Delayed
Japan Exchange
00:33:04 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
2,696
JPY
|
+1.76%
|
|
+1.49%
|
+13.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,381,568
|
1,511,601
|
1,684,484
|
1,623,165
|
1,274,135
|
1,417,301
|
-
|
-
|
Enterprise Value (EV)
1 |
1,360,806
|
1,224,582
|
1,349,400
|
1,283,971
|
871,052
|
1,087,436
|
1,056,773
|
1,025,938
|
P/E ratio
|
20.7
x
|
32.1
x
|
32.2
x
|
30.3
x
|
15.7
x
|
21.1
x
|
19.4
x
|
17.2
x
|
Yield
|
1.63%
|
1.56%
|
1.47%
|
1.69%
|
2.36%
|
2.2%
|
2.31%
|
2.52%
|
Capitalization / Revenue
|
4.52
x
|
4.75
x
|
4.78
x
|
4.07
x
|
2.88
x
|
3
x
|
2.93
x
|
2.77
x
|
EV / Revenue
|
4.45
x
|
3.85
x
|
3.83
x
|
3.22
x
|
1.97
x
|
2.3
x
|
2.18
x
|
2.01
x
|
EV / EBITDA
|
18.3
x
|
15.4
x
|
16.7
x
|
12.2
x
|
7.39
x
|
10.1
x
|
9.52
x
|
8.2
x
|
EV / FCF
|
25.8
x
|
41.7
x
|
17.9
x
|
40.8
x
|
9.15
x
|
-38.5
x
|
18.2
x
|
14.7
x
|
FCF Yield
|
3.87%
|
2.4%
|
5.57%
|
2.45%
|
10.9%
|
-2.6%
|
5.5%
|
6.82%
|
Price to Book
|
2.04
x
|
2.16
x
|
2.29
x
|
2.13
x
|
1.52
x
|
1.65
x
|
1.58
x
|
1.5
x
|
Nbr of stocks (in thousands)
|
536,948
|
537,172
|
537,315
|
537,472
|
537,610
|
535,032
|
-
|
-
|
Reference price
2 |
2,573
|
2,814
|
3,135
|
3,020
|
2,370
|
2,649
|
2,649
|
2,649
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-07
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
305,820
|
318,352
|
352,246
|
398,371
|
442,233
|
472,132
|
484,026
|
511,467
|
EBITDA
1 |
74,170
|
79,456
|
80,611
|
105,176
|
117,881
|
108,030
|
111,032
|
125,154
|
EBIT
1 |
55,373
|
58,990
|
61,111
|
82,374
|
95,842
|
87,257
|
94,030
|
106,286
|
Operating Margin
|
18.11%
|
18.53%
|
17.35%
|
20.68%
|
21.67%
|
18.48%
|
19.43%
|
20.78%
|
Earnings before Tax (EBT)
1 |
44,492
|
52,263
|
60,050
|
67,572
|
97,246
|
87,866
|
95,330
|
106,888
|
Net income
1 |
67,084
|
47,027
|
52,347
|
53,573
|
81,188
|
66,606
|
72,290
|
81,237
|
Net margin
|
21.94%
|
14.77%
|
14.86%
|
13.45%
|
18.36%
|
14.11%
|
14.94%
|
15.88%
|
EPS
2 |
124.6
|
87.56
|
97.43
|
99.68
|
151.0
|
125.6
|
136.5
|
153.8
|
Free Cash Flow
1 |
52,722
|
29,387
|
75,185
|
31,487
|
95,169
|
-28,241
|
58,094
|
69,931
|
FCF margin
|
17.24%
|
9.23%
|
21.34%
|
7.9%
|
21.52%
|
-5.98%
|
12%
|
13.67%
|
FCF Conversion (EBITDA)
|
71.08%
|
36.99%
|
93.27%
|
29.94%
|
80.73%
|
-
|
52.32%
|
55.88%
|
FCF Conversion (Net income)
|
78.59%
|
62.49%
|
143.63%
|
58.77%
|
117.22%
|
-
|
80.36%
|
86.08%
|
Dividend per Share
2 |
42.00
|
44.00
|
46.00
|
51.00
|
56.00
|
58.40
|
61.20
|
66.67
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-07
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
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
|
2025 Q1
|
---|
Net sales
1 |
154,404
|
157,819
|
165,021
|
88,948
|
98,277
|
87,751
|
97,520
|
185,271
|
98,504
|
114,596
|
93,535
|
105,674
|
199,209
|
106,844
|
136,180
|
104,728
|
113,081
|
216,812
|
117,956
|
134,678
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
