Market Closed -
Japan Exchange
11:30:00 16/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,776
JPY
|
-1.39%
|
|
+6.35%
|
+24.63%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,662
|
43,804
|
59,229
|
60,330
|
48,720
|
41,400
|
-
|
-
|
Enterprise Value (EV)
1 |
32,412
|
41,886
|
52,920
|
54,286
|
42,212
|
36,831
|
36,008
|
33,246
|
P/E ratio
|
14.8
x
|
12.7
x
|
14.7
x
|
12.8
x
|
15.5
x
|
24.4
x
|
11
x
|
9.62
x
|
Yield
|
1.61%
|
1.39%
|
1.33%
|
1.55%
|
2.39%
|
2.78%
|
2.67%
|
3%
|
Capitalization / Revenue
|
0.6
x
|
0.72
x
|
0.99
x
|
0.9
x
|
0.62
x
|
0.48
x
|
0.5
x
|
0.48
x
|
EV / Revenue
|
0.59
x
|
0.69
x
|
0.88
x
|
0.81
x
|
0.54
x
|
0.48
x
|
0.44
x
|
0.39
x
|
EV / EBITDA
|
6.2
x
|
5.5
x
|
6.48
x
|
6.8
x
|
4.92
x
|
5.14
x
|
3.5
x
|
2.75
x
|
EV / FCF
|
156
x
|
13.1
x
|
102
x
|
-23.7
x
|
29
x
|
-14
x
|
121
x
|
8.53
x
|
FCF Yield
|
0.64%
|
7.66%
|
0.98%
|
-4.22%
|
3.45%
|
-7.16%
|
0.83%
|
11.7%
|
Price to Book
|
1.33
x
|
1.65
x
|
1.65
x
|
1.36
x
|
1.03
x
|
0.73
x
|
0.78
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
20,237
|
20,261
|
21,832
|
23,311
|
23,311
|
23,311
|
-
|
-
|
Reference price
2 |
1,614
|
2,162
|
2,713
|
2,588
|
2,090
|
1,801
|
1,801
|
1,801
|
Announcement Date
|
13/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
54,752
|
60,595
|
59,976
|
66,848
|
77,962
|
76,895
|
82,400
|
85,875
|
EBITDA
1 |
5,228
|
7,622
|
8,166
|
7,986
|
8,572
|
7,250
|
10,300
|
12,100
|
EBIT
1 |
3,028
|
4,916
|
5,179
|
4,684
|
4,739
|
1,617
|
6,350
|
6,488
|
Operating Margin
|
5.53%
|
8.11%
|
8.64%
|
7.01%
|
6.08%
|
2.1%
|
7.71%
|
7.55%
|
Earnings before Tax (EBT)
1 |
2,902
|
4,616
|
5,140
|
6,459
|
4,433
|
3,311
|
7,740
|
8,940
|
Net income
1 |
2,209
|
3,440
|
3,818
|
4,663
|
3,147
|
1,511
|
3,840
|
4,385
|
Net margin
|
4.03%
|
5.68%
|
6.37%
|
6.98%
|
4.04%
|
1.97%
|
4.66%
|
5.11%
|
EPS
2 |
109.2
|
169.8
|
184.6
|
202.3
|
135.0
|
64.86
|
163.8
|
187.2
|
Free Cash Flow
1 |
207.7
|
3,208
|
520
|
-2,290
|
1,455
|
-2,670
|
298.7
|
3,898
|
FCF margin
|
0.38%
|
5.29%
|
0.87%
|
-3.43%
|
1.87%
|
-3.48%
|
0.36%
|
4.54%
|
FCF Conversion (EBITDA)
|
3.97%
|
42.09%
|
6.37%
|
-
|
16.97%
|
-
|
2.9%
|
32.22%
|
FCF Conversion (Net income)
|
9.4%
|
93.26%
|
13.62%
|
-
|
46.23%
|
-
|
7.78%
|
88.91%
|
Dividend per Share
2 |
26.00
|
30.00
|
36.00
|
40.00
|
50.00
|
44.00
|
48.00
|
54.00
|
Announcement Date
|
13/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
29,933
|
30,662
|
27,111
|
32,865
|
14,948
|
30,969
|
17,758
|
18,121
|
35,879
|
18,926
|
21,281
|
40,207
|
20,071
|
17,684
|
37,755
|
18,181
|
18,613
|
36,794
|
20,310
|
19,791
|
40,101
|
19,500
|
21,000
|
40,500
|
21,000
|
20,500
|
41,500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,325
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,504
