Market Closed -
Japan Exchange
01:40:02 2024-05-31 EDT
|
5-day change
|
1st Jan Change
|
769
JPY
|
+0.13%
|
|
+0.26%
|
+2.26%
|
Fiscal Period: Maart |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
6,904
|
6,211
|
5,411
|
6,046
|
5,929
|
5,960
|
Enterprise Value (EV)
1 |
15,529
|
16,001
|
15,004
|
14,493
|
14,281
|
14,153
|
P/E ratio
|
7.38
x
|
6.43
x
|
6.69
x
|
7.97
x
|
7.86
x
|
8.29
x
|
Yield
|
4.07%
|
5.17%
|
5.2%
|
4.65%
|
4.74%
|
4.68%
|
Capitalization / Revenue
|
0.56
x
|
0.47
x
|
0.4
x
|
0.42
x
|
0.43
x
|
0.42
x
|
EV / Revenue
|
1.27
x
|
1.21
x
|
1.11
x
|
1.01
x
|
1.03
x
|
1
x
|
EV / EBITDA
|
8.68
x
|
8.5
x
|
8.98
x
|
9.05
x
|
8.67
x
|
8.51
x
|
EV / FCF
|
-
|
-13,096,405
x
|
38,820,484
x
|
15,360,610
x
|
16,958,525
x
|
51,652,546
x
|
FCF Yield
|
-
|
-0%
|
0%
|
0%
|
0%
|
0%
|
Price to Book
|
0.5
x
|
0.43
x
|
0.37
x
|
0.4
x
|
0.38
x
|
0.37
x
|
Nbr of stocks (in thousands)
|
8,032
|
8,034
|
8,034
|
8,034
|
8,034
|
7,968
|
Reference price
2 |
859.5
|
773.0
|
673.5
|
752.5
|
738.0
|
748.0
|
Announcement Date
|
6/28/18
|
6/28/19
|
6/29/20
|
6/29/21
|
6/29/22
|
6/29/23
|
Fiscal Period: Maart |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
12,242
|
13,209
|
13,555
|
14,286
|
13,910
|
14,163
|
EBITDA
1 |
1,789
|
1,883
|
1,670
|
1,601
|
1,648
|
1,664
|
EBIT
1 |
1,426
|
1,499
|
1,277
|
1,152
|
1,192
|
1,204
|
Operating Margin
|
11.65%
|
11.35%
|
9.42%
|
8.06%
|
8.57%
|
8.5%
|
Earnings before Tax (EBT)
1 |
1,396
|
1,446
|
1,217
|
1,112
|
1,163
|
1,135
|
Net income
1 |
937
|
968
|
810
|
760
|
755
|
723
|
Net margin
|
7.65%
|
7.33%
|
5.98%
|
5.32%
|
5.43%
|
5.1%
|
EPS
2 |
116.5
|
120.3
|
100.7
|
94.45
|
93.93
|
90.18
|
Free Cash Flow
|
-
|
-1,222
|
386.5
|
943.5
|
842.1
|
274
|
FCF margin
|
-
|
-9.25%
|
2.85%
|
6.6%
|
6.05%
|
1.93%
|
FCF Conversion (EBITDA)
|
-
|
-
|
23.14%
|
58.93%
|
51.1%
|
16.47%
|
FCF Conversion (Net income)
|
-
|
-
|
47.72%
|
124.14%
|
111.54%
|
37.9%
|
Dividend per Share
2 |
35.00
|
40.00
|
35.00
|
35.00
|
35.00
|
35.00
|
Announcement Date
|
6/28/18
|
6/28/19
|
6/29/20
|
6/29/21
|
6/29/22
|
6/29/23
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
7,202
|
6,319
|
6,682
|
3,534
|
3,182
|
6,441
|
3,824
|
2,795
|
5,957
|
3,447
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
766
|
492
|
576
|
349
|
309
|
555
|
326
|
221
|
443
|
286
|
Operating Margin
|
10.64%
|
7.79%
|
8.62%
|
9.88%
|
9.71%
|
8.62%
|
8.53%
|
7.91%
|
7.44%
|
8.3%
|
Earnings before Tax (EBT)
1 |
731
|
504
|
559
|
337
|
309
|
542
|
307
|
212
|
425
|
273
|
Net income
1 |
490
|
354
|
355
|
221
|
211
|
367
|
208
|
144
|
289
|
184
|
Net margin
|
6.8%
|
5.6%
|
5.31%
|
6.25%
|
6.63%
|
5.7%
|
5.44%
|
5.15%
|
4.85%
|
5.34%
|
EPS
2 |
61.07
|
44.14
|
44.29
|
27.49
|
26.32
|
45.80
|
26.02
|
18.02
|
36.01
|
22.81
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
17.50
|
-
|
-
|
17.50
|
-
|
Announcement Date
|
11/13/19
|
11/13/20
|
11/12/21
|
2/14/22
|
8/10/22
|
11/14/22
|
2/14/23
|
8/10/23
|
11/14/23
|
2/14/24
|
Fiscal Period: Maart |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
8,625
|
9,790
|
9,593
|
8,447
|
8,352
|
8,193
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.821
x
|
5.199
x
|
5.744
x
|
5.276
x
|
5.068
x
|
4.924
x
|
Free Cash Flow
|
-
|
-1,222
|
387
|
944
|
842
|
274
|
ROE (net income / shareholders' equity)
|
-
|
6.9%
|
5.47%
|
4.91%
|
4.84%
|
4.53%
|
ROA (Net income/ Total Assets)
|
-
|
3.29%
|
2.64%
|
2.31%
|
2.38%
|
2.42%
|
Assets
1 |
-
|
29,433
|
30,641
|
32,903
|
31,723
|
29,883
|
Book Value Per Share
2 |
1,706
|
1,786
|
1,840
|
1,904
|
1,967
|
2,008
|
Cash Flow per Share
2 |
442.0
|
396.0
|
500.0
|
630.0
|
626.0
|
551.0
|
Capex
1 |
1,254
|
1,987
|
807
|
1,090
|
758
|
648
|
Capex / Sales
|
10.24%
|
15.04%
|
5.95%
|
7.63%
|
5.45%
|
4.58%
|
Announcement Date
|
6/28/18
|
6/28/19
|
6/29/20
|
6/29/21
|
6/29/22
|
6/29/23
|
|
1st Jan change
|
Capi.
|
---|
| +2.26% | 39.38M | | +0.91% | 25.44B | | -21.13% | 12.51B | | +9.67% | 11.03B | | -25.23% | 7.71B | | -10.07% | 6.65B | | +2.42% | 6.53B | | -2.35% | 6.37B | | +1.44% | 3.82B | | +42.97% | 3.56B |
Residential Real Estate Development
|