Market Closed -
Japan Exchange
02:00:00 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
339,500
JPY
|
-1.59%
|
|
-1.16%
|
-3.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
439,810
|
327,722
|
382,342
|
369,454
|
349,012
|
338,542
|
-
|
-
|
Enterprise Value (EV)
1 |
587,054
|
482,845
|
566,438
|
539,227
|
349,012
|
523,368
|
522,411
|
536,319
|
P/E ratio
|
31.1
x
|
21.5
x
|
23.9
x
|
21.6
x
|
22.6
x
|
22.6
x
|
22.3
x
|
21.9
x
|
Yield
|
3.12%
|
4.49%
|
3.81%
|
4.2%
|
-
|
4.46%
|
4.46%
|
4.57%
|
Capitalization / Revenue
|
13.7
x
|
9.79
x
|
10.8
x
|
9.96
x
|
-
|
9.48
x
|
9.29
x
|
9.19
x
|
EV / Revenue
|
18.3
x
|
14.4
x
|
15.9
x
|
14.5
x
|
-
|
14.7
x
|
14.3
x
|
14.6
x
|
EV / EBITDA
|
30
x
|
23.4
x
|
26.2
x
|
23.7
x
|
16.5
x
|
25
x
|
24.4
x
|
23.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.84
x
|
1.28
x
|
1.48
x
|
1.35
x
|
-
|
1.24
x
|
1.22
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
923
|
958
|
958
|
997
|
997
|
997.2
|
-
|
-
|
Reference price
2 |
476,500
|
342,000
|
399,000
|
370,500
|
350,000
|
339,500
|
339,500
|
339,500
|
Announcement Date
|
20-02-14
|
21-02-16
|
22-02-16
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,108
|
33,492
|
35,559
|
37,098
|
-
|
35,696
|
36,436
|
36,821
|
EBITDA
1 |
19,580
|
20,660
|
21,645
|
22,719
|
21,116
|
20,944
|
21,369
|
22,650
|
EBIT
1 |
15,639
|
16,546
|
17,416
|
18,617
|
17,011
|
16,637
|
17,004
|
17,638
|
Operating Margin
|
48.71%
|
49.4%
|
48.98%
|
50.18%
|
-
|
46.61%
|
46.67%
|
47.9%
|
Earnings before Tax (EBT)
1 |
-
|
15,117
|
16,015
|
17,078
|
-
|
15,079
|
15,175
|
15,307
|
Net income
1 |
14,131
|
15,115
|
16,014
|
17,077
|
15,456
|
14,973
|
15,294
|
15,792
|
Net margin
|
44.01%
|
45.13%
|
45.03%
|
46.03%
|
-
|
41.94%
|
41.98%
|
42.89%
|
EPS
2 |
15,309
|
15,871
|
16,710
|
17,157
|
15,498
|
15,015
|
15,234
|
15,516
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
14,873
|
15,345
|
15,207
|
15,550
|
-
|
15,136
|
15,134
|
15,516
|
Announcement Date
|
20-02-14
|
21-02-16
|
22-02-16
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Net sales
1 |
16,006
|
16,363
|
17,129
|
17,305
|
18,254
|
18,358
|
18,740
|
18,174
|
17,412
|
17,724
|
17,971
|
18,106
|
18,256
|
18,333
|
EBITDA
1 |
9,659
|
10,041
|
10,619
|
10,890
|
-
|
11,390
|
11,329
|
10,906
|
-
|
10,465
|
10,675
|
10,751
|
-
|
-
|
EBIT
1 |
7,685
|
8,013
|
8,533
|
8,789
|
8,627
|
9,343
|
9,273
|
8,860
|
8,152
|
8,344
|
8,450
|
8,540
|
8,644
|
8,728
|
Operating Margin
|
48.01%
|
48.97%
|
49.82%
|
50.79%
|
47.26%
|
50.9%
|
49.48%
|
48.75%
|
46.82%
|
47.08%
|
47.02%
|
47.17%
|
47.35%
|
47.61%
|
Earnings before Tax (EBT)
1 |
6,915
|
7,277
|
7,840
|
8,121
|
7,894
|
8,608
|
8,470
|
8,099
|
7,358
|
7,511
|
7,534
|
7,614
|
7,714
|
7,788
|
Net income
1 |
6,915
|
7,276
|
7,839
|
8,121
|
7,893
|
8,607
|
8,469
|
8,099
|
7,357
|
7,510
|
7,533
|
7,614
|
7,714
|
7,788
|
Net margin
|
43.2%
|
44.47%
|
45.76%
|
46.93%
|
43.24%
|
46.89%
|
45.19%
|
44.56%
|
42.25%
|
42.37%
|
41.92%
|
42.05%
|
42.25%
|
42.48%
|
EPS
2 |
7,491
|
7,690
|
8,181
|
8,474
|
8,236
|
8,664
|
8,493
|
8,121
|
7,377
|
7,532
|
7,554
|
7,635
|
7,736
|
7,810
|
Dividend per Share
2 |
7,493
|
7,595
|
7,750
|
7,657
|
7,550
|
7,800
|
7,750
|
7,600
|
-
|
7,604
|
7,608
|
7,663
|
7,736
|
7,810
|
Announcement Date
|
20-02-14
|
20-08-17
|
21-02-16
|
21-08-16
|
22-02-16
|
22-08-16
|
23-02-17
|
23-08-17
|
24-02-16
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
147,244
|
155,124
|
184,096
|
169,773
|
-
|
184,826
|
183,869
|
197,778
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.52
x
|
7.508
x
|
8.505
x
|
7.473
x
|
-
|
8.825
x
|
8.604
x
|
8.732
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.91%
|
6.1%
|
6.23%
|
6.43%
|
-
|
5.43%
|
5.53%
|
5.62%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
259,230
|
267,570
|
268,875
|
274,378
|
-
|
274,691
|
278,726
|
279,103
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11,643
|
32,602
|
31,747
|
14,341
|
-
|
32,928
|
8,495
|
8,629
|
Capex / Sales
|
36.26%
|
97.34%
|
89.28%
|
38.66%
|
-
|
92.25%
|
23.31%
|
23.43%
|
Announcement Date
|
20-02-14
|
21-02-16
|
22-02-16
|
23-02-17
|
24-02-16
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -3.00% | 2.17B | | -4.20% | 47.9B | | -4.09% | 21.26B | | -0.70% | 13.52B | | +18.68% | 11.9B | | -5.34% | 9.69B | | -1.29% | 8.44B | | -14.19% | 8.43B | | +3.08% | 7.83B | | -16.42% | 5.81B |
Other Commercial REITs
|