Market Closed -
Japan Exchange
02:00:00 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
545.1
JPY
|
+2.52%
|
|
-4.27%
|
-1.64%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,553,458
|
1,395,425
|
2,410,105
|
2,144,255
|
1,962,180
|
1,984,116
|
-
|
-
|
Enterprise Value (EV)
1 |
10,224,086
|
7,660,424
|
7,975,311
|
5,708,666
|
6,986,856
|
7,893,405
|
7,097,881
|
7,321,315
|
P/E ratio
|
11.1
x
|
-2.08
x
|
-5.37
x
|
9.95
x
|
8.84
x
|
5.51
x
|
5.34
x
|
4.81
x
|
Yield
|
6.28%
|
2.8%
|
-
|
0.91%
|
2%
|
3.29%
|
4.55%
|
5.02%
|
Capitalization / Revenue
|
0.31
x
|
0.14
x
|
0.31
x
|
0.25
x
|
0.19
x
|
0.17
x
|
0.15
x
|
0.15
x
|
EV / Revenue
|
0.88
x
|
0.78
x
|
1.01
x
|
0.68
x
|
0.66
x
|
0.62
x
|
0.54
x
|
0.54
x
|
EV / EBITDA
|
14.5
x
|
22.3
x
|
74
x
|
10.6
x
|
9.81
x
|
8.58
x
|
7.62
x
|
7.44
x
|
EV / FCF
|
32.2
x
|
16.1
x
|
8.36
x
|
8.15
x
|
9.03
x
|
53.2
x
|
15.8
x
|
17.1
x
|
FCF Yield
|
3.1%
|
6.23%
|
12%
|
12.3%
|
11.1%
|
1.88%
|
6.34%
|
5.83%
|
Price to Book
|
0.67
x
|
0.34
x
|
0.61
x
|
0.47
x
|
0.38
x
|
0.38
x
|
0.32
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
3,912,638
|
3,913,137
|
3,913,143
|
3,914,302
|
3,915,745
|
3,639,912
|
-
|
-
|
Reference price
2 |
908.2
|
356.6
|
615.9
|
547.8
|
501.1
|
531.7
|
531.7
|
531.7
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/11/21
|
5/12/22
|
5/11/23
|
5/9/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,574,247
|
9,878,866
|
7,862,572
|
8,424,600
|
10,596,700
|
12,685,716
|
13,165,550
|
13,622,403
|
EBITDA
1 |
703,961
|
343,647
|
107,763
|
536,700
|
712,342
|
920,402
|
931,478
|
984,211
|
EBIT
1 |
318,224
|
-40,469
|
-150,651
|
247,300
|
377,100
|
568,718
|
569,101
|
594,513
|
Operating Margin
|
2.75%
|
-0.41%
|
-1.92%
|
2.94%
|
3.56%
|
4.48%
|
4.32%
|
4.36%
|
Earnings before Tax (EBT)
1 |
477,708
|
-573,022
|
-339,334
|
384,200
|
402,400
|
599,225
|
571,267
|
623,112
|
Net income
1 |
319,138
|
-671,216
|
-448,697
|
215,500
|
221,900
|
426,649
|
365,755
|
409,731
|
Net margin
|
2.76%
|
-6.79%
|
-5.71%
|
2.56%
|
2.09%
|
3.36%
|
2.78%
|
3.01%
|
EPS
2 |
81.59
|
-171.5
|
-114.7
|
55.07
|
56.67
|
110.5
|
99.61
|
110.6
|
Free Cash Flow
1 |
317,341
|
477,167
|
953,668
|
700,352
|
774,010
|
148,235
|
449,934
|
427,032
|
FCF margin
|
2.74%
|
4.83%
|
12.13%
|
8.31%
|
7.3%
|
1.17%
|
3.42%
|
3.13%
|
FCF Conversion (EBITDA)
|
45.08%
|
138.85%
|
884.97%
|
130.49%
|
108.66%
|
16.11%
|
48.3%
|
43.39%
|
FCF Conversion (Net income)
|
99.44%
|
-
|
-
|
324.99%
|
348.81%
|
34.74%
|
123.02%
|
104.22%
|
Dividend per Share
2 |
57.00
|
10.00
|
-
|
5.000
|
10.00
|
20.00
|
24.20
|
26.70
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/11/21
|
5/12/22
|
5/11/23
|
5/9/24
|
-
|
-
|
Fiscal Period: Marzo |
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
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
5,003,075
|
4,875,791
|
3,092,687
|
4,769,885
|
1,938,750
|
3,946,997
|
2,207,034
|
2,270,600
|
4,477,603
|
2,137,311
|
2,524,939
|
4,662,250
|
2,837,441
|
3,097,000
|
5,934,450
|
2,917,660
|
3,145,686
|
6,063,346
|
3,108,100
|
3,514,270
|
6,622,370
|
2,990,305
|
3,145,897
|
6,064,939
|
3,243,281
|
3,627,119
|
6,885,821
|
6,389,737
|
7,259,918
|
EBITDA
1 |
-
|
-
|
-
|
-
|
136,825
|
-
|
126,602
|
127,914
|
-
|
145,132
|
175,005
|
-
|
220,437
|
171,769
|
-
|
214,447
|
252,436
|
-
|
233,800
|
178,043
|
-
|
227,000
|
285,000
|
-
|
241,000
|
217,000
|
-
|
-
|
-
|
EBIT
1 |
31,608
|
-72,077
|
-158,759
|
