Market Closed -
Japan Exchange
02:00:00 2024-05-17 EDT
|
5-day change
|
1st Jan Change
|
724
JPY
|
+0.70%
|
|
-2.56%
|
-0.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
45,820
|
41,453
|
44,264
|
37,496
|
36,990
|
36,736
|
-
|
-
|
Enterprise Value (EV)
1 |
50,583
|
43,917
|
32,730
|
32,787
|
38,332
|
36,736
|
36,736
|
36,736
|
P/E ratio
|
22.9
x
|
30.8
x
|
6.52
x
|
6.29
x
|
-8.07
x
|
-85.8
x
|
10.6
x
|
26.8
x
|
Yield
|
2.57%
|
2.84%
|
3.17%
|
3.81%
|
3.98%
|
4.01%
|
4.01%
|
4.01%
|
Capitalization / Revenue
|
0.68
x
|
0.71
x
|
0.59
x
|
0.47
x
|
0.55
x
|
0.53
x
|
0.48
x
|
0.48
x
|
EV / Revenue
|
0.68
x
|
0.71
x
|
0.59
x
|
0.47
x
|
0.55
x
|
0.53
x
|
0.48
x
|
0.48
x
|
EV / EBITDA
|
6.47
x
|
7.89
x
|
4.31
x
|
3.98
x
|
38
x
|
9.54
x
|
5.01
x
|
5.51
x
|
EV / FCF
|
25.8
x
|
14.7
x
|
8
x
|
-5.06
x
|
-14.8
x
|
230
x
|
16.6
x
|
13.9
x
|
FCF Yield
|
3.88%
|
6.81%
|
12.5%
|
-19.8%
|
-6.77%
|
0.44%
|
6.01%
|
7.21%
|
Price to Book
|
0.78
x
|
0.72
x
|
0.6
x
|
0.46
x
|
0.48
x
|
0.49
x
|
0.46
x
|
-
|
Nbr of stocks (in thousands)
|
47,043
|
47,053
|
54,046
|
52,885
|
50,741
|
50,740
|
-
|
-
|
Reference price
2 |
974.0
|
881.0
|
819.0
|
709.0
|
729.0
|
724.0
|
724.0
|
724.0
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
67,591
|
58,030
|
75,174
|
80,495
|
67,174
|
69,280
|
76,760
|
75,980
|
EBITDA
1 |
7,086
|
5,251
|
10,265
|
9,415
|
973
|
3,850
|
7,330
|
6,670
|
EBIT
1 |
3,422
|
1,852
|
6,813
|
5,813
|
-2,819
|
500
|
2,850
|
2,210
|
Operating Margin
|
5.06%
|
3.19%
|
9.06%
|
7.22%
|
-4.2%
|
0.72%
|
3.71%
|
2.91%
|
Earnings before Tax (EBT)
1 |
3,369
|
2,078
|
8,538
|
8,085
|
-2,433
|
-860
|
1,260
|
1,760
|
Net income
1 |
2,002
|
1,346
|
6,591
|
6,021
|
-4,604
|
-430
|
1,995
|
1,380
|
Net margin
|
2.96%
|
2.32%
|
8.77%
|
7.48%
|
-6.85%
|
-0.62%
|
2.6%
|
1.82%
|
EPS
2 |
42.58
|
28.63
|
125.7
|
112.7
|
-90.29
|
-8.435
|
68.00
|
27.02
|
Free Cash Flow
1 |
1,776
|
2,822
|
5,535
|
-7,414
|
-2,506
|
160
|
2,207
|
2,650
|
FCF margin
|
2.63%
|
4.86%
|
7.36%
|
-9.21%
|
-3.73%
|
0.23%
|
2.88%
|
3.49%
|
FCF Conversion (EBITDA)
|
25.06%
|
53.74%
|
53.92%
|
-
|
-
|
4.16%
|
30.11%
|
39.73%
|
FCF Conversion (Net income)
|
88.71%
|
209.66%
|
83.98%
|
-
|
-
|
-
|
110.64%
|
192.03%
|
Dividend per Share
2 |
25.00
|
25.00
|
26.00
|
27.00
|
29.00
|
29.00
|
29.00
|
29.00
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
34,874
|
26,702
|
34,504
|
19,472
|
21,198
|
19,604
|
19,713
|
39,317
|
