2,08,497
|
Net margin
|
4.55%
|
3.61%
|
8.58%
|
7.76%
|
6.8%
|
7.35%
|
7.41%
|
7.59%
|
EPS
2 |
72.28
|
50.63
|
148.6
|
170.5
|
163.6
|
186.4
|
198.9
|
214.6
|
Free Cash Flow
1 |
41,027
|
51,285
|
90,310
|
-
|
-
|
1,46,104
|
1,24,803
|
1,29,989
|
FCF margin
|
2.46%
|
3.49%
|
4.98%
|
-
|
-
|
5.76%
|
4.72%
|
4.73%
|
FCF Conversion (EBITDA)
|
24.86%
|
39.48%
|
38.68%
|
-
|
-
|
43.23%
|
35.15%
|
34.73%
|
FCF Conversion (Net income)
|
54.17%
|
96.63%
|
58.04%
|
-
|
-
|
78.37%
|
63.7%
|
62.35%
|
Dividend per Share
2 |
30.00
|
20.00
|
38.33
|
41.67
|
48.33
|
52.76
|
57.47
|
62.00
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
8,08,836
|
6,85,499
|
7,85,799
|
9,20,053
|
4,42,565
|
4,49,878
|
8,92,443
|
4,81,747
|
5,87,180
|
10,68,927
|
6,08,200
|
5,71,329
|
11,79,529
|
6,06,460
|
6,19,943
|
12,26,403
|
6,08,808
|
5,79,548
|
11,88,356
|
6,17,800
|
6,35,820
|
13,50,000
|
6,25,700
|
6,12,420
|
12,50,000
|
6,66,800
|
-
|
-
|
-
|
EBITDA
1 |
-
|
43,501
|
-
|
-
|
57,648
|
41,458
|
-
|
53,623
|
77,499
|
-
|
86,159
|
67,407
|
-
|
88,013
|
85,385
|
-
|
81,329
|
59,151
|
-
|
85,100
|
88,900
|
-
|
78,000
|
65,700
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
46,345
|
19,087
|
62,585
|
1,09,163
|
45,466
|
27,713
|
73,179
|
40,079
|
62,340
|
1,02,419
|
71,766
|
50,679
|
1,22,445
|
72,824
|
69,929
|
1,42,753
|
65,483
|
42,419
|
1,07,902
|
74,440
|
77,440
|
1,55,902
|
72,975
|
51,800
|
1,11,547
|
82,910
|
1,82,483
|
1,24,118
|
2,02,103
|
Operating Margin
|
5.73%
|
2.78%
|
7.96%
|
11.86%
|
10.27%
|
6.16%
|
8.2%
|
8.32%
|
10.62%
|
9.58%
|
11.8%
|
8.87%
|
10.38%
|
12.01%
|
11.28%
|
11.64%
|
10.76%
|
7.32%
|
9.08%
|
12.05%
|
12.18%
|
11.55%
|
11.66%
|
8.46%
|
8.92%
|
12.43%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
20,502
|
64,488
|
1,14,144
|
57,415
|
28,145
|
85,560
|
50,535
|
69,740
|
1,20,275
|
74,357
|
51,166
|
-
|
72,103
|
71,579
|
1,43,682
|
60,465
|
37,534
|
97,999
|
73,667
|
72,400
|
1,55,000
|
66,733
|
49,933
|
1,15,000
|
77,900
|
-
|
-
|
-
|
Net income
1 |
23,536
|
-2,758
|
55,830
|
93,058
|
43,956
|
18,564
|
62,520
|
32,614
|
50,364
|
82,978
|
50,095
|
41,366
|
91,461
|
44,814
|
60,451
|
1,05,265
|
44,039
|
14,815
|
58,854
|
54,300
|
54,600
|
1,07,000
|
48,767
|
34,833
|
79,000
|
53,700
|
-
|
-
|
-
|
Net margin
|
2.91%
|
-0.4%
|
7.1%
|
10.11%
|
9.93%
|
4.13%
|
7.01%
|
6.77%
|
8.58%
|
7.76%
|
8.24%
|
7.24%
|
7.75%
|
7.39%
|
9.75%
|
8.58%
|
7.23%
|
2.56%
|
4.95%
|
8.79%
|
8.59%
|
7.93%
|
7.79%
|
5.69%
|
6.32%
|
8.05%
|
-
|
-
|
-
|
EPS
2 |
22.46
|
-2.633
|
53.26
|
88.76
|
41.92
|
17.88
|
59.80
|
31.43
|
49.09
|
80.53
|
49.21
|
40.75
|
89.96
|
44.17
|
59.79
|
104.0
|
44.32
|
15.29
|
59.61
|
51.73
|
59.39
|
120.8
|
53.57
|
38.35
|
83.21
|
67.64
|
138.9
|
96.18
|
154.0
|
Dividend per Share
|
15.00
|
-
|
20.00
|
16.67
|
-
|
21.67
|
21.67
|
-
|
19.17
|
19.17
|
-
|
22.50
|
22.50
|
-
|
24.17
|
24.17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
06/08/20
|
12/02/21
|
05/08/21
|
08/11/21
|
10/02/22
|
10/02/22
|
13/05/22
|
05/08/22
|
05/08/22
|
07/11/22
|
13/02/23
|
13/02/23
|
15/05/23
|
08/08/23
|
08/08/23
|
07/11/23
|
14/02/24
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,40,371
|
1,94,562
|
1,82,100
|
3,13,907
|
5,05,034
|
3,57,671
|
3,10,717
|
2,63,433
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.456
x
|
1.498
x
|
0.78
x
|
1.103
x
|
1.609
x
|
1.058
x
|
0.8751
x
|
0.7038
x
|
Free Cash Flow
1 |
41,027
|
51,285
|
90,310
|
-
|
-
|
1,46,104
|
1,24,803
|
1,29,989
|
ROE (net income / shareholders' equity)
|
11.1%
|
7.5%
|
19.8%
|
18.7%
|
15.4%
|
15.7%
|
15.2%
|
14.4%
|
ROA (Net income/ Total Assets)
|
8.06%
|
5.52%
|
10.9%
|
11.9%
|
10.2%
|
8.62%
|
8.64%
|
8.58%
|
Assets
1 |
9,40,137
|
9,60,645
|
14,26,896
|
14,63,861
|
16,12,573
|
21,62,692
|
22,67,617
|
24,30,031
|
Book Value Per Share
2 |
673.0
|
682.0
|
828.0
|
989.0
|
1,133
|
1,247
|
1,386
|
1,521
|
Cash Flow per Share
2 |
120.0
|
96.70
|
197.0
|
229.0
|
227.0
|
322.0
|
286.0
|
311.0
|
Capex
1 |
69,440
|
59,202
|
76,337
|
1,02,632
|
1,13,482
|
1,00,943
|
1,03,976
|
1,06,161
|
Capex / Sales
|
4.17%
|
4.02%
|
4.21%
|
4.56%
|
4.7%
|
3.98%
|
3.93%
|
3.87%
|
Announcement Date
|
12/02/20
|
12/02/21
|
10/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
1,406
JPY Average target price
1,567
JPY Spread / Average Target +11.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.67% | 8.79B | | +28.88% | 30.04B | | +10.53% | 15.09B | | +0.56% | 11.49B | | +9.91% | 5.67B | | -3.91% | 4.67B | | +19.47% | 2.03B | | +25.58% | 1.87B | | -23.54% | 1.34B | | +38.49% | 1.14B |
Motorcycles & Scooters
|