8,108
|
63,449
|
139,131
|
52,156
|
56,000
|
108,169
|
64,905
|
91,703
|
156,608
|
133,093
|
87,400
|
220,490
|
128,595
|
208,148
|
336,743
|
141,600
|
90,375
|
231,975
|
168,676
|
190,032
|
543,581
|
143,463
|
75,746
|
148,050
|
589,361
|
172,366
|
Operating Margin
|
0.63%
|
-1.48%
|
-5.13%
|
0.17%
|
3.27%
|
3.52%
|
2.36%
|
2.47%
|
2.42%
|
3.04%
|
3.63%
|
3.36%
|
4.69%
|
2.82%
|
3.72%
|
4.41%
|
6.62%
|
5.55%
|
4.56%
|
2.57%
|
3.5%
|
5.64%
|
6.04%
|
8.96%
|
4.42%
|
2.09%
|
2.15%
|
9.22%
|
2.37%
|
Earnings before Tax (EBT)
1 |
104,719
|
-677,741
|
-320,932
|
-18,402
|
90,844
|
261,383
|
65,915
|
56,900
|
122,817
|
105,610
|
67,692
|
173,302
|
94,722
|
134,400
|
229,100
|
129,248
|
247,140
|
376,388
|
65,400
|
157,437
|
222,837
|
144,700
|
186,800
|
-
|
165,150
|
105,800
|
-
|
-
|
-
|
Net income
1 |
65,365
|
-736,581
|
-329,959
|
-118,738
|
54,115
|
168,646
|
32,689
|
14,200
|
46,854
|
47,112
|
17,363
|
64,475
|
50,565
|
106,900
|
157,430
|
105,475
|
190,735
|
296,210
|
29,100
|
101,339
|
130,439
|
90,594
|
130,285
|
-
|
108,292
|
65,200
|
-
|
-
|
-
|
Net margin
|
1.31%
|
-15.11%
|
-10.67%
|
-2.49%
|
2.79%
|
4.27%
|
1.48%
|
0.63%
|
1.05%
|
2.2%
|
0.69%
|
1.38%
|
1.78%
|
3.45%
|
2.65%
|
3.62%
|
6.06%
|
4.89%
|
0.94%
|
2.88%
|
1.97%
|
3.03%
|
4.14%
|
-
|
3.34%
|
1.8%
|
-
|
-
|
-
|
EPS
2 |
16.70
|
-188.2
|
-84.33
|
-30.34
|
13.83
|
43.09
|
8.350
|
3.630
|
11.98
|
12.04
|
4.430
|
16.47
|
12.91
|
27.29
|
40.20
|
26.93
|
48.70
|
75.64
|
7.530
|
27.30
|
34.83
|
18.61
|
32.76
|
-
|
23.61
|
9.460
|
-
|
-
|
-
|
Dividend per Share
2 |
10.00
|
-
|
-
|
-
|
-
|
-
|
-
|
5.000
|
5.000
|
-
|
-
|
-
|
-
|
10.00
|
10.00
|
-
|
5.000
|
5.000
|
-
|
15.00
|
-
|
-
|
14.50
|
-
|
-
|
14.50
|
-
|
-
|
-
|
Announcement Date
|
11/12/19
|
5/28/20
|
11/12/20
|
5/11/21
|
11/9/21
|
11/9/21
|
2/8/22
|
5/12/22
|
5/12/22
|
7/28/22
|
11/9/22
|
11/9/22
|
2/9/23
|
5/11/23
|
5/11/23
|
7/26/23
|
11/9/23
|
11/9/23
|
2/8/24
|
5/9/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,670,628
|
6,264,999
|
5,565,206
|
3,564,411
|
5,024,676
|
5,679,247
|
5,113,765
|
5,337,199
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.476
x
|
18.23
x
|
51.64
x
|
6.641
x
|
7.054
x
|
6.17
x
|
5.49
x
|
5.423
x
|
Free Cash Flow
1 |
317,341
|
477,167
|
953,668
|
700,352
|
774,010
|
148,235
|
449,935
|
427,032
|
ROE (net income / shareholders' equity)
|
6%
|
-14.3%
|
-11.2%
|
5.1%
|
4.6%
|
7.7%
|
6.24%
|
7.09%
|
ROA (Net income/ Total Assets)
|
2.9%
|
0.25%
|
-1.32%
|
1.87%
|
3.03%
|
3.75%
|
2.79%
|
3.12%
|
Assets
1 |
11,007,605
|
-273,742,251
|
33,899,999
|
11,553,535
|
7,312,114
|
11,378,885
|
13,106,765
|
13,145,041
|
Book Value Per Share
2 |
1,355
|
1,039
|
1,008
|
1,170
|
1,311
|
1,599
|
1,679
|
1,731
|
Cash Flow per Share
2 |
312.0
|
49.80
|
338.0
|
231.0
|
234.0
|
286.0
|
179.0
|
242.0
|
Capex
1 |
422,569
|
464,219
|
362,377
|
315,202
|
420,028
|
368,273
|
605,882
|
561,903
|
Capex / Sales
|
3.65%
|
4.7%
|
4.61%
|
3.74%
|
3.96%
|
2.9%
|
4.6%
|
4.12%
|
Announcement Date
|
5/14/19
|
5/28/20
|
5/11/21
|
5/12/22
|
5/11/23
|
5/9/24
|
-
|
-
|
Last Close Price
531.7
JPY Average target price
641.2
JPY Spread / Average Target +20.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.64% | 12.36B | | +26.31% | 277B | | +3.47% | 70.67B | | -0.81% | 64.87B | | -10.48% | 62.04B | | +27.28% | 52.14B | | +16.51% | 51.35B | | -0.33% | 48.51B | | +24.43% | 42.59B | | +30.22% | 41.68B |
Other Auto & Truck Manufacturers
|