20,441
|
16,884
|
33,479
|
16,457
|
17,238
|
15,636
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,295
|
345
|
2,714
|
2,236
|
1,863
|
1,907
|
1,572
|
3,479
|
1,079
|
318
|
-390
|
-1,015
|
-1,414
|
-780
|
Operating Margin
|
3.71%
|
1.29%
|
7.87%
|
11.48%
|
8.79%
|
9.73%
|
7.97%
|
8.85%
|
5.28%
|
1.88%
|
-1.16%
|
-6.17%
|
-8.2%
|
-4.99%
|
Earnings before Tax (EBT)
1 |
-
|
378
|
3,772
|
2,279
|
-
|
2,990
|
-
|
5,790
|
1,775
|
491
|
829
|
-520
|
-
|
-633
|
Net income
1 |
1,110
|
105
|
2,648
|
1,729
|
-
|
2,113
|
-
|
4,121
|
1,033
|
141
|
-103
|
-786
|
-
|
-497
|
Net margin
|
3.18%
|
0.39%
|
7.67%
|
8.88%
|
-
|
10.78%
|
-
|
10.48%
|
5.05%
|
0.84%
|
-0.31%
|
-4.78%
|
-
|
-3.18%
|
EPS
2 |
-
|
2.250
|
52.52
|
31.98
|
-
|
39.25
|
-
|
76.70
|
19.41
|
2.740
|
-2.010
|
-15.40
|
-
|
-9.800
|
Dividend per Share
|
-
|
12.00
|
13.00
|
-
|
-
|
-
|
-
|
13.00
|
-
|
-
|
14.00
|
-
|
-
|
-
|
Announcement Date
|
20-02-14
|
20-08-07
|
21-08-06
|
21-11-12
|
22-02-14
|
22-05-11
|
22-08-09
|
22-08-09
|
22-11-11
|
23-05-11
|
23-08-09
|
23-11-10
|
24-02-13
|
24-05-10
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
4,763
|
2,464
|
-
|
-
|
1,342
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
11,534
|
4,709
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6722
x
|
0.4692
x
|
-
|
-
|
1.379
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,776
|
2,822
|
5,535
|
-7,414
|
-2,506
|
160
|
2,207
|
2,650
|
ROE (net income / shareholders' equity)
|
3.4%
|
2.3%
|
10%
|
7.8%
|
-5.8%
|
-1.1%
|
2.6%
|
1.8%
|
ROA (Net income/ Total Assets)
|
3.04%
|
1.77%
|
6.84%
|
6.06%
|
-0.92%
|
-0.6%
|
1.45%
|
0.9%
|
Assets
1 |
65,890
|
75,906
|
96,311
|
99,428
|
499,041
|
71,667
|
137,586
|
153,333
|
Book Value Per Share
2 |
1,247
|
1,231
|
1,376
|
1,548
|
1,519
|
1,480
|
1,560
|
-
|
Cash Flow per Share
|
121.0
|
101.0
|
191.0
|
180.0
|
-15.90
|
-
|
-
|
-
|
Capex
1 |
6,561
|
2,448
|
2,107
|
4,681
|
6,009
|
3,560
|
3,605
|
3,950
|
Capex / Sales
|
9.71%
|
4.22%
|
2.8%
|
5.82%
|
8.95%
|
5.14%
|
4.7%
|
5.2%
|
Announcement Date
|
20-02-14
|
21-02-12
|
22-02-14
|
23-02-14
|
24-02-13
|
-
|
-
|
-
|
Average target price
705
JPY Spread / Average Target -2.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.69% | 236M | | +67.30% | 4.11B | | +0.81% | 2.05B | | +2.45% | 2.03B | | +5.77% | 2B | | -7.48% | 1.53B | | +4.90% | 1.53B | | +14.68% | 1.36B | | -32.37% | 1.24B | | -19.81% | 1.21B |
Machine Tools
|