Market Closed -
OTC Markets
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
84,586
|
108,225
|
94,750
|
120,692
|
112,592
|
-
|
-
|
Enterprise Value (EV)
1 |
84,644
|
107,310
|
112,896
|
133,104
|
121,824
|
117,057
|
111,948
|
P/E ratio
|
19.7
x
|
12.6
x
|
10.6
x
|
14.8
x
|
12.8
x
|
11.6
x
|
10.6
x
|
Yield
|
2.29%
|
3.51%
|
4.48%
|
3.86%
|
4.16%
|
4.52%
|
4.9%
|
Capitalization / Revenue
|
1.32
x
|
1.35
x
|
0.99
x
|
1.18
x
|
1.12
x
|
1.05
x
|
1.02
x
|
EV / Revenue
|
1.32
x
|
1.34
x
|
1.18
x
|
1.3
x
|
1.21
x
|
1.09
x
|
1.02
x
|
EV / EBITDA
|
-
|
8.45
x
|
8.8
x
|
9.1
x
|
8.64
x
|
7.62
x
|
6.81
x
|
EV / FCF
|
15.6
x
|
26
x
|
-10.7
x
|
10.8
x
|
11.7
x
|
16.4
x
|
12.3
x
|
FCF Yield
|
6.41%
|
3.84%
|
-9.35%
|
9.27%
|
8.54%
|
6.1%
|
8.14%
|
Price to Book
|
4.31
x
|
3.81
x
|
2.83
x
|
3.04
x
|
2.49
x
|
2.37
x
|
2.17
x
|
Nbr of stocks (in thousands)
|
26,853
|
27,538
|
27,227
|
27,399
|
27,529
|
-
|
-
|
Reference price
2 |
3,150
|
3,930
|
3,480
|
4,405
|
4,090
|
4,090
|
4,090
|
Announcement Date
|
21-02-12
|
22-02-10
|
23-02-13
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
64,044
|
80,032
|
95,840
|
102,445
|
100,519
|
107,158
|
110,117
|
EBITDA
1 |
-
|
12,705
|
12,826
|
14,626
|
14,100
|
15,371
|
16,430
|
EBIT
1 |
7,115
|
11,093
|
10,751
|
11,871
|
11,891
|
13,114
|
14,220
|
Operating Margin
|
11.11%
|
13.86%
|
11.22%
|
11.59%
|
11.83%
|
12.24%
|
12.91%
|
Earnings before Tax (EBT)
1 |
5,846
|
10,239
|
10,529
|
11,148
|
10,800
|
11,700
|
12,300
|
Net income
1 |
4,301
|
8,586
|
8,938
|
8,151
|
8,777
|
9,708
|
10,544
|
Net margin
|
6.72%
|
10.73%
|
9.33%
|
7.96%
|
8.73%
|
9.06%
|
9.58%
|
EPS
2 |
160.1
|
312.7
|
327.0
|
298.0
|
318.3
|
353.0
|
384.9
|
Free Cash Flow
1 |
5,429
|
4,126
|
-10,558
|
12,344
|
10,399
|
7,135
|
9,114
|
FCF margin
|
8.48%
|
5.16%
|
-11.02%
|
12.05%
|
10.35%
|
6.66%
|
8.28%
|
FCF Conversion (EBITDA)
|
-
|
32.48%
|
-
|
84.4%
|
73.75%
|
46.42%
|
55.47%
|
FCF Conversion (Net income)
|
126.23%
|
48.05%
|
-
|
151.44%
|
118.48%
|
73.49%
|
86.44%
|
Dividend per Share
2 |
72.00
|
138.0
|
156.0
|
170.0
|
170.0
|
185.0
|
200.5
|
Announcement Date
|
21-02-12
|
22-02-10
|
23-02-13
|
24-02-14
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q4
|
2022 Q1
|
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
|
---|
Net sales
1 |
43,030
|
19,364
|
20,978
|
22,026
|
43,004
|
21,618
|
31,218
|
22,861
|
23,235
|
46,096
|
25,314
|
31,035
|
22,083
|
24,657
|
45,000
|
26,968
|
27,207