|
2,412
|
2,049
|
3,130
|
784
|
2,003
|
1,749
|
932
|
2,681
|
1,087
|
2,420
|
3,507
|
1,593
|
-361
|
1,232
|
-258
|
138
|
-120
|
867
|
870
|
1,737
|
800
|
1,200
|
2,000
|
1,400
|
1,600
|
3,000
|
Operating Margin
|
8.37%
|
7.87%
|
7.56%
|
9.52%
|
5.24%
|
6.47%
|
9.85%
|
5.14%
|
7.47%
|
5.74%
|
11.37%
|
8.72%
|
7.94%
|
-2.04%
|
3.26%
|
-1.42%
|
0.74%
|
-0.33%
|
4.27%
|
4.4%
|
4.33%
|
4.1%
|
5.71%
|
4.94%
|
6.67%
|
7.8%
|
7.23%
|
Earnings before Tax (EBT)
|
2,193
|
-
|
1,732
|
-
|
-
|
2,199
|
2,217
|
-
|
-
|
3,048
|
-
|
6,175
|
98
|
-
|
-
|
1,139
|
-
|
1,431
|
-21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,645
|
-
|
1,272
|
-
|
-
|
1,526
|
1,674
|
-
|
-
|
2,031
|
-
|
4,179
|
243
|
-
|
-
|
828
|
-
|
958
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
5.5%
|
-
|
4.69%
|
-
|
-
|
4.93%
|
9.43%
|
-
|
-
|
10.73%
|
-
|
10.39%
|
1.21%
|
-
|
-
|
4.55%
|
-
|
2.6%
|
0.02%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
81.30
|
-
|
62.69
|
-
|
-
|
66.86
|
72.42
|
-
|
-
|
87.16
|
-
|
179.3
|
10.44
|
-
|
-
|
35.53
|
-
|
41.13
|
0.2200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
14.00
|
-
|
16.00
|
-
|
-
|
18.00
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
22.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/11/19
|
14/05/20
|
10/11/20
|
14/05/21
|
10/11/21
|
10/11/21
|
09/02/22
|
13/05/22
|
13/05/22
|
04/08/22
|
10/11/22
|
10/11/22
|
09/02/23
|
12/05/23
|
12/05/23
|
07/08/23
|
10/11/23
|
10/11/23
|
08/02/24
|
14/05/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
250
|
1,918
|
6,309
|
6,044
|
6,508
|
4,128
|
5,392
|
8,154
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
208
|
3,208
|
520
|
-2,290
|
1,455
|
-2,670
|
299
|
3,899
|
ROE (net income / shareholders' equity)
|
9.3%
|
13.5%
|
12.2%
|
11.6%
|
6.9%
|
3.1%
|
10.8%
|
11.4%
|
ROA (Net income/ Total Assets)
|
8.21%
|
10.1%
|
10.1%
|
10.6%
|
8.25%
|
5.05%
|
7.5%
|
8.1%
|
Assets
1 |
26,914
|
34,120
|
37,678
|
44,187
|
38,132
|
29,948
|
51,200
|
54,136
|
Book Value Per Share
2 |
1,209
|
1,307
|
1,640
|
1,899
|
2,023
|
2,158
|
2,302
|
2,479
|
Cash Flow per Share
|
218.0
|
303.0
|
329.0
|
346.0
|
299.0
|
237.0
|
-
|
-
|
Capex
1 |
4,231
|
3,625
|
4,430
|
5,092
|
5,448
|
4,967
|
4,700
|
5,500
|
Capex / Sales
|
7.73%
|
5.98%
|
7.39%
|
7.62%
|
6.99%
|
6.48%
|
5.7%
|
6.4%
|
Announcement Date
|
13/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Last Close Price
1,776
JPY Average target price
2,167
JPY Spread / Average Target +22.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.63% | 271M | | +17.77% | 111B | | -0.33% | 30.88B | | +10.26% | 22.1B | | -10.05% | 19.14B | | -9.91% | 16.89B | | +17.99% | 16.65B | | -3.71% | 12.35B | | +2.98% | 11.26B | | +0.65% | 8.3B |
Other Electronic Equipment & Parts
|