Delayed
Japan Exchange
02:00:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
6,725
JPY
|
+0.21%
|
|
+0.49%
|
+15.15%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,865,428
|
2,382,736
|
3,485,258
|
3,248,104
|
3,998,165
|
4,604,051
|
-
|
-
|
Enterprise Value (EV)
1 |
2,885,586
|
2,571,104
|
3,204,364
|
3,496,367
|
3,771,427
|
4,400,461
|
4,376,610
|
4,321,115
|
P/E ratio
|
10.1
x
|
-102
x
|
8.84
x
|
10.9
x
|
12.1
x
|
12.2
x
|
11.3
x
|
10.5
x
|
Yield
|
3.93%
|
3.25%
|
3.44%
|
3.73%
|
3.42%
|
3.27%
|
3.58%
|
3.91%
|
Capitalization / Revenue
|
0.81
x
|
0.8
x
|
1.07
x
|
0.79
x
|
0.93
x
|
1.02
x
|
0.98
x
|
0.94
x
|
EV / Revenue
|
0.82
x
|
0.86
x
|
0.99
x
|
0.85
x
|
0.87
x
|
0.97
x
|
0.93
x
|
0.88
x
|
EV / EBITDA
|
5.25
x
|
7.75
x
|
5.11
x
|
4.83
x
|
4.79
x
|
5.09
x
|
4.76
x
|
4.42
x
|
EV / FCF
|
14.9
x
|
6.92
x
|
7.75
x
|
-50.3
x
|
10.4
x
|
20.6
x
|
17.6
x
|
15.1
x
|
FCF Yield
|
6.72%
|
14.5%
|
12.9%
|
-1.99%
|
9.64%
|
4.86%
|
5.68%
|
6.62%
|
Price to Book
|
1.25
x
|
1.11
x
|
1.33
x
|
1.08
x
|
1.19
x
|
1.3
x
|
1.21
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
704,036
|
704,118
|
704,235
|
692,412
|
684,617
|
684,617
|
-
|
-
|
Reference price
2 |
4,070
|
3,384
|
4,949
|
4,691
|
5,840
|
6,725
|
6,725
|
6,725
|
Announcement Date
|
20-02-17
|
21-02-16
|
22-02-15
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,525,600
|
2,994,524
|
3,246,057
|
4,110,070
|
4,313,800
|
4,513,845
|
4,701,760
|
4,913,253
|
EBITDA
1 |
549,198
|
331,568
|
627,247
|
723,406
|
787,580
|
864,343
|
918,673
|
978,179
|
EBIT
1 |
326,098
|
64,114
|
376,799
|
441,298
|
481,775
|
541,138
|
581,139
|
623,160
|
Operating Margin
|
9.25%
|
2.14%
|
11.61%
|
10.74%
|
11.17%
|
11.99%
|
12.36%
|
12.68%
|
Earnings before Tax (EBT)
1 |
407,251
|
29,266
|
377,594
|
423,458
|
444,154
|
533,826
|
571,965
|
618,025
|
Net income
1 |
292,598
|
-23,301
|
394,037
|
300,367
|
331,305
|
379,602
|
408,303
|
441,798
|
Net margin
|
8.3%
|
-0.78%
|
12.14%
|
7.31%
|
7.68%
|
8.41%
|
8.68%
|
8.99%
|
EPS
2 |
405.0
|
-33.09
|
559.6
|
432.3
|
484.0
|
551.0
|
594.7
|
642.8
|
Free Cash Flow
1 |
193,927
|
371,569
|
413,239
|
-69,521
|
363,714
|
213,662
|
248,754
|
285,922
|
FCF margin
|
5.5%
|
12.41%
|
12.73%
|
-1.69%
|
8.43%
|
4.73%
|
5.29%
|
5.82%
|
FCF Conversion (EBITDA)
|
35.31%
|
112.06%
|
65.88%
|
-
|
46.18%
|
24.72%
|
27.08%
|
29.23%
|
FCF Conversion (Net income)
|
66.28%
|
-
|
104.87%
|
-
|
109.78%
|
56.29%
|
60.92%
|
64.72%
|
Dividend per Share
2 |
160.0
|
110.0
|
170.0
|
175.0
|
200.0
|
219.6
|
240.6
|
262.8
|
Announcement Date
|
20-02-17
|
21-02-16
|
22-02-15
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
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
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,780,938
|
1,355,470
|
1,639,054
|
1,568,789
|
832,969
|
844,299
|
1,677,268
|
891,011
|
995,330
|
1,886,341
|
1,090,582
|
1,133,147
|
1,043,541
|
1,058,165
|
2,101,706
|
1,096,438
|
1,115,656
|
1,078,253
|
1,124,204
|
2,155,000
|
1,162,650
|
1,227,503
|
EBITDA
1 |
-
|
-
|
-
|
-
|
160,103
|
175,744
|
-
|
153,268
|
154,714
|
-
|
208,794
|
206,630
|
199,742
|
197,553
|
