Market Closed -
Japan Exchange
02:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
518
JPY
|
-0.58%
|
|
-0.96%
|
-2.45%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
64,972
|
29,336
|
47,250
|
32,545
|
50,129
|
53,873
|
-
|
-
|
Enterprise Value (EV)
1 |
59,185
|
24,927
|
43,508
|
26,854
|
46,769
|
53,873
|
53,873
|
53,873
|
P/E ratio
|
23.2
x
|
11
x
|
-24.2
x
|
14.4
x
|
17.3
x
|
14.3
x
|
11.7
x
|
9.98
x
|
Yield
|
0.34%
|
1.14%
|
0.69%
|
1.16%
|
0.83%
|
0.97%
|
0.97%
|
0.97%
|
Capitalization / Revenue
|
5.05
x
|
2.22
x
|
3.76
x
|
2.13
x
|
2.68
x
|
2.29
x
|
1.97
x
|
1.72
x
|
EV / Revenue
|
5.05
x
|
2.22
x
|
3.76
x
|
2.13
x
|
2.68
x
|
2.29
x
|
1.97
x
|
1.72
x
|
EV / EBITDA
|
14.6
x
|
-
|
12.3
x
|
7.67
x
|
9.63
x
|
7.76
x
|
6.32
x
|
5.43
x
|
EV / FCF
|
27
x
|
58.4
x
|
57.6
x
|
8.55
x
|
8.92
x
|
14.6
x
|
11.9
x
|
10.1
x
|
FCF Yield
|
3.71%
|
1.71%
|
1.74%
|
11.7%
|
11.2%
|
6.85%
|
8.37%
|
9.86%
|
Price to Book
|
4.71
x
|
1.8
x
|
3.64
x
|
2.18
x
|
3.12
x
|
2.76
x
|
2.26
x
|
1.87
x
|
Nbr of stocks (in thousands)
|
111,064
|
111,123
|
108,123
|
108,123
|
104,002
|
104,002
|
-
|
-
|
Reference price
2 |
585.0
|
264.0
|
437.0
|
301.0
|
482.0
|
518.0
|
518.0
|
518.0
|
Announcement Date
|
19-05-14
|
20-05-14
|
21-05-14
|
22-05-13
|
23-05-10
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,854
|
13,199
|
12,564
|
15,272
|
18,709
|
23,500
|
27,400
|
31,300
|
EBITDA
1 |
4,465
|
-
|
3,834
|
4,244
|
5,205
|
6,942
|
8,530
|
9,918
|
EBIT
1 |
4,077
|
3,806
|
-1,062
|
3,314
|
4,180
|
5,500
|
6,800
|
7,900
|
Operating Margin
|
31.72%
|
28.84%
|
-8.45%
|
21.7%
|
22.34%
|
23.4%
|
24.82%
|
25.24%
|
Earnings before Tax (EBT)
1 |
4,075
|
3,800
|
-1,069
|
3,309
|
4,199
|
5,500
|
6,800
|
7,900
|
Net income
1 |
2,811
|
2,669
|
-1,964
|
2,262
|
2,930
|
3,780
|
4,600
|
5,400
|
Net margin
|
21.87%
|
20.22%
|
-15.63%
|
14.81%
|
15.66%
|
16.09%
|
16.79%
|
17.25%
|
EPS
2 |
25.23
|
24.02
|
-18.05
|
20.92
|
27.85
|
36.30
|
44.20
|
51.90
|
Free Cash Flow
1 |
2,410
|
502
|
821
|
3,808
|
5,617
|
3,690
|
4,510
|
5,310
|
FCF margin
|
18.75%
|
3.8%
|
6.53%
|
24.93%
|
30.02%
|
15.7%
|
16.46%
|
16.96%
|
FCF Conversion (EBITDA)
|
53.98%
|
-
|
21.41%
|
89.73%
|
107.92%
|
53.15%
|
52.87%
|
53.54%
|
FCF Conversion (Net income)
|
85.73%
|
18.81%
|
-
|
168.35%
|
191.71%
|
97.62%
|
98.04%
|
98.33%
|
Dividend per Share
2 |
2.000
|
3.000
|
3.000
|
3.500
|
4.000
|
5.000
|
5.000
|
5.000
|
Announcement Date
|
19-05-14
|
20-05-14
|
21-05-14
|
22-05-13
|
23-05-10
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2024 Q4
