Market Closed -
Japan Exchange
02:00:00 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
450
JPY
|
+1.33%
|
|
-2.77%
|
-2.89%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
534,949
|
333,511
|
546,475
|
413,300
|
317,437
|
254,925
|
-
|
-
|
Enterprise Value (EV)
1 |
736,138
|
506,546
|
669,830
|
518,039
|
541,063
|
292,753
|
520,393
|
549,714
|
P/E ratio
|
9.74
x
|
10.6
x
|
-73
x
|
-4.88
x
|
-2.7
x
|
17.1
x
|
25.8
x
|
8.16
x
|
Yield
|
3.11%
|
3.44%
|
1.26%
|
1.39%
|
-
|
-
|
1.4%
|
1.97%
|
Capitalization / Revenue
|
0.27
x
|
0.18
x
|
0.36
x
|
0.28
x
|
0.21
x
|
0.19
x
|
0.16
x
|
0.15
x
|
EV / Revenue
|
0.37
x
|
0.28
x
|
0.45
x
|
0.35
x
|
0.36
x
|
0.19
x
|
0.32
x
|
0.32
x
|
EV / EBITDA
|
5.07
x
|
4.49
x
|
10
x
|
5.84
x
|
7.24
x
|
9.44
x
|
5.68
x
|
4.92
x
|
EV / FCF
|
-37.3
x
|
19.6
x
|
12.1
x
|
11.6
x
|
-4.93
x
|
-18.1
x
|
-14.7
x
|
-27
x
|
FCF Yield
|
-2.68%
|
5.1%
|
8.26%
|
8.6%
|
-20.3%
|
-5.52%
|
-6.82%
|
-3.7%
|
Price to Book
|
0.99
x
|
0.62
x
|
0.99
x
|
0.9
x
|
0.86
x
|
0.75
x
|
0.66
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
573,980
|
574,030
|
574,029
|
574,027
|
574,027
|
574,026
|
-
|
-
|
Reference price
2 |
932.0
|
581.0
|
952.0
|
720.0
|
553.0
|
450.0
|
450.0
|
450.0
|
Announcement Date
|
4/25/19
|
5/11/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,981,331
|
1,815,597
|
1,498,442
|
1,459,706
|
1,507,336
|
1,516,255
|
1,624,842
|
1,743,864
|
EBITDA
1 |
145,256
|
112,870
|
67,004
|
88,766
|
74,699
|
53,758
|
91,651
|
111,839
|
EBIT
1 |
86,717
|
54,859
|
12,250
|
33,810
|
17,406
|
-8,103
|
25,521
|
58,002
|
Operating Margin
|
4.38%
|
3.02%
|
0.82%
|
2.32%
|
1.15%
|
-0.53%
|
1.57%
|
3.33%
|
Earnings before Tax (EBT)
1 |
82,523
|
50,973
|
-1,883
|
-31,484
|
-89,524
|
43,088
|
24,106
|
49,319
|
Net income
1 |
54,908
|
31,467
|
-7,489
|
-84,732
|
-117,664
|
17,087
|
7,527
|
29,733
|
Net margin
|
2.77%
|
1.73%
|
-0.5%
|
-5.8%
|
-7.81%
|
1.13%
|
0.46%
|
1.7%
|
EPS
2 |
95.66
|
54.82
|
-13.05
|
-147.6
|
-205.0
|
29.77
|
17.46
|
55.12
|
Free Cash Flow
1 |
-19,758
|
25,855
|
55,326
|
44,530
|
-109,788
|
-28,031
|
-35,489
|
-20,327
|
FCF margin
|
-1%
|
1.42%
|
3.69%
|
3.05%
|
-7.28%
|
-1.87%
|
-2.18%
|
-1.17%
|
FCF Conversion (EBITDA)
|
-
|
22.91%
|
82.57%
|
50.17%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
82.17%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
29.00
|
20.00
|
12.00
|
10.00
|
-
|
-
|
6.300
|
8.850
|
Announcement Date
|
4/25/19
|
5/11/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
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 |
946,069
|
666,279
|
832,163
|
345,838
|
689,385
|
380,042
|
390,279
|
770,321
|
355,856
|
377,503
|
733,359
|
377,018
|
396,959
|
773,977
|
371,914
|
383,474
|
755,388
|
386,124
|
374,743
|
760,867
|
364,900
|
394,275
|
779,324
|
407,075
|
440,550
|
832,171
|
804,403
|
846,642
|
EBITDA
1 |
-
|
-
|
-
|
30,665
|
-
|
32,112
|
-1,480
|
-
|
18,504
|
26,751
|
-
|
22,971
|
6,473
|
-
|
14,466
|
19,260
|
-
|
11,542
|
7,582
|
-
|
12,682
|
25,262
|
-
|
18,983
|
24,616
|
-
|
-
|
-
|
EBIT
1 |
32,789
|
-11,671
|
23,921
|
15,639
|
31,812
|
18,022
|
-16,024
|
-
|
4,316
|
12,299
|
16,615
|
9,020
|
-8,229
