Market Closed -
Japan Exchange
02:00:00 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
1,653
JPY
|
0.00%
|
|
+0.18%
|
-7.60%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
109,205
|
97,533
|
194,684
|
116,147
|
106,097
|
131,744
|
-
|
-
|
Enterprise Value (EV)
1 |
48,539
|
52,200
|
155,944
|
73,468
|
41,075
|
107,777
|
77,538
|
61,248
|
P/E ratio
|
12.3
x
|
13.3
x
|
25.8
x
|
15.6
x
|
11
x
|
17.4
x
|
14.2
x
|
12.7
x
|
Yield
|
1.67%
|
2.58%
|
1.5%
|
2.52%
|
3.24%
|
2.52%
|
3.63%
|
3.79%
|
Capitalization / Revenue
|
0.9
x
|
0.73
x
|
1.33
x
|
0.87
x
|
0.74
x
|
1.02
x
|
0.88
x
|
0.85
x
|
EV / Revenue
|
0.4
x
|
0.39
x
|
1.06
x
|
0.55
x
|
0.29
x
|
0.72
x
|
0.52
x
|
0.39
x
|
EV / EBITDA
|
3.91
x
|
4.96
x
|
13.5
x
|
6.75
x
|
2.75
x
|
8.96
x
|
5.63
x
|
4.02
x
|
EV / FCF
|
4.7
x
|
-4.37
x
|
-41.8
x
|
9.81
x
|
1.64
x
|
-5.22
x
|
5.34
x
|
6.98
x
|
FCF Yield
|
21.3%
|
-22.9%
|
-2.39%
|
10.2%
|
61.1%
|
-19.2%
|
18.7%
|
14.3%
|
Price to Book
|
1.32
x
|
1.15
x
|
2.16
x
|
1.23
x
|
1.05
x
|
1.38
x
|
1.19
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
82,669
|
81,142
|
81,220
|
81,279
|
79,953
|
79,700
|
-
|
-
|
Reference price
2 |
1,321
|
1,202
|
2,397
|
1,429
|
1,327
|
1,653
|
1,653
|
1,653
|
Announcement Date
|
5/14/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
121,950
|
134,454
|
146,726
|
134,092
|
142,651
|
149,166
|
149,849
|
155,096
|
EBITDA
1 |
12,401
|
10,517
|
11,509
|
10,889
|
14,949
|
12,026
|
13,777
|
15,244
|
EBIT
1 |
11,604
|
9,600
|
10,473
|
9,928
|
13,813
|
10,229
|
12,205
|
13,008
|
Operating Margin
|
9.52%
|
7.14%
|
7.14%
|
7.4%
|
9.68%
|
6.86%
|
8.14%
|
8.39%
|
Earnings before Tax (EBT)
1 |
11,139
|
10,139
|
10,700
|
10,789
|
14,102
|
12,427
|
13,088
|
13,890
|
Net income
1 |
8,853
|
7,445
|
7,529
|
7,434
|
9,621
|
8,754
|
9,220
|
10,252
|
Net margin
|
7.26%
|
5.54%
|
5.13%
|
5.54%
|
6.74%
|
5.87%
|
6.15%
|
6.61%
|
EPS
2 |
107.1
|
90.36
|
92.73
|
91.53
|
120.2
|
109.4
|
116.0
|
129.7
|
Free Cash Flow
1 |
10,335
|
-11,934
|
-3,733
|
7,490
|
25,091
|
-20,660
|
14,516
|
8,778
|
FCF margin
|
8.47%
|
-8.88%
|
-2.54%
|
5.59%
|
17.59%
|
-13.85%
|
9.69%
|
5.66%
|
FCF Conversion (EBITDA)
|
83.34%
|
-
|
-
|
68.79%
|
167.84%
|
63.77%
|
105.37%
|
57.59%
|
FCF Conversion (Net income)
|
116.74%
|
-
|
-
|
100.75%
|
260.79%
|
98.08%
|
157.45%
|
85.62%
|
Dividend per Share
2 |
22.00
|
31.00
|
36.00
|
36.00
|
43.00
|
48.00
|
60.00
|
62.60
|
Announcement Date
|
5/14/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
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 Q3
|
2025 Q4
|
---|
Net sales
1 |
57,765
|
76,689
|
70,352
|
76,374
|
32,122
|
59,234
|
34,445
|
40,413
|
74,858
|
30,940
|
34,894
|
65,834
|
34,834
|
41,983
|
76,817
|
29,821
|
36,095
|
65,916
|
