Market Closed -
Japan Exchange
02:00:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
1,824
JPY
|
+0.03%
|
|
+6.08%
|
+20.00%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
138,477
|
84,340
|
141,162
|
164,654
|
187,637
|
192,162
|
-
|
-
|
Enterprise Value (EV)
1 |
173,137
|
115,577
|
168,171
|
187,890
|
223,460
|
223,762
|
222,062
|
218,762
|
P/E ratio
|
21.1
x
|
90.4
x
|
59.4
x
|
15.4
x
|
15.9
x
|
57.1
x
|
17
x
|
13.6
x
|
Yield
|
1.84%
|
2.99%
|
0.75%
|
2.3%
|
2.36%
|
2.3%
|
2.52%
|
2.91%
|
Capitalization / Revenue
|
0.93
x
|
0.61
x
|
1.03
x
|
0.93
x
|
0.87
x
|
0.91
x
|
0.84
x
|
0.79
x
|
EV / Revenue
|
1.16
x
|
0.83
x
|
1.23
x
|
1.07
x
|
1.04
x
|
1.06
x
|
0.97
x
|
0.9
x
|
EV / EBITDA
|
7.97
x
|
8.18
x
|
10.6
x
|
7.34
x
|
7.09
x
|
10.1
x
|
7.35
x
|
6.33
x
|
EV / FCF
|
19.7
x
|
139
x
|
18
x
|
17.5
x
|
-76.2
x
|
149
x
|
24.1
x
|
16.4
x
|
FCF Yield
|
5.07%
|
0.72%
|
5.55%
|
5.72%
|
-1.31%
|
0.67%
|
4.14%
|
6.09%
|
Price to Book
|
2.01
x
|
1.34
x
|
2.04
x
|
1.97
x
|
1.97
x
|
1.89
x
|
1.75
x
|
1.6
x
|
Nbr of stocks (in thousands)
|
106,032
|
105,162
|
105,188
|
105,210
|
105,296
|
105,352
|
-
|
-
|
Reference price
2 |
1,306
|
802.0
|
1,342
|
1,565
|
1,782
|
1,824
|
1,824
|
1,824
|
Announcement Date
|
19-04-26
|
20-05-21
|
21-05-11
|
22-05-12
|
23-05-12
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
148,688
|
138,916
|
137,247
|
176,421
|
215,625
|
211,020
|
227,898
|
242,964
|
EBITDA
1 |
21,724
|
14,137
|
15,867
|
25,589
|
31,509
|
22,254
|
30,230
|
34,540
|
EBIT
1 |
13,596
|
5,381
|
6,593
|
15,914
|
19,537
|
11,177
|
17,640
|
21,563
|
Operating Margin
|
9.14%
|
3.87%
|
4.8%
|
9.02%
|
9.06%
|
5.3%
|
7.74%
|
8.87%
|
Earnings before Tax (EBT)
1 |
6,478
|
2,912
|
4,919
|
14,645
|
16,038
|
5,575
|
16,450
|
20,864
|
Net income
1 |
6,548
|
935
|
2,376
|
10,699
|
11,806
|
3,319
|
11,302
|
14,125
|
Net margin
|
4.4%
|
0.67%
|
1.73%
|
6.06%
|
5.48%
|
1.57%
|
4.96%
|
5.81%
|
EPS
2 |
61.76
|
8.870
|
22.59
|
101.7
|
112.2
|
31.94
|
107.0
|
134.1
|
Free Cash Flow
1 |
8,772
|
830
|
9,330
|
10,748
|
-2,931
|
1,500
|
9,198
|
13,333
|
FCF margin
|
5.9%
|
0.6%
|
6.8%
|
6.09%
|
-1.36%
|
0.71%
|
4.04%
|
5.49%
|
FCF Conversion (EBITDA)
|
40.38%
|
5.87%
|
58.8%
|
42%
|
-
|
6.74%
|
30.43%
|
38.6%
|
FCF Conversion (Net income)
|
133.96%
|
88.77%
|
392.68%
|
100.46%
|
-
|
45.2%
|
81.39%
|
94.39%
|
Dividend per Share
2 |
24.00
|
24.00
|
10.00
|
36.00
|
42.00
|
42.00
|
46.00
|
53.17
|
Announcement Date
|
19-04-26
|
20-05-21
|
21-05-11
|
22-05-12
|
23-05-12
|
-
|
-
|
-
|
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 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
69,527
|
69,389
|
58,465
|
78,782
|
42,353
|
81,251
|
43,583
|
51,587
|
95,170
|
47,018
|
55,697
|
102,715
|
54,075
|
58,835
|
112,910
|
49,695
|
54,802
|
104,497
|
52,363
|
54,886
|
106,653
|
51,010
|
56,330
|
110,000
|
57,700
|
64,060
|
EBITDA
|
-
|
-
|
-
|
-
|
5,806
|
-
|
5,288
|
8,754
|
-
|
6,120
|
8,986
|
-
|
8,411
|
7,863
|
-
|
-
|
4,819
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,810
|
