Market Closed -
Japan Exchange
02:00:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
9,456
JPY
|
+2.12%
|
|
+4.16%
|
+28.08%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
649,796
|
441,607
|
877,880
|
1,035,251
|
822,843
|
1,281,839
|
-
|
-
|
Enterprise Value (EV)
1 |
510,904
|
348,295
|
750,625
|
852,692
|
663,399
|
1,088,723
|
1,057,385
|
1,016,592
|
P/E ratio
|
19
x
|
22.5
x
|
27.2
x
|
18.9
x
|
23.5
x
|
23.4
x
|
21.5
x
|
20
x
|
Yield
|
2.62%
|
1.36%
|
1.11%
|
1.59%
|
2.04%
|
1.39%
|
1.5%
|
1.66%
|
Capitalization / Revenue
|
2.47
x
|
1.68
x
|
3.22
x
|
3.46
x
|
2.62
x
|
3.67
x
|
3.45
x
|
3.29
x
|
EV / Revenue
|
1.95
x
|
1.33
x
|
2.75
x
|
2.85
x
|
2.11
x
|
3.12
x
|
2.85
x
|
2.61
x
|
EV / EBITDA
|
7.91
x
|
6.05
x
|
13.5
x
|
9.23
x
|
9.47
x
|
10.9
x
|
9.82
x
|
8.79
x
|
EV / FCF
|
19.2
x
|
-31.7
x
|
15.9
x
|
11.6
x
|
-99.2
x
|
21.2
x
|
19.4
x
|
18.6
x
|
FCF Yield
|
5.21%
|
-3.15%
|
6.31%
|
8.63%
|
-1.01%
|
4.72%
|
5.16%
|
5.38%
|
Price to Book
|
2.36
x
|
1.65
x
|
2.94
x
|
2.97
x
|
2.19
x
|
3.1
x
|
2.82
x
|
2.57
x
|
Nbr of stocks (in thousands)
|
135,233
|
133,215
|
133,214
|
133,581
|
135,559
|
135,558
|
-
|
-
|
Reference price
2 |
4,805
|
3,315
|
6,590
|
7,750
|
6,070
|
9,456
|
9,456
|
9,456
|
Announcement Date
|
19-05-09
|
20-05-14
|
21-05-13
|
22-05-12
|
23-05-11
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
262,549
|
262,810
|
272,656
|
299,522
|
314,321
|
349,272
|
371,088
|
389,996
|
EBITDA
1 |
64,615
|
57,557
|
55,722
|
92,368
|
70,030
|
99,518
|
107,630
|
115,673
|
EBIT
1 |
50,522
|
30,972
|
36,550
|
74,435
|
46,185
|
77,641
|
84,868
|
91,364
|
Operating Margin
|
19.24%
|
11.78%
|
13.41%
|
24.85%
|
14.69%
|
22.23%
|
22.87%
|
23.43%
|
Earnings before Tax (EBT)
1 |
50,310
|
30,395
|
35,581
|
75,163
|
47,120
|
78,873
|
85,684
|
91,828
|
Net income
1 |
34,196
|
19,892
|
32,261
|
54,806
|
34,895
|
55,716
|
60,209
|
64,746
|
Net margin
|
13.02%
|
7.57%
|
11.83%
|
18.3%
|
11.1%
|
15.95%
|
16.22%
|
16.6%
|
EPS
2 |
252.9
|
147.3
|
242.2
|
410.8
|
258.8
|
404.1
|
440.8
|
473.1
|
Free Cash Flow
1 |
26,604
|
-10,981
|
47,358
|
73,549
|
-6,688
|
51,406
|
54,521
|
54,734
|
FCF margin
|
10.13%
|
-4.18%
|
17.37%
|
24.56%
|
-2.13%
|
14.72%
|
14.69%
|
14.03%
|
FCF Conversion (EBITDA)
|
41.17%
|
-
|
84.99%
|
79.63%
|
-
|
51.66%
|
50.66%
|
47.32%
|
FCF Conversion (Net income)
|
77.8%
|
-
|
146.8%
|
134.2%
|
-
|
92.26%
|
90.55%
|
84.54%
|
Dividend per Share
2 |
126.0
|
45.00
|
73.00
|
123.5
|
124.0
|
131.9
|
142.2
|
156.6
|
Announcement Date
|
19-05-09
|
20-05-14
|
21-05-13
|
22-05-12
|
23-05-11
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
121,089
|
141,721
|
116,072
|
156,584
|
71,160
|
139,486
|
75,562
|
84,474
|
71,905
|
76,454
|
148,359
|
78,519
|
87,443
|
165,962
|
72,633
|
81,218
|
153,851
|
99,245
|
95,886
|
82,383
|
90,915
|
105,688
|
97,315
|
EBITDA
1 |
-
|
-
|
30,775
|
-
|
-
|
-
|
-
|
-
|
-
|
18,604
|
-
|
-
|
14,239
|
-
|
20,806
|
24,081
|
-
|
30,676
|
23,000
|
-
|
-
|
-
|
-
|
EBIT
1 |
20,922
|
10,050
