Delayed
Japan Exchange
23:41:00 2024-05-12 EDT
|
5-day change
|
1st Jan Change
|
1,675
JPY
|
+0.42%
|
|
+0.30%
|
+0.78%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,378
|
10,796
|
13,076
|
13,378
|
12,920
|
14,878
|
-
|
-
|
Enterprise Value (EV)
1 |
17,165
|
15,389
|
17,441
|
16,484
|
16,005
|
14,878
|
14,878
|
14,878
|
P/E ratio
|
11.6
x
|
9.94
x
|
9.94
x
|
9.1
x
|
10.1
x
|
13
x
|
8.75
x
|
7.83
x
|
Yield
|
3.42%
|
4.24%
|
3.56%
|
3.79%
|
3.92%
|
3.72%
|
3.84%
|
4.02%
|
Capitalization / Revenue
|
0.39
x
|
0.32
x
|
0.36
x
|
0.33
x
|
0.3
x
|
0.34
x
|
0.31
x
|
0.3
x
|
EV / Revenue
|
0.39
x
|
0.32
x
|
0.36
x
|
0.33
x
|
0.3
x
|
0.34
x
|
0.31
x
|
0.3
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
28,524,936
x
|
-
|
35,725,708
x
|
-
|
26,917,365
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
1.15
x
|
0.89
x
|
1.01
x
|
0.93
x
|
0.84
x
|
0.85
x
|
0.79
x
|
0.74
x
|
Nbr of stocks (in thousands)
|
8,172
|
8,172
|
8,172
|
8,172
|
8,172
|
8,919
|
-
|
-
|
Reference price
2 |
1,637
|
1,321
|
1,600
|
1,637
|
1,581
|
1,668
|
1,668
|
1,668
|
Announcement Date
|
19-04-12
|
20-04-13
|
21-04-08
|
22-04-08
|
23-04-10
|
24-04-08
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33,942
|
34,100
|
36,033
|
40,485
|
43,128
|
44,362
|
48,000
|
50,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,645
|
1,533
|
1,715
|
2,332
|
1,892
|
1,815
|
2,300
|
2,600
|
Operating Margin
|
4.85%
|
4.5%
|
4.76%
|
5.76%
|
4.39%
|
4.09%
|
4.79%
|
5.2%
|
Earnings before Tax (EBT)
1 |
1,642
|
1,565
|
1,832
|
2,388
|
2,110
|
1,653
|
2,600
|
2,900
|
Net income
1 |
1,156
|
1,085
|
1,315
|
1,470
|
1,285
|
1,057
|
1,700
|
1,900
|
Net margin
|
3.41%
|
3.18%
|
3.65%
|
3.63%
|
2.98%
|
2.38%
|
3.54%
|
3.8%
|
EPS
2 |
141.5
|
132.8
|
161.0
|
179.9
|
157.3
|
128.5
|
190.6
|
213.0
|
Free Cash Flow
|
469
|
-
|
366
|
-
|
480
|
-
|
-
|
-
|
FCF margin
|
1.38%
|
-
|
1.02%
|
-
|
1.11%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
40.57%
|
-
|
27.83%
|
-
|
37.35%
|
-
|
-
|
-
|
Dividend per Share
2 |
56.00
|
56.00
|
57.00
|
62.00
|
62.00
|
62.00
|
64.00
|
67.00
|
Announcement Date
|
19-04-12
|
20-04-13
|
21-04-08
|
22-04-08
|
23-04-10
|
24-04-08
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Net sales
1 |
17,197
|
17,161
|
18,872
|
10,261
|
20,234
|
10,253
|
9,998
|
20,251
|
10,882
|
10,941
|
21,823
|
11,137
|
10,168
|
21,305
|
11,046
|
11,233
|
22,279
|
11,478
|
10,605
|
22,083
|
11,900
|
12,200
|
24,100
|
12,600
|
11,300
|
23,900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
