Market Closed -
Japan Exchange
02:00:00 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
1,544
JPY
|
-0.13%
|
|
-0.19%
|
+20.16%
|
Fiscal Period: November |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,757
|
17,529
|
20,242
|
34,547
|
41,038
|
-
|
-
|
Enterprise Value (EV)
1 |
9,509
|
8,573
|
11,596
|
23,006
|
41,038
|
41,038
|
41,038
|
P/E ratio
|
35.6
x
|
12.5
x
|
12.2
x
|
15.6
x
|
17
x
|
16.1
x
|
15.3
x
|
Yield
|
2.94%
|
4.06%
|
4.22%
|
4.25%
|
3.76%
|
3.89%
|
3.95%
|
Capitalization / Revenue
|
0.41
x
|
0.4
x
|
0.42
x
|
0.71
x
|
0.81
x
|
0.78
x
|
0.75
x
|
EV / Revenue
|
0.41
x
|
0.4
x
|
0.42
x
|
0.71
x
|
0.81
x
|
0.78
x
|
0.75
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
8,668,658
x
|
-
|
-519,025,701
x
|
9,864,813
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.52
x
|
0.52
x
|
0.55
x
|
0.9
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
27,380
|
27,347
|
26,705
|
26,677
|
26,579
|
-
|
-
|
Reference price
2 |
612.0
|
641.0
|
758.0
|
1,295
|
1,544
|
1,544
|
1,544
|
Announcement Date
|
1/14/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
40,727
|
43,636
|
48,478
|
48,529
|
50,600
|
52,600
|
54,600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
856
|
1,619
|
2,116
|
2,464
|
2,800
|
3,000
|
3,200
|
Operating Margin
|
2.1%
|
3.71%
|
4.36%
|
5.08%
|
5.53%
|
5.7%
|
5.86%
|
Earnings before Tax (EBT)
1 |
806
|
2,122
|
2,616
|
3,192
|
3,500
|
3,700
|
3,900
|
Net income
1 |
470
|
1,407
|
1,674
|
2,217
|
2,410
|
2,550
|
2,690
|
Net margin
|
1.15%
|
3.22%
|
3.45%
|
4.57%
|
4.76%
|
4.85%
|
4.93%
|
EPS
2 |
17.17
|
51.41
|
62.23
|
83.05
|
90.60
|
95.80
|
101.1
|
Free Cash Flow
|
1,933
|
-
|
-39
|
3,502
|
-
|
-
|
-
|
FCF margin
|
4.75%
|
-
|
-0.08%
|
7.22%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
411.28%
|
-
|
-
|
157.96%
|
-
|
-
|
-
|
Dividend per Share
2 |
18.00
|
26.00
|
32.00
|
55.00
|
58.00
|
60.00
|
61.00
|
Announcement Date
|
1/14/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
21,198
|
21,225
|
11,561
|
23,207
|
11,965
|
11,804
|
24,148
|
11,403
|
11,744
|
12,276
|
12,570
|
14,010
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
412
|
775
|
610
|
1,117
|
469
|
619
|
1,305
|
445
|
662
|
718
|
650
|
770
|
Operating Margin
|
1.94%
|
3.65%
|
5.28%
|
4.81%
|
3.92%
|
5.24%
|
5.4%
|
3.9%
|
5.64%
|
5.85%
|
5.17%
|
5.5%
|
Earnings before Tax (EBT)
|
356
|
868
|
726
|
1,363
|
597
|
803
|
1,790
|
647
|
870
|
-
|
-
|
-
|
Net income
|
154
|
533
|
449
|
879
|
363
|
516
|
1,308
|
421
|
564
|
-
|
-
|
-
|
Net margin
|
0.73%
|
2.51%
|
3.88%
|
3.79%
|
3.03%
|
4.37%
|
5.42%
|
3.69%
|
4.8%
|
-
|
-
|
-
|
EPS
|
5.640
|
19.49
|
16.53
|
32.51
|
13.57
|
19.31
|
48.93
|
15.77
|
21.24
|
-
|
-
|
-
|
Dividend per Share
|
13.25
|
9.000
|
-
|
13.50
|
-
|
-
|
27.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/13/20
|
7/13/21
|
4/13/22
|
7/14/22
|
10/14/22
|
4/13/23
|
7/13/23
|
10/13/23
|
4/12/24
|
-
|
-
|
-
|
Fiscal Period: November |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
7,248
|
8,956
|
8,646
|
11,541
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1,933
|
-
|
-39
|
3,502
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.5%
|
4.3%
|
4.8%
|
5.9%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
2.04%
|
4.09%
|
4.87%
|
5.45%
|
-
|
-
|
-
|
Assets
1 |
23,015
|
34,384
|
34,384
|
40,684
|
-
|
-
|
-
|
Book Value Per Share
|
1,167
|
1,241
|
1,372
|
1,445
|
-
|
-
|
-
|
Cash Flow per Share
|
52.30
|
85.60
|
99.10
|
121.0
|
-
|
-
|
-
|
Capex
1 |
529
|
1,070
|
889
|
897
|
800
|
800
|
800
|
Capex / Sales
|
1.3%
|
2.45%
|
1.83%
|
1.85%
|
1.58%
|
1.52%
|
1.47%
|
Announcement Date
|
1/14/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +20.16% | 263M | | +18.16% | 2.02B | | -36.47% | 419M | | +25.22% | 357M | | -3.89% | 312M |
Accessories
|