|
21,368
|
15,182
|
19,673
|
39,110
|
21,201
|
14,124
|
14,040
|
11,356
|
25,396
|
12,127
|
8,662
|
20,789
|
17,151
|
18,292
|
35,443
|
24,165
|
17,810
|
18,758
|
21,371
|
26,380
|
18,158
|
Operating Margin
|
17.28%
|
7.09%
|
18.41%
|
9.7%
|
27.65%
|
28.04%
|
28.06%
|
16.72%
|
19.53%
|
14.85%
|
17.12%
|
15.44%
|
9.91%
|
12.53%
|
23.61%
|
22.52%
|
23.04%
|
24.35%
|
18.57%
|
22.77%
|
23.51%
|
24.96%
|
18.66%
|
Earnings before Tax (EBT)
1 |
20,404
|
9,991
|
20,215
|
15,366
|
19,558
|
38,673
|
21,187
|
15,303
|
15,852
|
11,627
|
27,479
|
10,895
|
8,746
|
19,641
|
18,394
|
18,614
|
37,008
|
24,493
|
18,570
|
20,900
|
22,600
|
27,500
|
18,000
|
Net income
1 |
15,201
|
4,691
|
13,791
|
18,470
|
13,899
|
27,558
|
14,823
|
12,425
|
11,432
|
8,415
|
19,847
|
7,724
|
7,324
|
15,048
|
13,375
|
13,459
|
26,834
|
17,661
|
12,360
|
15,100
|
16,300
|
19,700
|
12,900
|
Net margin
|
12.55%
|
3.31%
|
11.88%
|
11.8%
|
19.53%
|
19.76%
|
19.62%
|
14.71%
|
15.9%
|
11.01%
|
13.38%
|
9.84%
|
8.38%
|
9.07%
|
18.41%
|
16.57%
|
17.44%
|
17.8%
|
12.89%
|
18.33%
|
17.93%
|
18.64%
|
13.26%
|
EPS
2 |
112.4
|
-
|
103.5
|
-
|
104.2
|
206.8
|
111.0
|
93.01
|
85.41
|
62.50
|
147.9
|
56.95
|
53.99
|
-
|
98.67
|
99.28
|
198.0
|
130.3
|
94.85
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
38.00
|
-
|
22.50
|
-
|
36.50
|
36.50
|
-
|
87.00
|
-
|
62.00
|
62.00
|
-
|
62.00
|
62.00
|
-
|
62.00
|
62.00
|
-
|
74.45
|
-
|
70.50
|
-
|
70.50
|
Announcement Date
|
19-10-31
|
20-05-14
|
20-11-05
|
21-05-13
|
21-11-04
|
21-11-04
|
22-02-03
|
22-05-12
|
22-08-04
|
22-11-02
|
22-11-02
|
23-02-02
|
23-05-11
|
23-05-11
|
23-08-03
|
23-11-02
|
23-11-02
|
24-02-01
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
138,892
|
93,312
|
127,255
|
182,559
|
159,444
|
193,116
|
224,454
|
265,246
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
26,604
|
-10,981
|
47,358
|
73,549
|
-6,688
|
51,406
|
54,521
|
54,734
|
ROE (net income / shareholders' equity)
|
12.9%
|
7.3%
|
11.4%
|
16.9%
|
9.6%
|
14.1%
|
13.8%
|
13.4%
|
ROA (Net income/ Total Assets)
|
13.6%
|
7.63%
|
7.84%
|
14.8%
|
8.76%
|
9.44%
|
9.44%
|
8.97%
|
Assets
1 |
251,880
|
260,854
|
411,701
|
371,004
|
398,358
|
590,465
|
637,688
|
721,546
|
Book Value Per Share
2 |
2,038
|
2,013
|
2,242
|
2,606
|
2,776
|
3,055
|
3,356
|
3,679
|
Cash Flow per Share
2 |
357.0
|
344.0
|
386.0
|
545.0
|
436.0
|
752.0
|
767.0
|
820.0
|
Capex
1 |
23,809
|
62,565
|
23,561
|
23,128
|
43,779
|
29,692
|
29,764
|
28,260
|
Capex / Sales
|
9.07%
|
23.81%
|
8.64%
|
7.72%
|
13.93%
|
8.5%
|
8.02%
|
7.25%
|
Announcement Date
|
19-05-09
|
20-05-14
|
21-05-13
|
22-05-12
|
23-05-11
|
-
|
-
|
-
|
Last Close Price
9,456
JPY Average target price
10,703
JPY Spread / Average Target +13.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.08% | 8.14B | | +8.05% | 3,020B | | +5.58% | 82.93B | | +3.69% | 76.85B | | -14.62% | 53.04B | | +31.16% | 50.15B | | -24.56% | 46.55B | | +17.75% | 41.41B | | +55.21% | 35.63B | | -10.24% | 24.64B |
Other Software
|