38,936
|
44,314
|
83,250
|
30,025
|
36,240
|
38,195
|
50,442
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,245
|
3,185
|
3,855
|
4,247
|
EBIT
1 |
3,730
|
5,870
|
5,826
|
4,647
|
1,893
|
2,938
|
2,368
|
4,622
|
6,990
|
2,194
|
3,471
|
5,665
|
3,547
|
4,601
|
-
|
1,142
|
1,582
|
2,724
|
3,540
|
3,965
|
7,505
|
1,872
|
2,892
|
3,502
|
4,392
|
Operating Margin
|
6.46%
|
7.65%
|
8.28%
|
6.08%
|
5.89%
|
4.96%
|
6.87%
|
11.44%
|
9.34%
|
7.09%
|
9.95%
|
8.6%
|
10.18%
|
10.96%
|
-
|
3.83%
|
4.38%
|
4.13%
|
9.09%
|
8.95%
|
9.02%
|
6.24%
|
7.98%
|
9.17%
|
8.71%
|
Earnings before Tax (EBT)
|
4,098
|
-
|
6,364
|
-
|
2,163
|
3,354
|
2,678
|
-
|
-
|
2,485
|
-
|
6,063
|
3,892
|
4,147
|
-
|
1,378
|
-
|
2,907
|
4,172
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,130
|
4,315
|
4,725
|
-
|
1,465
|
2,257
|
1,823
|
3,354
|
-
|
1,730
|
2,566
|
4,296
|
2,723
|
2,602
|
-
|
936
|
991
|
1,927
|
3,020
|
3,807
|
-
|
1,200
|
2,300
|
2,850
|
4,150
|
Net margin
|
5.42%
|
5.63%
|
6.72%
|
-
|
4.56%
|
3.81%
|
5.29%
|
8.3%
|
-
|
5.59%
|
7.35%
|
6.53%
|
7.82%
|
6.2%
|
-
|
3.14%
|
2.75%
|
2.92%
|
7.76%
|
8.59%
|
-
|
4%
|
6.35%
|
7.46%
|
8.23%
|
EPS
|
37.85
|
-
|
58.22
|
-
|
-
|
27.78
|
22.44
|
-
|
-
|
21.56
|
-
|
53.63
|
34.04
|
-
|
-
|
11.71
|
-
|
24.10
|
37.75
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
13.00
|
-
|
18.00
|
-
|
-
|
18.00
|
-
|
-
|
-
|
-
|
-
|
19.00
|
-
|
-
|
-
|
-
|
-
|
24.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/19
|
5/13/20
|
11/11/20
|
5/14/21
|
11/10/21
|
11/10/21
|
2/9/22
|
5/13/22
|
5/13/22
|
8/4/22
|
11/10/22
|
11/10/22
|
2/9/23
|
5/12/23
|
5/12/23
|
8/8/23
|
11/8/23
|
11/8/23
|
2/14/24
|
5/14/24
|
5/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
60,666
|
45,333
|
38,740
|
42,679
|
65,022
|
44,584
|
54,206
|
70,497
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10,335
|
-11,934
|
-3,733
|
7,490
|
25,091
|
-20,660
|
14,517
|
8,778
|
ROE (net income / shareholders' equity)
|
11.1%
|
8.9%
|
8.6%
|
8.1%
|
9.9%
|
8.3%
|
8.57%
|
9.3%
|
ROA (Net income/ Total Assets)
|
8.01%
|
6.45%
|
6.46%
|
6.04%
|
8.29%
|
6.02%
|
7.6%
|
6.01%
|
Assets
1 |
110,483
|
115,465
|
116,485
|
122,984
|
116,044
|
145,378
|
121,316
|
170,495
|
Book Value Per Share
2 |
1,000
|
1,043
|
1,110
|
1,163
|
1,258
|
1,379
|
1,391
|
1,454
|
Cash Flow per Share
2 |
117.0
|
101.0
|
105.0
|
103.0
|
134.0
|
132.0
|
158.0
|
175.0
|
Capex
1 |
482
|
1,520
|
2,287
|
1,510
|
7,100
|
5,509
|
1,700
|
2,197
|
Capex / Sales
|
0.4%
|
1.13%
|
1.56%
|
1.13%
|
4.98%
|
3.69%
|
1.13%
|
1.42%
|
Announcement Date
|
5/14/19
|
5/13/20
|
5/14/21
|
5/13/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Last Close Price
1,653
JPY Average target price
2,042
JPY Spread / Average Target +23.53% Consensus |