Market Closed -
OTC Markets
14:12:47 2024-07-05 EDT
|
5-day change
|
1st Jan Change
|
38.13
USD
|
-1.09%
|
|
+10.27%
|
+54.12%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,828,813
|
3,458,669
|
3,650,120
|
4,857,727
|
4,987,844
|
12,241,747
|
-
|
-
|
Enterprise Value (EV)
1 |
3,828,813
|
3,458,669
|
3,650,120
|
5,385,964
|
4,115,851
|
9,290,573
|
12,241,747
|
12,241,747
|
P/E ratio
|
14
x
|
13.4
x
|
22.7
x
|
11.6
x
|
13.6
x
|
13.4
x
|
13.7
x
|
13.5
x
|
Yield
|
4.66%
|
4.55%
|
4.46%
|
3.58%
|
3.93%
|
2.62%
|
2.56%
|
3.02%
|
Capitalization / Revenue
|
0.7
x
|
0.63
x
|
0.67
x
|
0.83
x
|
0.75
x
|
1.25
x
|
1.53
x
|
1.53
x
|
EV / Revenue
|
0.7
x
|
0.63
x
|
0.67
x
|
0.83
x
|
0.75
x
|
1.25
x
|
1.53
x
|
1.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
4,212,847
x
|
3,633,991
x
|
3,510,406
x
|
4,866,175
x
|
5,793,930
x
|
10,081,103
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
1.06
x
|
1.02
x
|
1
x
|
1.2
x
|
1.4
x
|
1.79
x
|
2.28
x
|
2.26
x
|
Nbr of stocks (in thousands)
|
2,142,193
|
2,096,163
|
2,079,841
|
2,044,498
|
1,958,321
|
1,960,876
|
-
|
-
|
Reference price
2 |
1,787
|
1,650
|
1,755
|
2,376
|
2,547
|
6,243
|
6,243
|
6,243
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
5/20/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,476,720
|
5,465,432
|
5,461,195
|
5,863,770
|
6,648,600
|
7,424,667
|
7,977,300
|
8,024,333
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
393,467
|
295,291
|
588,473
|
642,877
|
881,156
|
781,910
|
828,825
|
Operating Margin
|
-
|
7.2%
|
5.41%
|
10.04%
|
9.67%
|
11.87%
|
9.8%
|
10.33%
|
Earnings before Tax (EBT)
1 |
385,733
|
354,127
|
243,174
|
554,272
|
529,358
|
821,861
|
1,219,902
|
1,210,327
|
Net income
1 |
274,579
|
259,763
|
161,801
|
420,484
|
376,447
|
695,808
|
888,131
|
887,806
|
Net margin
|
5.01%
|
4.75%
|
2.96%
|
7.17%
|
5.66%
|
9.37%
|
11.13%
|
11.06%
|
EPS
2 |
127.7
|
123.2
|
77.38
|
204.5
|
187.3
|
351.6
|
454.1
|
461.2
|
Free Cash Flow
|
908,842
|
951,755
|
1,039,800
|
998,264
|
860,874
|
921,583
|
-
|
-
|
FCF margin
|
16.59%
|
17.41%
|
19.04%
|
17.02%
|
12.95%
|
12.41%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
330.99%
|
366.39%
|
642.64%
|
237.41%
|
228.68%
|
132.45%
|
-
|
-
|
Dividend per Share
2 |
83.33
|
75.00
|
78.33
|
85.00
|
100.0
|
123.0
|
160.1
|
188.8
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
5/20/24
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
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
|
---|
Net sales
1 |
2,743,021
|
2,743,719
|
1,430,192
|
2,885,617
|
1,486,533
|
1,491,620
|
1,628,749
|
1,778,855
|
3,407,604
|
1,804,443
|
1,436,553
|
1,822,527
|
-
|
3,744,117
|
1,890,528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
151,816
|
92,528
|
-
|
363,999
|
128,017
|
-
|
163,038
|
-
|
127,672
|
238,026
|
163,660
|
168,567
|
-
|
273,344
|
306,252
|
Net income
1 |
116,611
|
62,393
|
109,551
|
269,278
|
104,841
|
46,365
|
124,555
|
-38,038
|
86,517
|
184,917
|
105,013
|
127,950
|
77,055
|
205,005
|
312,477
|
Net margin
|
4.25%
|
2.27%
|
7.66%
|
9.33%
|
7.05%
|
3.11%
|
7.65%
|
-2.14%
|
2.54%
|
10.25%
|
7.31%
|
7.02%
|
-
|
5.48%
|
16.53%
|
EPS
2 |
55.16
|
29.79
|
-
|
130.0
|
51.34
|
23.16
|
61.51
|
-55.98
|
128.6
|
91.91
|
52.57
|
64.37
|
39.01
|
103.4
|
157.9
|
Dividend per Share
2 |
43.33
|
45.00
|
-
|
40.00
|
-
|
45.00
|
-
|
50.00
|
150.0
|
-
|
50.00
|
-
|
60.50
|
60.50
|
-
|
Announcement Date
|
11/19/19
|
11/19/20
|
11/19/21
|
11/19/21
|
2/14/22
|
5/20/22
|
8/5/22
|
11/18/22
|
11/18/22
|
2/14/23
|
5/19/23
|
8/7/23
|
11/17/23
|
11/17/23
|
2/14/24
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
528,237
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
871,993
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
908,842
|
951,755
|
1,039,800
|
998,264
|
860,874
|
921,583
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.4%
|
7.5%
|
4.6%
|
10.9%
|
9.8%
|
15.9%
|
15.1%
|
15.7%
|
ROA (Net income/ Total Assets)
|
1.83%
|
1.52%
|
1.05%
|
2.14%
|
1.83%
|
2.89%
|
4.04%
|
2.92%
|
Assets
1 |
14,991,374
|
17,053,209
|
15,474,168
|
19,642,085
|
20,523,771
|
24,070,155
|
22,010,687
|
30,404,330
|
Book Value Per Share
2 |
1,686
|
1,611
|
1,762
|
1,977
|
1,824
|
2,624
|
2,744
|
2,763
|
Cash Flow per Share
|
155.0
|
152.0
|
116.0
|
248.0
|
243.0
|
416.0
|
-
|
-
|
Capex
|
36,595
|
45,868
|
138,073
|
103,976
|
146,708
|
150,541
|
-
|
-
|
Capex / Sales
|
0.67%
|
0.84%
|
2.53%
|
1.77%
|
2.21%
|
2.03%
|
-
|
-
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
5/20/24
|
-
|
-
|
Last Close Price
6,243
JPY Average target price
6,010
JPY Spread / Average Target -3.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.05% | 49.03B | | +13.18% | 41.81B | | +101.17% | 37.9B | | +32.15% | 36.71B | | +13.13% | 30.18B | | +26.79% | 25.36B | | 0.00% | 21.46B | | +48.83% | 21.11B | | +11.20% | 20.11B |
Other Property & Casualty Insurance
|