Market Closed -
Japan Exchange
02:00:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
3,370
JPY
|
-1.89%
|
|
+1.66%
|
+38.40%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
68,829
|
73,591
|
109,205
|
115,283
|
87,153
|
152,889
|
-
|
-
|
Enterprise Value (EV)
1 |
90,663
|
103,313
|
137,496
|
142,678
|
122,745
|
189,716
|
189,208
|
188,012
|
P/E ratio
|
8.99
x
|
8.97
x
|
15
x
|
17.1
x
|
12.2
x
|
15.3
x
|
15.1
x
|
13.2
x
|
Yield
|
2.97%
|
3.08%
|
1.99%
|
1.97%
|
2.6%
|
2%
|
2.09%
|
2.31%
|
Capitalization / Revenue
|
0.28
x
|
0.29
x
|
0.47
x
|
0.45
x
|
0.32
x
|
0.54
x
|
0.51
x
|
0.49
x
|
EV / Revenue
|
0.37
x
|
0.4
x
|
0.59
x
|
0.56
x
|
0.45
x
|
0.67
x
|
0.63
x
|
0.6
x
|
EV / EBITDA
|
4.64
x
|
4.59
x
|
7.51
x
|
6.48
x
|
6.23
x
|
8.08
x
|
7.12
x
|
6.37
x
|
EV / FCF
|
14
x
|
-31.5
x
|
92.7
x
|
36.7
x
|
37.9
x
|
29.7
x
|
29.1
x
|
26.5
x
|
FCF Yield
|
7.14%
|
-3.18%
|
1.08%
|
2.72%
|
2.64%
|
3.37%
|
3.44%
|
3.78%
|
Price to Book
|
0.82
x
|
0.84
x
|
1.13
x
|
1.13
x
|
0.81
x
|
1.29
x
|
1.21
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
45,372
|
45,371
|
45,370
|
45,369
|
45,368
|
45,368
|
-
|
-
|
Reference price
2 |
1,517
|
1,622
|
2,407
|
2,541
|
1,921
|
3,370
|
3,370
|
3,370
|
Announcement Date
|
19-05-14
|
20-05-13
|
21-05-13
|
22-05-13
|
23-05-12
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
245,033
|
255,748
|
231,254
|
255,046
|
272,578
|
284,566
|
301,596
|
312,902
|
EBITDA
1 |
19,539
|
22,490
|
18,302
|
22,002
|
19,702
|
23,485
|
26,585
|
29,513
|
EBIT
1 |
10,336
|
12,725
|
8,384
|
9,468
|
8,539
|
11,656
|
14,623
|
16,740
|
Operating Margin
|
4.22%
|
4.98%
|
3.63%
|
3.71%
|
3.13%
|
4.1%
|
4.85%
|
5.35%
|
Earnings before Tax (EBT)
1 |
10,272
|
11,441
|
11,303
|
9,984
|
10,397
|
13,396
|
14,560
|
16,660
|
Net income
1 |
7,653
|
8,208
|
7,303
|
6,733
|
7,128
|
9,483
|
10,103
|
11,576
|
Net margin
|
3.12%
|
3.21%
|
3.16%
|
2.64%
|
2.62%
|
3.33%
|
3.35%
|
3.7%
|
EPS
2 |
168.7
|
180.9
|
161.0
|
148.4
|
157.1
|
220.0
|
222.7
|
255.2
|
Free Cash Flow
1 |
6,470
|
-3,284
|
1,484
|
3,886
|
3,236
|
6,384
|
6,500
|
7,100
|
FCF margin
|
2.64%
|
-1.28%
|
0.64%
|
1.52%
|
1.19%
|
2.24%
|
2.16%
|
2.27%
|
FCF Conversion (EBITDA)
|
33.11%
|
-
|
8.11%
|
17.66%
|
16.42%
|
27.18%
|
24.45%
|
24.06%
|
FCF Conversion (Net income)
|
84.54%
|
-
|
20.32%
|
57.72%
|
45.4%
|
67.32%
|
64.34%
|
61.33%
|
Dividend per Share
2 |
45.00
|
50.00
|
48.00
|
50.00
|
50.00
|
67.25
|
70.50
|
78.00
|
Announcement Date
|
19-05-14
|
20-05-13
|
21-05-13
|
22-05-13
|
23-05-12
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
93,910
|
161,838
|
88,967
|
142,287
|
53,837
|
98,950
|
59,491
|
96,605
|
156,096
|
47,525
|
64,217
|
111,742
|
58,267
|
102,569
|
53,532
|
65,515
|
119,047
|
64,871
|
99,914
|
164,553
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-4,132
