Market Closed -
Japan Exchange
02:00:00 2024-05-10 EDT
|
5-day change
|
1st Jan Change
|
34,600
JPY
|
-0.86%
|
|
+11.61%
|
+17.29%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
64,442
|
81,267
|
140,134
|
201,597
|
226,515
|
426,890
|
-
|
-
|
Enterprise Value (EV)
1 |
41,815
|
54,033
|
108,011
|
158,675
|
177,453
|
399,749
|
359,955
|
346,565
|
P/E ratio
|
9.53
x
|
13.8
x
|
20.2
x
|
15.1
x
|
15.1
x
|
26.3
x
|
24.3
x
|
20.7
x
|
Yield
|
0.92%
|
0.79%
|
0.56%
|
0.43%
|
0.42%
|
0.27%
|
0.27%
|
0.31%
|
Capitalization / Revenue
|
1.56
x
|
1.97
x
|
3.38
x
|
3.71
x
|
3.85
x
|
6.49
x
|
6.06
x
|
5.45
x
|
EV / Revenue
|
1.56
x
|
1.97
x
|
3.38
x
|
3.71
x
|
3.85
x
|
6.49
x
|
6.06
x
|
5.45
x
|
EV / EBITDA
|
5.55
x
|
6.97
x
|
11.3
x
|
9.7
x
|
9.75
x
|
16.7
x
|
14
x
|
11
x
|
EV / FCF
|
24.9
x
|
14.9
x
|
27
x
|
17.9
x
|
32.9
x
|
62.4
x
|
45.8
x
|
37.6
x
|
FCF Yield
|
4.01%
|
6.7%
|
3.71%
|
5.57%
|
3.04%
|
1.6%
|
2.18%
|
2.66%
|
Price to Book
|
1.17
x
|
1.37
x
|
2.11
x
|
2.53
x
|
2.4
x
|
3.66
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
12,345
|
12,332
|
12,336
|
12,338
|
12,337
|
12,338
|
-
|
-
|
Reference price
2 |
5,220
|
6,590
|
11,360
|
16,340
|
18,360
|
34,600
|
34,600
|
34,600
|
Announcement Date
|
19-04-26
|
20-04-28
|
21-04-27
|
22-04-27
|
23-04-27
|
24-04-25
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
41,193
|
41,231
|
41,438
|
54,344
|
58,804
|
61,564
|
70,475
|
78,367
|
EBITDA
1 |
11,616
|
11,666
|
12,444
|
20,785
|
23,229
|
23,939
|
30,500
|
38,900
|
EBIT
1 |
9,556
|
9,346
|
10,248
|
18,215
|
20,142
|
19,801
|
24,120
|
28,900
|
Operating Margin
|
23.2%
|
22.67%
|
24.73%
|
33.52%
|
34.25%
|
32.16%
|
34.22%
|
36.88%
|
Earnings before Tax (EBT)
1 |
9,874
|
8,696
|
9,884
|
19,331
|
21,164
|
21,016
|
25,640
|
31,040
|
Net income
1 |
6,770
|
5,894
|
6,935
|
13,350
|
15,020
|
15,216
|
17,601
|
20,585
|
Net margin
|
16.43%
|
14.29%
|
16.74%
|
24.57%
|
25.54%
|
24.72%
|
24.98%
|
26.27%
|
EPS
2 |
547.9
|
477.9
|
562.3
|
1,082
|
1,217
|
1,233
|
1,427
|
1,668
|
Free Cash Flow
1 |
2,586
|
5,447
|
5,198
|
11,235
|
6,890
|
6,408
|
9,314
|
11,356
|
FCF margin
|
6.28%
|
13.21%
|
12.54%
|
20.67%
|
11.72%
|
10.41%
|
13.22%
|
14.49%
|
FCF Conversion (EBITDA)
|
22.26%
|
46.69%
|
41.77%
|
54.05%
|
29.66%
|
26.77%
|
30.54%
|
29.19%
|
FCF Conversion (Net income)
|
38.2%
|
92.41%
|
74.95%
|
84.16%
|
45.87%
|
42.11%
|
52.92%
|
55.17%
|
Dividend per Share
2 |
48.00
|
52.00
|
64.00
|
70.00
|
78.00
|
86.00
|
94.00
|
108.0
|
Announcement Date
|
19-04-26
|
20-04-28
|
21-04-27
|
22-04-27
|
23-04-27
|
24-04-25
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
20,341
|
20,890
|
19,534
|
13,610
|
24,722
|
15,348
|
14,274
|
13,954
|
15,714
|
29,668
|
14,909
|
14,227
|
12,722
|
15,341
|
28,063
|
16,963
|
