Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,464
JPY
|
+1.60%
|
|
-3.24%
|
+30.25%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
60,501
|
57,926
|
43,981
|
58,283
|
49,487
|
59,351
|
Enterprise Value (EV)
1 |
38,920
|
29,614
|
-856.5
|
14,336
|
12,299
|
21,339
|
P/E ratio
|
7.13
x
|
8.74
x
|
9.84
x
|
10.1
x
|
7.39
x
|
9.04
x
|
Yield
|
2.36%
|
2.47%
|
3.25%
|
2.45%
|
4.05%
|
3.38%
|
Capitalization / Revenue
|
0.28
x
|
0.28
x
|
0.22
x
|
0.3
x
|
0.22
x
|
0.26
x
|
EV / Revenue
|
0.18
x
|
0.15
x
|
-0
x
|
0.07
x
|
0.05
x
|
0.09
x
|
EV / EBITDA
|
2.47
x
|
2.19
x
|
-0.08
x
|
1.12
x
|
0.87
x
|
1.48
x
|
EV / FCF
|
24.3
x
|
2.64
x
|
-0.06
x
|
15
x
|
-5.16
x
|
4.61
x
|
FCF Yield
|
4.11%
|
37.9%
|
-1,708%
|
6.66%
|
-19.4%
|
21.7%
|
Price to Book
|
0.55
x
|
0.5
x
|
0.37
x
|
0.47
x
|
0.38
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
71,514
|
71,514
|
71,513
|
71,513
|
71,512
|
71,594
|
Reference price
2 |
846.0
|
810.0
|
615.0
|
815.0
|
692.0
|
829.0
|
Announcement Date
|
27/06/18
|
26/06/19
|
25/06/20
|
25/06/21
|
27/06/22
|
27/06/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
2,13,251
|
2,04,054
|
2,02,760
|
1,97,092
|
2,25,317
|
2,27,366
|
EBITDA
1 |
15,739
|
13,540
|
11,128
|
12,765
|
14,176
|
14,460
|
EBIT
1 |
11,787
|
9,305
|
6,763
|
8,485
|
9,494
|
9,443
|
Operating Margin
|
5.53%
|
4.56%
|
3.34%
|
4.31%
|
4.21%
|
4.15%
|
Earnings before Tax (EBT)
1 |
12,361
|
9,988
|
6,768
|
9,105
|
10,174
|
10,429
|
Net income
1 |
8,378
|
6,631
|
4,470
|
5,763
|
6,700
|
6,561
|
Net margin
|
3.93%
|
3.25%
|
2.2%
|
2.92%
|
2.97%
|
2.89%
|
EPS
2 |
118.7
|
92.72
|
62.51
|
80.59
|
93.69
|
91.68
|
Free Cash Flow
1 |
1,599
|
11,215
|
14,629
|
954.5
|
-2,384
|
4,629
|
FCF margin
|
0.75%
|
5.5%
|
7.21%
|
0.48%
|
-1.06%
|
2.04%
|
FCF Conversion (EBITDA)
|
10.16%
|
82.83%
|
131.46%
|
7.48%
|
-
|
32.01%
|
FCF Conversion (Net income)
|
19.08%
|
169.12%
|
327.27%
|
16.56%
|
-
|
70.56%
|
Dividend per Share
2 |
20.00
|
20.00
|
20.00
|
20.00
|
28.00
|
28.00
|
Announcement Date
|
27/06/18
|
26/06/19
|
25/06/20
|
25/06/21
|
27/06/22
|
27/06/23
|
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 |
90,266
|
81,150
|
98,719
|
61,714
|
43,936
|
1,00,208
|
61,113
|
48,412
|
1,05,807
|
67,166
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
524
|
5
|
423
|
4,896
|
-500
|
834
|
3,821
|
-169
|
1,725
|
3,496
|
Operating Margin
|
0.58%
|
0.01%
|
0.43%
|
7.93%
|
-1.14%
|
0.83%
|
6.25%
|
-0.35%
|
1.63%
|
5.21%
|
Earnings before Tax (EBT)
1 |
593
|
216
|
935
|
4,935
|
-189
|
1,788
|
3,848
|
299
|
2,881
|
3,470
|
Net income
1 |
185
|
-130
|
291
|
3,389
|
-450
|
864
|
2,613
|
-65
|
1,720
|
2,387
|
Net margin
|
0.2%
|
-0.16%
|
0.29%
|
5.49%
|
-1.02%
|
0.86%
|
4.28%
|
-0.13%
|
1.63%
|
3.55%
|
EPS
2 |
2.600
|
-1.830
|
4.070
|
47.39
|
-6.300
|
12.08
|
36.52
|
-0.9200
|
24.02
|
33.33
|
Dividend per Share
|
10.00
|
10.00
|
10.00
|
-
|
-
|
14.00
|
-
|
-
|
14.00
|
-
|
Announcement Date
|
30/10/19
|
27/10/20
|
27/10/21
|
28/01/22
|
28/07/22
|
27/10/22
|
30/01/23
|
28/07/23
|
30/10/23
|
30/01/24
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
21,581
|
28,312
|
44,837
|
43,947
|
37,188
|
38,012
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,599
|
11,215
|
14,629
|
955
|
-2,384
|
4,629
|
ROE (net income / shareholders' equity)
|
7.62%
|
5.87%
|
3.82%
|
4.76%
|
5.29%
|
4.98%
|
ROA (Net income/ Total Assets)
|
3.86%
|
3.01%
|
2.15%
|
2.67%
|
2.85%
|
2.7%
|
Assets
1 |
2,16,985
|
2,20,431
|
2,07,540
|
2,15,810
|
2,34,939
|
2,43,135
|
Book Value Per Share
2 |
1,545
|
1,616
|
1,660
|
1,732
|
1,811
|
1,878
|
Cash Flow per Share
2 |
433.0
|
460.0
|
507.0
|
545.0
|
461.0
|
503.0
|
Capex
1 |
5,358
|
4,884
|
4,852
|
2,900
|
4,051
|
3,863
|
Capex / Sales
|
2.51%
|
2.39%
|
2.39%
|
1.47%
|
1.8%
|
1.7%
|
Announcement Date
|
27/06/18
|
26/06/19
|
25/06/20
|
25/06/21
|
27/06/22
|
27/06/23
|
|
1st Jan change
|
Capi.
|
---|
| +30.25% | 686M | | -2.51% | 68.13B | | -0.79% | 57.68B | | +18.78% | 37.52B | | +11.43% | 30.83B | | +3.63% | 27B | | +15.67% | 20.73B | | +15.36% | 19.52B | | +68.84% | 17.1B | | +22.41% | 16.98B |
Other Construction & Engineering
|