1,571
|
-768
|
7,361
|
3,522
|
6,980
|
3,367
|
5,567
|
8,934
|
3,834
|
5,502
|
9,336
|
4,638
|
5,563
|
10,201
|
1,717
|
2,113
|
3,830
|
2,674
|
4,967
|
7,420
|
2,885
|
3,875
|
8,000
|
5,075
|
5,015
|
Operating Margin
|
5.48%
|
2.26%
|
-1.31%
|
9.34%
|
8.32%
|
8.59%
|
7.73%
|
10.79%
|
9.39%
|
8.15%
|
9.88%
|
9.09%
|
8.58%
|
9.46%
|
9.03%
|
3.46%
|
3.86%
|
3.67%
|
5.11%
|
9.05%
|
6.96%
|
5.66%
|
6.88%
|
7.27%
|
8.8%
|
7.83%
|
Earnings before Tax (EBT)
|
2,205
|
707
|
-1,960
|
6,879
|
3,573
|
6,781
|
2,757
|
5,107
|
7,864
|
3,993
|
5,009
|
9,002
|
3,101
|
3,935
|
7,036
|
465
|
1,523
|
1,988
|
-745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
895
|
40
|
-2,037
|
4,413
|
2,060
|
3,883
|
1,869
|
4,947
|
6,816
|
2,790
|
3,242
|
6,032
|
1,827
|
3,947
|
5,774
|
-199
|
808
|
609
|
-256
|
2,627
|
2,371
|
1,650
|
-
|
-
|
-
|
-
|
Net margin
|
1.29%
|
0.06%
|
-3.48%
|
5.6%
|
4.86%
|
4.78%
|
4.29%
|
9.59%
|
7.16%
|
5.93%
|
5.82%
|
5.87%
|
3.38%
|
6.71%
|
5.11%
|
-0.4%
|
1.47%
|
0.58%
|
-0.49%
|
4.79%
|
2.22%
|
3.23%
|
-
|
-
|
-
|
-
|
EPS
2 |
8.470
|
0.4000
|
-19.38
|
-
|
20.00
|
36.92
|
17.76
|
47.03
|
64.79
|
26.52
|
30.80
|
57.32
|
17.35
|
37.49
|
54.84
|
-1.900
|
7.680
|
5.780
|
-2.430
|
29.50
|
27.10
|
15.70
|
-
|
-
|
-
|
-
|
Dividend per Share
|
14.00
|
10.00
|
-
|
10.00
|
10.00
|
10.00
|
-
|
26.00
|
-
|
-
|
20.00
|
20.00
|
-
|
22.00
|
22.00
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-10-31
|
20-05-21
|
20-10-30
|
21-05-11
|
21-10-29
|
21-10-29
|
22-01-28
|
22-05-12
|
22-05-12
|
22-07-26
|
22-10-28
|
22-10-28
|
23-01-30
|
23-05-12
|
23-05-12
|
23-07-26
|
23-10-27
|
23-10-27
|
24-01-29
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
34,660
|
31,237
|
27,009
|
23,236
|
35,823
|
31,600
|
29,900
|
26,600
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.595
x
|
2.21
x
|
1.702
x
|
0.908
x
|
1.137
x
|
1.42
x
|
0.9891
x
|
0.7701
x
|
Free Cash Flow
1 |
8,772
|
830
|
9,330
|
10,748
|
-2,931
|
1,500
|
9,199
|
13,333
|
ROE (net income / shareholders' equity)
|
9.8%
|
1.4%
|
3.6%
|
14%
|
13.2%
|
5.8%
|
13%
|
14.8%
|
ROA (Net income/ Total Assets)
|
7.16%
|
1.8%
|
3.39%
|
8.39%
|
9.08%
|
6.08%
|
10.7%
|
13%
|
Assets
1 |
91,422
|
52,000
|
70,155
|
127,490
|
130,076
|
54,595
|
105,776
|
108,543
|
Book Value Per Share
2 |
651.0
|
600.0
|
659.0
|
794.0
|
905.0
|
963.0
|
1,041
|
1,139
|
Cash Flow per Share
2 |
137.0
|
72.90
|
93.10
|
175.0
|
211.0
|
195.0
|
249.0
|
288.0
|
Capex
1 |
5,739
|
8,814
|
10,109
|
8,807
|
11,809
|
11,000
|
11,167
|
11,500
|
Capex / Sales
|
3.86%
|
6.34%
|
7.37%
|
4.99%
|
5.48%
|
5.21%
|
4.9%
|
4.73%
|
Announcement Date
|
19-04-26
|
20-05-21
|
21-05-11
|
22-05-12
|
23-05-12
|
-
|
-
|
-
|
Last Close Price
1,824
JPY Average target price
1,798
JPY Spread / Average Target -1.41% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.00% | 1.22B | | +6.56% | 32.91B | | +17.38% | 8.1B | | -2.71% | 6.98B | | +20.18% | 5.45B | | -3.97% | 4.13B | | +34.04% | 3.95B | | +5.47% | 3.4B | | -9.99% | 2.72B | | +8.20% | 2.43B |
Testing & Measuring Equipment
|