16,538
|
15,511
|
17,563
|
34,200
|
18,602
|
19,374
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,149
|
5,197
|
4,686
|
4,744
|
7,926
|
5,435
|
4,854
|
4,749
|
5,867
|
10,616
|
5,423
|
4,103
|
3,530
|
5,119
|
8,649
|
5,744
|
5,408
|
5,100
|
6,300
|
11,800
|
6,675
|
7,175
|
Operating Margin
|
20.4%
|
24.88%
|
23.99%
|
34.86%
|
32.06%
|
35.41%
|
34.01%
|
34.03%
|
37.34%
|
35.78%
|
36.37%
|
28.84%
|
27.75%
|
33.37%
|
30.82%
|
33.86%
|
32.7%
|
32.88%
|
35.87%
|
34.5%
|
35.88%
|
37.03%
|
Earnings before Tax (EBT)
|
4,121
|
-
|
4,568
|
-
|
8,088
|
5,690
|
-
|
5,743
|
-
|
12,221
|
4,748
|
-
|
4,015
|
-
|
9,486
|
5,362
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
2,868
|
-
|
3,154
|
-
|
5,567
|
3,944
|
-
|
4,088
|
-
|
8,604
|
3,330
|
-
|
2,846
|
-
|
6,777
|
3,826
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
14.1%
|
-
|
16.15%
|
-
|
22.52%
|
25.7%
|
-
|
29.3%
|
-
|
29%
|
22.34%
|
-
|
22.37%
|
-
|
24.15%
|
22.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
232.5
|
-
|
255.8
|
-
|
451.3
|
319.7
|
-
|
331.4
|
-
|
697.4
|
270.0
|
-
|
230.7
|
-
|
549.4
|
310.1
|
-
|
263.2
|
386.4
|
-
|
409.9
|
445.1
|
Dividend per Share
|
26.00
|
-
|
28.00
|
-
|
34.00
|
-
|
-
|
-
|
-
|
38.00
|
-
|
-
|
-
|
-
|
43.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-10-30
|
20-04-28
|
20-10-28
|
21-10-27
|
21-10-27
|
22-01-28
|
22-04-27
|
22-07-27
|
22-10-27
|
22-10-27
|
23-01-31
|
23-04-27
|
23-07-27
|
23-10-26
|
23-10-26
|
24-01-31
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
22,627
|
27,234
|
32,123
|
42,922
|
49,062
|
-
|
66,935
|
80,325
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,586
|
5,447
|
5,198
|
11,235
|
6,890
|
6,408
|
9,314
|
11,356
|
ROE (net income / shareholders' equity)
|
13%
|
10.3%
|
11%
|
18.3%
|
17.3%
|
15%
|
15%
|
15%
|
ROA (Net income/ Total Assets)
|
16.1%
|
14.1%
|
13.9%
|
22.1%
|
20.8%
|
-
|
-
|
-
|
Assets
1 |
42,019
|
41,885
|
49,928
|
60,534
|
72,286
|
-
|
-
|
-
|
Book Value Per Share
2 |
4,452
|
4,821
|
5,378
|
6,458
|
7,637
|
8,851
|
10,104
|
11,562
|
Cash Flow per Share
|
714.0
|
666.0
|
738.0
|
1,290
|
1,468
|
1,569
|
-
|
-
|
Capex
1 |
4,381
|
5,252
|
5,515
|
3,929
|
10,537
|
10,814
|
11,000
|
11,000
|
Capex / Sales
|
10.64%
|
12.74%
|
13.31%
|
7.23%
|
17.92%
|
17.57%
|
15.6%
|
14.13%
|
Announcement Date
|
19-04-26
|
20-04-28
|
21-04-27
|
22-04-27
|
23-04-27
|
24-04-25
|
-
|
-
|
Last Close Price
34,600
JPY Average target price
35,854
JPY Spread / Average Target +3.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.29% | 2.77B | | +12.94% | 109B | | +0.91% | 29.93B | | +12.31% | 22.41B | | -11.55% | 18.62B | | -8.62% | 17.11B | | +15.42% | 16.27B | | -5.45% | 12.09B | | +1.93% | 10.87B | | -15.91% | 8.57B |
Other Electronic Equipment & Parts
|