|
---|
Net sales
1 |
6,626
|
5,575
|
3,770
|
7,593
|
3,632
|
4,047
|
4,105
|
4,318
|
8,423
|
4,695
|
5,591
|
5,460
|
5,743
|
11,203
|
5,717
|
6,579
|
EBITDA
1 |
-
|
-
|
1,001
|
-
|
897
|
1,195
|
1,204
|
1,176
|
-
|
1,213
|
1,612
|
1,505
|
1,627
|
-
|
1,670
|
2,139
|
EBIT
1 |
2,028
|
-2,691
|
769
|
1,700
|
656
|
958
|
972
|
934
|
1,906
|
961
|
1,313
|
1,203
|
1,310
|
2,513
|
1,347
|
1,639
|
Operating Margin
|
30.61%
|
-48.27%
|
20.4%
|
22.39%
|
18.06%
|
23.67%
|
23.68%
|
21.63%
|
22.63%
|
20.47%
|
23.48%
|
22.03%
|
22.81%
|
22.43%
|
23.56%
|
24.91%
|
Earnings before Tax (EBT)
1 |
2,026
|
-2,694
|
768
|
1,697
|
655
|
957
|
971
|
932
|
1,903
|
948
|
1,348
|
1,207
|
1,320
|
2,527
|
1,316
|
1,656
|
Net income
1 |
1,386
|
-3,013
|
541
|
1,198
|
452
|
612
|
694
|
677
|
1,371
|
667
|
892
|
847
|
947
|
1,794
|
981
|
1,005
|
Net margin
|
20.92%
|
-54.04%
|
14.35%
|
15.78%
|
12.44%
|
15.12%
|
16.91%
|
15.68%
|
16.28%
|
14.21%
|
15.95%
|
15.51%
|
16.49%
|
16.01%
|
17.16%
|
15.28%
|
EPS
|
12.48
|
-27.54
|
-
|
11.08
|
4.180
|
-
|
6.450
|
-
|
12.88
|
6.420
|
-
|
8.150
|
-
|
17.25
|
9.440
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-11-12
|
20-11-13
|
21-11-12
|
21-11-12
|
22-02-14
|
22-05-13
|
22-08-09
|
22-11-09
|
22-11-09
|
23-02-07
|
23-05-10
|
23-08-09
|
23-11-09
|
23-11-09
|
24-02-08
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
5,787
|
4,409
|
3,742
|
5,691
|
3,360
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,410
|
502
|
821
|
3,808
|
5,617
|
3,690
|
4,510
|
5,310
|
ROE (net income / shareholders' equity)
|
22.3%
|
17.8%
|
-13.4%
|
16.2%
|
18.9%
|
19.4%
|
19.3%
|
18.7%
|
ROA (Net income/ Total Assets)
|
-
|
17.9%
|
-5.03%
|
15.9%
|
16.2%
|
-
|
-
|
-
|
Assets
1 |
-
|
14,909
|
39,048
|
14,255
|
18,141
|
-
|
-
|
-
|
Book Value Per Share
2 |
124.0
|
146.0
|
120.0
|
138.0
|
155.0
|
188.0
|
229.0
|
278.0
|
Cash Flow per Share
2 |
28.70
|
31.30
|
-9.730
|
29.50
|
37.60
|
46.20
|
54.10
|
61.80
|
Capex
1 |
546
|
519
|
610
|
39
|
89
|
1,040
|
1,040
|
1,040
|
Capex / Sales
|
4.25%
|
3.93%
|
4.86%
|
0.26%
|
0.48%
|
4.43%
|
3.8%
|
3.32%
|
Announcement Date
|
19-05-14
|
20-05-14
|
21-05-14
|
22-05-13
|
23-05-10
|
-
|
-
|
-
|
Average target price
900
JPY Spread / Average Target +73.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.45% | 352M | | +27.69% | 1,146B | | +17.47% | 34.53B | | +49.83% | 21.04B | | -12.52% | 8.48B | | -11.69% | 2.35B | | -31.21% | 1.28B | | +13.76% | 846M | | -19.12% | 515M | | -25.38% | 356M |
Social Media & Networking
|