Market Closed -
Japan Exchange
02:00:00 2024-05-17 EDT
|
5-day change
|
1st Jan Change
|
344
JPY
|
+2.69%
|
|
-9.47%
|
+16.22%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,484
|
9,292
|
13,421
|
10,074
|
9,260
|
10,762
|
-
|
-
|
Enterprise Value (EV)
1 |
14,490
|
9,817
|
13,844
|
9,721
|
8,758
|
10,793
|
10,762
|
10,762
|
P/E ratio
|
6.67
x
|
17.6
x
|
15.1
x
|
6.92
x
|
14.3
x
|
9.78
x
|
11.9
x
|
8.27
x
|
Yield
|
4.52%
|
1.68%
|
1.98%
|
4.35%
|
2.03%
|
3.19%
|
2.91%
|
3.49%
|
Capitalization / Revenue
|
0.39
x
|
0.33
x
|
0.45
x
|
0.33
x
|
0.37
x
|
0.4
x
|
0.37
x
|
0.35
x
|
EV / Revenue
|
0.39
x
|
0.33
x
|
0.45
x
|
0.33
x
|
0.37
x
|
0.4
x
|
0.37
x
|
0.35
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
3,630,539
x
|
-16,533,160
x
|
-
|
7,089,204
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.68
x
|
0.47
x
|
0.65
x
|
0.46
x
|
0.42
x
|
0.46
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
31,285
|
31,285
|
31,285
|
31,285
|
31,285
|
31,285
|
-
|
-
|
Reference price
2 |
431.0
|
297.0
|
429.0
|
322.0
|
296.0
|
344.0
|
344.0
|
344.0
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
34,266
|
27,832
|
30,150
|
30,860
|
25,236
|
26,910
|
29,000
|
31,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,504
|
1,403
|
1,765
|
2,204
|
1,522
|
1,831
|
1,700
|
2,500
|
Operating Margin
|
10.23%
|
5.04%
|
5.85%
|
7.14%
|
6.03%
|
6.8%
|
5.86%
|
8.06%
|
Earnings before Tax (EBT)
1 |
2,883
|
772
|
1,285
|
2,165
|
1,277
|
1,686
|
1,700
|
2,500
|
Net income
1 |
2,022
|
528
|
891.2
|
1,455
|
645
|
1,102
|
900
|
1,300
|
Net margin
|
5.9%
|
1.9%
|
2.96%
|
4.71%
|
2.56%
|
4.1%
|
3.1%
|
4.19%
|
EPS
2 |
64.65
|
16.89
|
28.49
|
46.53
|
20.65
|
35.26
|
28.80
|
41.60
|
Free Cash Flow
|
3,714
|
-562
|
-
|
1,421
|
-
|
-
|
-
|
-
|
FCF margin
|
10.84%
|
-2.02%
|
-
|
4.6%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
183.68%
|
-
|
-
|
97.66%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
19.50
|
5.000
|
8.500
|
14.00
|
6.000
|
11.00
|
10.00
|
12.00
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
---|
Net sales
1 |
13,423
|
14,409
|
14,424
|
15,726
|
12,565
|
7,048
|
11,247
|
18,295
|
4,746
|
6,246
|
10,992
|
6,075
|
8,169
|
14,244
|
4,366
|
6,528
|
10,894
|
5,963
|
10,053
|
16,016
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
953
|
450
|
570
|
1,195
|
763
|
893
|
548
|
1,441
|
522
|
292
|
814
|
525
|
183
|
708
|
199
|
476
|
675
|
314
|
842
|
1,156
|
Operating Margin
|
7.1%
|
3.12%
|
3.95%
|
7.6%
|
6.07%
|
12.67%
|
4.87%
|
7.88%
|
11%
|
4.67%
|
7.41%
|
8.64%
|
2.24%
|
4.97%
|
4.56%
|
7.29%
|
6.2%
|
5.27%
|
8.38%
|
7.22%
|
Earnings before Tax (EBT)
1 |
361
|
-
|
575
|
-
|
765
|
869
|
531
|
1,400
|
528
|
219
|
747
|
484
|
46
|
530
|
208
|
-
|
681
|
296
|
709
|
1,005
|
Net income
1 |
185
|
343
|
378
|
513.2
|
480
|
599
|
376
|
975
|
341
|
133
|
474
|
327
|
-156
|
171
|
143
|
312
|
455
|
196
|
451
|
647
|
Net margin
|
1.38%
|
2.38%
|
2.62%
|
3.26%
|
3.82%
|
8.5%
|
3.34%
|
5.33%
|
7.18%
|
2.13%
|
4.31%
|
5.38%
|
-1.91%
|
1.2%
|
3.28%
|
4.78%
|
4.18%
|
3.29%
|
4.49%
|
4.04%
|
EPS
|
5.920
|
-
|
12.11
|
-
|
15.37
|
19.14
|
-
|
-
|
10.91
|
-
|
15.16
|
10.47
|
-
|
-
|
4.590
|
-
|
14.54
|
6.280
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
5/15/20
|
11/10/20
|
5/13/21
|
11/10/21
|
2/9/22
|
5/13/22
|
5/13/22
|
8/5/22
|
11/11/22
|
11/11/22
|
2/10/23
|
5/12/23
|
5/12/23
|
8/10/23
|
11/10/23
|
11/10/23
|
2/9/24
|
5/15/24
|
5/15/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
1,006
|
525
|
423
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
353
|
502
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
3,714
|
-562
|
-
|
1,421
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
2.7%
|
4.4%
|
6.9%
|
3%
|
4.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
10.4%
|
4.48%
|
5.64%
|
6.51%
|
4.43%
|
5.19%
|
-
|
-
|
Assets
1 |
19,383
|
11,792
|
15,805
|
22,366
|
14,567
|
21,216
|
-
|
-
|
Book Value Per Share
|
632.0
|
626.0
|
658.0
|
694.0
|
700.0
|
745.0
|
-
|
-
|
Cash Flow per Share
|
102.0
|
46.20
|
50.40
|
68.80
|
42.40
|
57.00
|
-
|
-
|
Capex
1 |
741
|
719
|
448
|
588
|
760
|
1,000
|
1,000
|
1,000
|
Capex / Sales
|
2.16%
|
2.58%
|
1.49%
|
1.91%
|
3.01%
|
3.7%
|
3.45%
|
3.23%
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/13/21
|
5/13/22
|
5/12/23
|
5/15/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +16.22% | 69.24M | | +18.87% | 48.58B | | +19.73% | 17.59B | | -2.94% | 15.9B | | -8.25% | 11.39B | | +26.36% | 8.83B | | +45.17% | 8.05B | | -1.05% | 7.93B | | -2.73% | 7.93B | | +105.28% | 7.5B |
Cement & Concrete Manufacturing
|