|
16,857
|
-3,550
|
11,934
|
-723
|
-2,750
|
1,629
|
10,589
|
12,218
|
-4,477
|
-415
|
-4,892
|
200
|
13,231
|
-3,374
|
1,008
|
-2,366
|
2,287
|
11,999
|
14,566
|
Operating Margin
|
-4.4%
|
10.42%
|
-3.99%
|
8.39%
|
-1.34%
|
-2.78%
|
2.74%
|
10.96%
|
7.83%
|
-9.42%
|
-0.65%
|
-4.38%
|
0.34%
|
12.9%
|
-6.3%
|
1.54%
|
-1.99%
|
3.53%
|
12.01%
|
8.85%
|
Earnings before Tax (EBT)
|
-4,479
|
-
|
-4,326
|
-
|
-803
|
-2,595
|
1,570
|
11,009
|
-
|
-3,187
|
-146
|
-3,333
|
108
|
13,622
|
-2,669
|
744
|
-1,925
|
4,744
|
-
|
-
|
Net income
1 |
-3,091
|
-
|
-3,316
|
-
|
-747
|
-2,180
|
977
|
7,936
|
-
|
-2,496
|
-250
|
-2,746
|
164
|
9,710
|
-2,102
|
486
|
-1,616
|
3,257
|
9,100
|
-
|
Net margin
|
-3.29%
|
-
|
-3.73%
|
-
|
-1.39%
|
-2.2%
|
1.64%
|
8.21%
|
-
|
-5.25%
|
-0.39%
|
-2.46%
|
0.28%
|
9.47%
|
-3.93%
|
0.74%
|
-1.36%
|
5.02%
|
9.11%
|
-
|
EPS
2 |
-68.14
|
-
|
-73.11
|
-
|
-
|
-48.07
|
21.54
|
-
|
-
|
-55.03
|
-
|
-60.54
|
3.620
|
214.0
|
-46.34
|
10.72
|
-35.62
|
71.81
|
159.3
|
-
|
Dividend per Share
|
25.00
|
-
|
20.00
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
28.00
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
Announcement Date
|
19-10-30
|
20-05-13
|
20-10-29
|
21-05-13
|
21-10-28
|
21-10-28
|
22-01-31
|
22-05-13
|
22-05-13
|
22-07-28
|
22-10-31
|
22-10-31
|
23-01-31
|
23-05-12
|
23-07-28
|
23-10-30
|
23-10-30
|
24-01-31
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
21,834
|
29,722
|
28,291
|
27,395
|
35,592
|
36,828
|
36,319
|
35,123
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.117
x
|
1.322
x
|
1.546
x
|
1.245
x
|
1.807
x
|
1.568
x
|
1.366
x
|
1.19
x
|
Free Cash Flow
1 |
6,470
|
-3,284
|
1,484
|
3,886
|
3,236
|
6,384
|
6,500
|
7,100
|
ROE (net income / shareholders' equity)
|
9.3%
|
9.6%
|
8%
|
6.8%
|
6.8%
|
9.36%
|
8.83%
|
9.87%
|
ROA (Net income/ Total Assets)
|
3.82%
|
4.28%
|
3.08%
|
3.58%
|
2.95%
|
3.3%
|
3.3%
|
3.8%
|
Assets
1 |
200,257
|
191,597
|
237,021
|
188,003
|
241,675
|
287,375
|
306,138
|
304,629
|
Book Value Per Share
2 |
1,845
|
1,920
|
2,128
|
2,247
|
2,378
|
2,611
|
2,777
|
2,974
|
Cash Flow per Share
|
359.0
|
384.0
|
380.0
|
411.0
|
386.0
|
-
|
-
|
-
|
Capex
1 |
7,895
|
16,042
|
15,575
|
10,748
|
12,347
|
11,000
|
11,000
|
11,000
|
Capex / Sales
|
3.22%
|
6.27%
|
6.74%
|
4.21%
|
4.53%
|
3.87%
|
3.65%
|
3.52%
|
Announcement Date
|
19-05-14
|
20-05-13
|
21-05-13
|
22-05-13
|
23-05-12
|
-
|
-
|
-
|
Last Close Price
3,370
JPY Average target price
3,133
JPY Spread / Average Target -7.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +38.40% | 971M | | +21.55% | 90.86B | | +43.53% | 24.55B | | +38.04% | 16.28B | | +23.03% | 10.21B | | +6.13% | 8.52B | | +27.35% | 8.09B | | +1.95% | 7.54B | | +161.16% | 6.83B | | +51.72% | 5.29B |
Other Heavy Electrical Equipment
|