Market Closed -
Nyse
16:00:02 2024-05-28 EDT
|
5-day change
|
1st Jan Change
|
4.07
USD
|
+0.49%
|
|
-0.25%
|
+18.31%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,721,046
|
8,029,328
|
-
|
-
|
Enterprise Value (EV)
1 |
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,721,046
|
8,029,328
|
8,029,328
|
8,029,328
|
P/E ratio
|
6.99
x
|
8.61
x
|
7.49
x
|
8.57
x
|
11.4
x
|
10.9
x
|
10.3
x
|
9.16
x
|
Yield
|
6.07%
|
4.69%
|
5.11%
|
4.53%
|
3.45%
|
3.59%
|
3.99%
|
4.36%
|
Capitalization / Revenue
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
0.88
x
|
2.87
x
|
2.9
x
|
2.69
x
|
EV / Revenue
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
0.88
x
|
2.87
x
|
2.9
x
|
2.69
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.37
x
|
0.44
x
|
0.44
x
|
0.52
x
|
0.75
x
|
0.78
x
|
0.75
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
2,536,075
|
2,535,266
|
2,534,622
|
2,534,277
|
2,534,815
|
2,534,510
|
-
|
-
|
Reference price
2 |
1,236
|
1,599
|
1,567
|
1,878
|
3,046
|
3,168
|
3,168
|
3,168
|
Announcement Date
|
20-05-15
|
21-05-14
|
22-05-13
|
23-05-15
|
24-05-15
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
2,062,219
|
2,198,693
|
2,252,469
|
2,278,405
|
8,744,458
|
2,802,372
|
2,772,932
|
2,982,871
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
661,982
|
797,731
|
851,259
|
805,296
|
1,036,888
|
977,396
|
1,097,184
|
1,195,193
|
Operating Margin
|
32.1%
|
36.28%
|
37.79%
|
35.34%
|
11.86%
|
34.88%
|
39.57%
|
40.07%
|
Earnings before Tax (EBT)
1 |
618,717
|
652,163
|
603,872
|
778,964
|
955,035
|
1,018,435
|
1,125,627
|
1,221,446
|
Net income
1 |
448,568
|
471,020
|
530,479
|
555,527
|
678,993
|
725,118
|
782,346
|
866,489
|
Net margin
|
21.75%
|
21.42%
|
23.55%
|
24.38%
|
7.76%
|
25.88%
|
28.21%
|
29.05%
|
EPS
2 |
176.8
|
185.8
|
209.3
|
219.2
|
267.9
|
289.7
|
308.9
|
345.7
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
75.00
|
75.00
|
80.00
|
85.00
|
105.0
|
113.6
|
126.5
|
138.2
|
Announcement Date
|
20-05-15
|
21-05-14
|
22-05-13
|
23-05-15
|
24-05-15
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,576,761
|
621,932
|
1,108,822
|
586,580
|
557,067
|
591,900
|
561,884
|
-
|
590,116
|
534,505
|
614,200
|
698,720
|
-
|
685,280
|
705,104
|
-
|
674,695
|
676,995
|
701,963
|
766,963
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
438,574
|
242,126
|
170,559
|
236,100
|
204,700
|
-
|
235,425
|
129,096
|
231,000
|
305,060
|
-
|
281,840
|
218,988
|
-
|
251,146
|
272,855
|
275,703
|
262,576
|
Operating Margin
|
-
|
-
|
39.55%
|
41.28%
|
30.62%
|
39.89%
|
36.43%
|
-
|
39.89%
|
24.15%
|
37.61%
|
43.66%
|
-
|
41.13%
|
31.06%
|
-
|
37.22%
|
40.3%
|
39.28%
|
34.24%
|
Earnings before Tax (EBT)
|
333,391
|
318,772
|
446,622
|
108,500
|
48,750
|
207,355
|
237,702
|
445,057
|
244,904
|
89,003
|
313,574
|
-
|
596,323
|
325,077
|
33,635
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
215,523
|
-
|
385,657
|
92,943
|
51,879
|
159,294
|
174,670
|
333,964
|
209,313
|
12,250
|
245,192
|
170,561
|
415,753
|
226,567
|
36,673
|
263,240
|
187,770
|
179,627
|
193,551
|
-
|
Net margin
|
13.67%
|
-
|
34.78%
|
15.84%
|
9.31%
|
26.91%
|
31.09%
|
-
|
35.47%
|
2.29%
|
39.92%
|
24.41%
|
-
|
33.06%
|
5.2%
|
-
|
27.83%
|
26.53%
|
27.57%
|
-
|
EPS
2 |
84.99
|
-
|
152.1
|
36.70
|
20.45
|
62.85
|
68.92
|
131.8
|
82.59
|
4.800
|
96.75
|
67.28
|
164.0
|
89.38
|
14.47
|
-
|
69.56
|
74.73
|
75.49
|
67.57
|
Dividend per Share
|
37.50
|
37.50
|
40.00
|
-
|
40.00
|
-
|
-
|
42.50
|
-
|
42.50
|
-
|
50.00
|
50.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-11-12
|
21-05-14
|
21-11-12
|
22-02-02
|
22-05-13
|
22-07-29
|
22-11-14
|
22-11-14
|
23-02-02
|
23-05-15
|
23-07-31
|
23-11-13
|
23-11-13
|
24-02-02
|
24-05-15
|
24-05-15
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.1%
|
5.2%
|
5.7%
|
6.1%
|
7%
|
7.6%
|
7.56%
|
8.18%
|
ROA (Net income/ Total Assets)
|
0.31%
|
0.24%
|
0.24%
|
0.32%
|
0.34%
|
0.29%
|
0.32%
|
0.35%
|
Assets
1 |
146,075,290
|
193,326,219
|
219,188,084
|
172,835,231
|
197,939,830
|
252,214,887
|
241,040,894
|
244,770,916
|
Book Value Per Share
2 |
3,373
|
3,651
|
3,581
|
3,604
|
4,037
|
4,068
|
4,214
|
4,440
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-05-15
|
21-05-14
|
22-05-13
|
23-05-15
|
24-05-15
|
-
|
-
|
-
|
Last Close Price
3,168
JPY Average target price
3,269
JPY Spread / Average Target +3.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.28% | 576B | | +16.78% | 310B | | +19.63% | 256B | | +20.85% | 210B | | +23.23% | 189B | | +27.85% | 173B | | +8.26% | 164B | | +6.95% | 149B | | -10.46% | 140B |
Other Banks
|