|
791
|
1,134
|
5,632
|
6,766
|
-2,098
|
-12,771
|
-14,869
|
7,236
|
13,423
|
34,062
|
4,066
|
804.2
|
-6,287
|
71,043
|
-18,318
|
Operating Margin
|
3.47%
|
-1.75%
|
2.87%
|
4.52%
|
4.61%
|
4.74%
|
-4.11%
|
-
|
1.21%
|
3.26%
|
2.27%
|
2.39%
|
-2.07%
|
0.1%
|
0.3%
|
1.47%
|
0.9%
|
-0.54%
|
-3.41%
|
-1.95%
|
1.98%
|
3.4%
|
4.37%
|
1%
|
0.18%
|
-0.76%
|
8.83%
|
-2.16%
|
Earnings before Tax (EBT)
1 |
29,840
|
-12,934
|
11,051
|
9,805
|
23,000
|
14,944
|
-
|
-
|
6,039
|
10,513
|
16,552
|
-21,287
|
-84,789
|
-106,076
|
-10,830
|
23,663
|
12,833
|
-4,047
|
34,302
|
30,255
|
12,826
|
20,773
|
33,599
|
4,424
|
-6,873
|
-3,286
|
73,842
|
-9,429
|
Net income
1 |
18,567
|
-9,624
|
2,135
|
5,415
|
11,756
|
7,080
|
-103,568
|
-
|
723
|
2,755
|
3,478
|
-27,199
|
-93,943
|
-
|
-16,524
|
16,600
|
76
|
-10,343
|
27,354
|
17,011
|
6,500
|
13,500
|
-3,000
|
-1,500
|
-11,000
|
3,000
|
-
|
-
|
Net margin
|
1.96%
|
-1.44%
|
0.26%
|
1.57%
|
1.71%
|
1.86%
|
-26.54%
|
-
|
0.2%
|
0.73%
|
0.47%
|
-7.21%
|
-23.67%
|
-
|
-4.44%
|
4.33%
|
0.01%
|
-2.68%
|
7.3%
|
2.24%
|
1.78%
|
3.42%
|
-0.38%
|
-0.37%
|
-2.5%
|
0.36%
|
-
|
-
|
EPS
2 |
32.35
|
-16.77
|
-
|
9.430
|
20.48
|
12.33
|
-180.4
|
-
|
1.260
|
4.800
|
6.060
|
-47.38
|
-163.7
|
-211.0
|
-28.79
|
28.92
|
0.1300
|
-18.02
|
47.66
|
29.64
|
14.96
|
26.83
|
74.91
|
-4.655
|
-21.24
|
-48.88
|
96.48
|
-15.46
|
Dividend per Share
2 |
13.00
|
5.000
|
-
|
10.00
|
10.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.000
|
-
|
-
|
2.000
|
-
|
-
|
-
|
Announcement Date
|
10/30/19
|
10/29/20
|
4/27/21
|
10/28/21
|
10/28/21
|
1/31/22
|
4/27/22
|
4/27/22
|
7/28/22
|
10/27/22
|
10/27/22
|
2/2/23
|
4/26/23
|
4/26/23
|
7/27/23
|
10/27/23
|
10/27/23
|
2/1/24
|
4/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
201,189
|
173,035
|
123,355
|
104,739
|
223,626
|
252,717
|
265,468
|
294,789
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.385
x
|
1.533
x
|
1.841
x
|
1.18
x
|
2.994
x
|
4.701
x
|
2.897
x
|
2.636
x
|
Free Cash Flow
1 |
-19,758
|
25,855
|
55,326
|
44,530
|
-109,788
|
-28,031
|
-35,489
|
-20,327
|
ROE (net income / shareholders' equity)
|
10.5%
|
5.8%
|
-1.4%
|
-16.7%
|
-28.5%
|
4.5%
|
3.7%
|
7.7%
|
ROA (Net income/ Total Assets)
|
6.35%
|
3.78%
|
0.98%
|
3.05%
|
1.21%
|
-0.66%
|
1.49%
|
2.63%
|
Assets
1 |
864,169
|
831,438
|
-765,504
|
-2,776,942
|
-9,763,999
|
-2,592,868
|
505,317
|
1,132,313
|
Book Value Per Share
2 |
945.0
|
945.0
|
966.0
|
798.0
|
641.0
|
683.0
|
681.0
|
722.0
|
Cash Flow per Share
2 |
198.0
|
156.0
|
82.30
|
186.0
|
-105.0
|
128.0
|
149.0
|
139.0
|
Capex
1 |
68,411
|
69,321
|
53,103
|
59,931
|
68,989
|
73,747
|
70,000
|
80,313
|
Capex / Sales
|
3.45%
|
3.82%
|
3.54%
|
4.11%
|
4.58%
|
4.86%
|
4.31%
|
4.61%
|
Announcement Date
|
4/25/19
|
5/11/20
|
4/27/21
|
4/27/22
|
4/26/23
|
4/25/24
|
-
|
-
|
Average target price
477.8
JPY Spread / Average Target +6.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.89% | 1.63B | | +33.10% | 296B | | +6.09% | 72.73B | | +10.29% | 72.17B | | -6.81% | 64.11B | | +19.30% | 53.66B | | +22.80% | 50.3B | | -0.25% | 48.55B | | +30.47% | 42.36B | | +47.61% | 34.15B |
Other Auto & Truck Manufacturers
|