-
|
206,027
|
184,258
|
213,954
|
212,253
|
-
|
221,259
|
195,941
|
EBIT
1 |
167,689
|
19,762
|
44,352
|
169,698
|
96,073
|
111,028
|
-
|
87,632
|
86,360
|
173,992
|
133,237
|
134,069
|
127,501
|
123,119
|
250,620
|
125,175
|
105,980
|
117,283
|
142,483
|
291,000
|
141,617
|
143,080
|
Operating Margin
|
9.42%
|
1.46%
|
2.71%
|
10.82%
|
11.53%
|
13.15%
|
-
|
9.84%
|
8.68%
|
9.22%
|
12.22%
|
11.83%
|
12.22%
|
11.64%
|
11.92%
|
11.42%
|
9.5%
|
10.88%
|
12.67%
|
13.5%
|
12.18%
|
11.66%
|
Earnings before Tax (EBT)
1 |
-
|
-11,152
|
-
|
169,940
|
95,024
|
112,630
|
-
|
93,109
|
87,055
|
180,164
|
124,141
|
119,153
|
126,730
|
117,747
|
244,477
|
112,588
|
87,089
|
97,500
|
151,050
|
267,500
|
139,300
|
146,700
|
Net income
1 |
173,815
|
-22,044
|
-1,257
|
352,320
|
70,528
|
-28,811
|
-
|
53,836
|
39,106
|
92,942
|
95,806
|
111,619
|
90,499
|
92,144
|
182,643
|
84,089
|
64,573
|
79,818
|
99,942
|
-
|
95,366
|
97,614
|
Net margin
|
9.76%
|
-1.63%
|
-0.08%
|
22.46%
|
8.47%
|
-3.41%
|
-
|
6.04%
|
3.93%
|
4.93%
|
8.78%
|
9.85%
|
8.67%
|
8.71%
|
8.69%
|
7.67%
|
5.79%
|
7.4%
|
8.89%
|
-
|
8.2%
|
7.95%
|
EPS
2 |
-
|
-31.31
|
-
|
500.4
|
100.1
|
-40.93
|
-
|
76.63
|
56.07
|
132.7
|
137.8
|
161.8
|
132.2
|
134.6
|
266.8
|
122.8
|
94.31
|
139.9
|
149.8
|
-
|
139.6
|
146.7
|
Dividend per Share
|
-
|
50.00
|
-
|
85.00
|
-
|
-
|
-
|
-
|
-
|
85.00
|
-
|
-
|
-
|
100.0
|
100.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-17
|
20-08-07
|
21-02-16
|
21-08-10
|
21-11-11
|
22-02-15
|
22-02-15
|
22-05-11
|
22-08-10
|
22-08-10
|
22-11-10
|
23-02-16
|
23-05-15
|
23-08-09
|
23-08-09
|
23-11-10
|
24-02-16
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
20,158
|
188,368
|
-
|
248,263
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
280,894
|
-
|
226,738
|
203,590
|
227,440
|
282,936
|
Leverage (Debt/EBITDA)
|
0.0367
x
|
0.5681
x
|
-
|
0.3432
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
193,927
|
371,569
|
413,239
|
-69,521
|
363,714
|
213,662
|
248,754
|
285,922
|
ROE (net income / shareholders' equity)
|
12.5%
|
-1%
|
16.5%
|
10.7%
|
10.5%
|
10.9%
|
11.2%
|
11.3%
|
ROA (Net income/ Total Assets)
|
8.11%
|
0.72%
|
8.62%
|
8.88%
|
8.55%
|
8.21%
|
8.32%
|
8.54%
|
Assets
1 |
3,606,510
|
-3,238,814
|
4,572,935
|
3,382,287
|
3,874,935
|
4,622,807
|
4,906,404
|
5,174,798
|
Book Value Per Share
2 |
3,250
|
3,053
|
3,734
|
4,334
|
4,898
|
5,178
|
5,537
|
5,889
|
Cash Flow per Share
2 |
714.0
|
347.0
|
915.0
|
838.0
|
931.0
|
1,006
|
1,111
|
1,167
|
Capex
1 |
413,896
|
200,677
|
161,040
|
317,100
|
342,937
|
443,279
|
491,691
|
494,093
|
Capex / Sales
|
11.74%
|
6.7%
|
4.96%
|
7.72%
|
7.95%
|
9.82%
|
10.46%
|
10.06%
|
Announcement Date
|
20-02-17
|
21-02-16
|
22-02-15
|
23-02-16
|
24-02-16
|
-
|
-
|
-
|
Last Close Price
6,725
JPY Average target price
6,773
JPY Spread / Average Target +0.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.15% | 29.25B | | +9.74% | 27.19B | | +40.43% | 7.18B | | +22.39% | 4.04B | | -17.32% | 3.36B | | +41.51% | 3.29B | | +20.79% | 3.09B | | +21.78% | 2.81B | | -3.24% | 2.24B | | +9.95% | 1.34B |
Other Tires & Rubber Products
|