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,845
|
1,429
|
2,567
|
2,110
|
4,677
|
1,611
|
4,463
|
2,018
|
2,238
|
4,256
|
3,488
|
4,127
|
1,564
|
3,044
|
4,000
|
4,000
|
3,895
|
-
|
-
|
Operating Margin
|
18.23%
|
7.38%
|
12.24%
|
9.58%
|
10.88%
|
7.45%
|
14.3%
|
8.83%
|
9.63%
|
9.23%
|
13.78%
|
13.3%
|
7.08%
|
12.35%
|
8.89%
|
14.83%
|
14.31%
|
-
|
-
|
Earnings before Tax (EBT)
|
7,672
|
-
|
2,599
|
-
|
4,960
|
1,162
|
-
|
1,864
|
-
|
4,006
|
3,120
|
-
|
1,262
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
6,179
|
845
|
1,912
|
2,015
|
3,927
|
1,148
|
3,863
|
1,408
|
1,787
|
3,195
|
2,567
|
2,389
|
980
|
2,208
|
3,000
|
3,002
|
3,289
|
-
|
-
|
Net margin
|
14.36%
|
4.36%
|
9.11%
|
9.15%
|
9.13%
|
5.31%
|
12.37%
|
6.16%
|
7.69%
|
6.93%
|
10.14%
|
7.7%
|
4.44%
|
8.96%
|
6.67%
|
11.13%
|
12.09%
|
-
|
-
|
EPS
2 |
225.7
|
30.48
|
69.42
|
73.66
|
143.1
|
42.35
|
144.4
|
51.61
|
65.36
|
117.0
|
93.80
|
87.20
|
35.63
|
88.32
|
200.5
|
117.1
|
123.5
|
-
|
-
|
Dividend per Share
2 |
69.00
|
69.00
|
-
|
78.00
|
78.00
|
-
|
78.00
|
-
|
85.00
|
85.00
|
-
|
85.00
|
-
|
85.00
|
90.00
|
-
|
85.00
|
-
|
85.00
|
Announcement Date
|
21-08-06
|
22-02-10
|
22-05-11
|
22-08-08
|
22-08-08
|
22-11-09
|
23-02-13
|
23-05-11
|
23-08-09
|
23-08-09
|
23-11-08
|
24-02-14
|
24-05-09
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
58
|
-
|
18,146
|
12,412
|
9,232
|
4,465
|
-
|
Net Cash position
1 |
-
|
915
|
-
|
-
|
-
|
-
|
644
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.415
x
|
0.8486
x
|
0.6547
x
|
0.2905
x
|
-
|
Free Cash Flow
1 |
5,429
|
4,126
|
-10,558
|
12,344
|
10,399
|
7,135
|
9,115
|
ROE (net income / shareholders' equity)
|
22.7%
|
35.6%
|
28.9%
|
22.2%
|
20%
|
21.5%
|
21.3%
|
ROA (Net income/ Total Assets)
|
-
|
20.4%
|
15.8%
|
14.1%
|
14.5%
|
16.9%
|
19.3%
|
Assets
1 |
-
|
42,030
|
56,620
|
57,740
|
60,529
|
57,447
|
54,635
|
Book Value Per Share
2 |
731.0
|
1,030
|
1,228
|
1,451
|
1,645
|
1,722
|
1,886
|
Cash Flow per Share
|
218.0
|
371.0
|
399.0
|
386.0
|
-
|
-
|
-
|
Capex
1 |
1,473
|
1,208
|
2,678
|
3,084
|
1,733
|
3,400
|
2,733
|
Capex / Sales
|
2.3%
|
1.51%
|
2.79%
|
3.01%
|
1.72%
|
3.17%
|
2.48%
|
Announcement Date
|
21-02-12
|
22-02-10
|
23-02-13
|
24-02-14
|
-
|
-
|
-
|
Last Close Price
4,090
JPY Average target price
5,233
JPY Spread / Average Target +27.95% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.45% | 3.66B | | -36.57% | 686M | | -10.25% | 172M | | -51.81% | 125M | | +5.41% | 62.84M |
Musical Instruments
|