761
|
784
|
931
|
675
|
1,380
|
677
|
275
|
952
|
603
|
488
|
1,091
|
569
|
232
|
801
|
514
|
506
|
1,020
|
578
|
415
|
795
|
490
|
610
|
1,100
|
690
|
510
|
1,200
|
Operating Margin
|
4.43%
|
4.57%
|
4.93%
|
6.58%
|
6.82%
|
6.6%
|
2.75%
|
4.7%
|
5.54%
|
4.46%
|
5%
|
5.11%
|
2.28%
|
3.76%
|
4.65%
|
4.5%
|
4.58%
|
5.04%
|
3.91%
|
3.6%
|
4.12%
|
5%
|
4.56%
|
5.48%
|
4.51%
|
5.02%
|
Earnings before Tax (EBT)
|
788
|
929
|
-
|
-
|
1,382
|
704
|
-
|
-
|
746
|
-
|
1,463
|
582
|
-
|
-
|
478
|
-
|
1,157
|
964
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
554
|
683
|
-
|
-
|
858
|
442
|
-
|
-
|
463
|
-
|
915
|
368
|
-
|
-
|
272
|
-
|
685
|
753
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
3.22%
|
3.98%
|
-
|
-
|
4.24%
|
4.31%
|
-
|
-
|
4.25%
|
-
|
4.19%
|
3.3%
|
-
|
-
|
2.46%
|
-
|
3.07%
|
6.56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
67.87
|
83.63
|
-
|
-
|
105.0
|
54.14
|
-
|
-
|
56.77
|
-
|
112.0
|
45.07
|
-
|
-
|
33.31
|
-
|
83.88
|
92.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
28.00
|
28.00
|
-
|
-
|
29.00
|
-
|
-
|
-
|
-
|
-
|
31.00
|
-
|
-
|
-
|
-
|
-
|
31.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-10-15
|
20-10-12
|
21-04-08
|
21-10-08
|
21-10-08
|
22-01-12
|
22-04-08
|
22-04-08
|
22-07-11
|
22-10-11
|
22-10-11
|
23-01-12
|
23-04-10
|
23-04-10
|
23-07-10
|
23-10-10
|
23-10-10
|
24-01-15
|
24-04-08
|
24-04-08
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,787
|
4,593
|
4,365
|
3,106
|
3,085
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
469
|
-
|
366
|
-
|
480
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
9.1%
|
10.5%
|
10.8%
|
8.6%
|
6.4%
|
9.4%
|
9.8%
|
ROA (Net income/ Total Assets)
|
6.37%
|
5.9%
|
-
|
7.87%
|
6.44%
|
6.41%
|
-
|
-
|
Assets
1 |
18,145
|
18,386
|
-
|
18,686
|
19,954
|
16,494
|
-
|
-
|
Book Value Per Share
2 |
1,426
|
1,479
|
1,590
|
1,754
|
1,885
|
1,970
|
2,103
|
2,252
|
Cash Flow per Share
|
248.0
|
256.0
|
290.0
|
340.0
|
317.0
|
285.0
|
-
|
-
|
Capex
1 |
2,173
|
1,029
|
1,542
|
1,523
|
1,067
|
1,400
|
1,400
|
1,400
|
Capex / Sales
|
6.4%
|
3.02%
|
4.28%
|
3.76%
|
2.47%
|
3.11%
|
2.92%
|
2.8%
|
Announcement Date
|
19-04-12
|
20-04-13
|
21-04-08
|
22-04-08
|
23-04-10
|
24-04-08
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +0.78% | 95.44M | | +7.47% | 14.96B | | +20.12% | 9.84B | | +40.40% | 1.56B | | +14.17% | 1.42B | | -11.36% | 1.38B | | +30.64% | 1.29B | | -20.00% | 1.07B | | +22.51% | 867M | | -7.13% | 726M |
Plastic Containers & Packaging
|