41,558
|
23,196
|
23,873
|
-
|
26,516
|
33,754
|
-
|
EBIT
1 |
22,760
|
34,564
|
30,949
|
15,871
|
14,291
|
17,340
|
20,192
|
37,532
|
20,683
|
24,159
|
16,177
|
20,500
|
37,500
|
23,405
|
34,937
|
18,532
|
19,205
|
39,932
|
23,593
|
25,603
|
-
|
Operating Margin
|
14.74%
|
21.9%
|
18.75%
|
17.84%
|
14.54%
|
19.76%
|
20.71%
|
20.26%
|
21%
|
21.08%
|
17.3%
|
19.4%
|
18.82%
|
21.91%
|
25.66%
|
17.7%
|
16.98%
|
18.42%
|
20%
|
19.01%
|
-
|
Earnings before Tax (EBT)
1 |
22,663
|
30,872
|
31,102
|
10,788
|
18,160
|
18,716
|
24,763
|
43,479
|
16,925
|
7,168
|
15,582
|
10,464
|
26,046
|
38,293
|
32,907
|
18,746
|
19,445
|
40,058
|
23,837
|
25,843
|
-
|
Net income
1 |
19,021
|
27,798
|
25,072
|
7,836
|
19,439
|
16,038
|
18,979
|
35,017
|
14,195
|
4,361
|
12,760
|
8,886
|
21,646
|
31,908
|
27,634
|
13,639
|
14,907
|
29,946
|
18,912
|
18,654
|
-
|
Net margin
|
12.32%
|
17.61%
|
15.19%
|
8.81%
|
19.78%
|
18.28%
|
19.46%
|
18.9%
|
14.41%
|
3.81%
|
13.64%
|
8.41%
|
10.87%
|
29.86%
|
20.29%
|
13.02%
|
13.18%
|
13.81%
|
16.03%
|
13.85%
|
-
|
EPS
2 |
-
|
51.76
|
46.67
|
14.58
|
36.18
|
29.85
|
35.31
|
65.16
|
26.41
|
8.110
|
23.74
|
16.53
|
40.27
|
59.35
|
51.41
|
28.86
|
34.37
|
79.10
|
34.69
|
28.42
|
-
|
Dividend per Share
2 |
-
|
22.00
|
23.00
|
-
|
-
|
-
|
-
|
24.00
|
-
|
-
|
-
|
-
|
27.00
|
-
|
29.00
|
-
|
29.00
|
-
|
-
|
29.00
|
-
|
Announcement Date
|
20-02-05
|
20-07-30
|
21-08-03
|
21-11-01
|
22-02-07
|
22-05-10
|
22-08-04
|
22-08-04
|
22-11-04
|
23-02-07
|
23-05-10
|
23-08-03
|
23-08-03
|
23-11-01
|
24-02-07
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
20,762
|
287,019
|
335,084
|
339,194
|
403,083
|
329,864
|
360,528
|
391,362
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
52,722
|
29,387
|
75,185
|
31,487
|
95,169
|
-28,241
|
58,094
|
69,931
|
ROE (net income / shareholders' equity)
|
10.1%
|
6.8%
|
7.3%
|
7.1%
|
10.2%
|
7.86%
|
7.95%
|
8.89%
|
ROA (Net income/ Total Assets)
|
5.83%
|
6.59%
|
6.97%
|
7.26%
|
9.89%
|
6.99%
|
6.26%
|
6.86%
|
Assets
1 |
1,150,762
|
713,437
|
751,060
|
738,025
|
820,605
|
952,959
|
1,155,027
|
1,184,776
|
Book Value Per Share
2 |
1,263
|
1,300
|
1,372
|
1,419
|
1,556
|
1,608
|
1,679
|
1,769
|
Cash Flow per Share
2 |
159.0
|
126.0
|
134.0
|
134.0
|
190.0
|
160.0
|
164.0
|
190.0
|
Capex
1 |
8,163
|
10,115
|
13,244
|
17,692
|
17,213
|
32,400
|
21,800
|
21,300
|
Capex / Sales
|
2.67%
|
3.18%
|
3.76%
|
4.44%
|
3.89%
|
6.86%
|
4.5%
|
4.16%
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-07
|
23-02-07
|
24-02-07
|
-
|
-
|
-
|
Last Close Price
2,649
JPY Average target price
3,050
JPY Spread / Average Target +15.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.71% | 9B | | +3.37% | 69.25B | | -12.75% | 4.96B | | +42.38% | 4.47B | | +5.23% | 3.9B | | +21.69% | 2.45B | | -19.05% | 2.41B | | -28.72% | 2.23B | | +11.13% | 2.02B | | -0.50% | 1.64B |
Specialty & Advanced Pharmaceuticals
|