Delayed
Japan Exchange
01:33:28 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
377.7
JPY
|
0.00%
|
|
+0.72%
|
-24.41%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,377,698
|
1,657,333
|
4,181,834
|
4,019,314
|
2,794,726
|
2,833,164
|
-
|
-
|
Enterprise Value (EV)
1 |
1,046,126
|
1,863,669
|
4,505,671
|
4,558,294
|
3,056,674
|
3,369,652
|
3,177,854
|
2,954,576
|
P/E ratio
|
18.4
x
|
20.6
x
|
39.3
x
|
52.6
x
|
15.6
x
|
25.7
x
|
21.8
x
|
18.8
x
|
Yield
|
3.27%
|
2.55%
|
1.01%
|
1.08%
|
1.49%
|
1.43%
|
1.56%
|
1.76%
|
Capitalization / Revenue
|
1.44
x
|
1.57
x
|
3.47
x
|
2.56
x
|
1.67
x
|
1.6
x
|
1.43
x
|
1.32
x
|
EV / Revenue
|
1.1
x
|
1.77
x
|
3.74
x
|
2.91
x
|
1.83
x
|
1.86
x
|
1.61
x
|
1.37
x
|
EV / EBITDA
|
5.42
x
|
7.91
x
|
17.1
x
|
14
x
|
6.6
x
|
8.12
x
|
7.45
x
|
6.36
x
|
EV / FCF
|
9.67
x
|
-7.17
x
|
23
x
|
-121
x
|
7.4
x
|
59.7
x
|
17.4
x
|
14.1
x
|
FCF Yield
|
10.3%
|
-13.9%
|
4.34%
|
-0.82%
|
13.5%
|
1.68%
|
5.74%
|
7.11%
|
Price to Book
|
1.68
x
|
2.15
x
|
1.56
x
|
1.5
x
|
0.96
x
|
0.96
x
|
0.91
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
5,083,758
|
4,762,452
|
7,595,050
|
7,493,129
|
7,496,584
|
7,501,097
|
-
|
-
|
Reference price
2 |
271.0
|
348.0
|
550.6
|
536.4
|
372.8
|
377.7
|
377.7
|
377.7
|
Announcement Date
|
4/25/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
954,714
|
1,052,943
|
1,205,846
|
1,567,421
|
1,672,377
|
1,814,663
|
1,976,801
|
2,153,607
|
EBITDA
1 |
193,026
|
235,695
|
264,205
|
325,247
|
463,309
|
414,917
|
426,838
|
464,874
|
EBIT
1 |
140,528
|
152,276
|
162,125
|
189,503
|
314,533
|
208,191
|
234,195
|
267,251
|
Operating Margin
|
14.72%
|
14.46%
|
13.44%
|
12.09%
|
18.81%
|
11.47%
|
11.85%
|
12.41%
|
Earnings before Tax (EBT)
1 |
123,370
|
135,676
|
142,615
|
158,542
|
235,219
|
181,621
|
215,014
|
255,086
|
Net income
1 |
78,677
|
81,675
|
70,145
|
77,316
|
178,868
|
113,199
|
127,449
|
151,685
|
Net margin
|
8.24%
|
7.76%
|
5.82%
|
4.93%
|
10.7%
|
6.24%
|
6.45%
|
7.04%
|
EPS
2 |
14.74
|
16.88
|
14.02
|
10.20
|
23.87
|
15.10
|
17.34
|
20.06
|
Free Cash Flow
1 |
108,186
|
-259,756
|
195,572
|
-37,585
|
412,837
|
52,317
|
182,389
|
210,108
|
FCF margin
|
11.33%
|
-24.67%
|
16.22%
|
-2.4%
|
24.69%
|
2.87%
|
9.23%
|
9.76%
|
FCF Conversion (EBITDA)
|
56.05%
|
-
|
74.02%
|
-
|
89.11%
|
13.49%
|
42.73%
|
45.2%
|
FCF Conversion (Net income)
|
137.51%
|
-
|
278.81%
|
-
|
230.81%
|
39.41%
|
143.11%
|
138.52%
|
Dividend per Share
2 |
8.860
|
8.860
|
5.560
|
5.810
|
5.560
|
5.560
|
5.875
|
6.637
|
Announcement Date
|
4/25/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
5/8/24
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
484,100
|
557,223
|
377,610
|
750,962
|
409,174
|
407,285
|
390,565
|
394,344
|
784,909
|
453,687
|
433,781
|
-
|
430,523
|
441,276
|
871,799
|
475,041
|
467,823
|
458,889
|
469,164
|
508,952
|
486,783
|
EBITDA
1 |
-
|
-
|
100,834
|
-
|
94,427
|
48,241
|
86,520
|
80,676
|
-
|
93,566
|
72,558
|
-
|
99,993
|
102,077
|
-
|
109,846
|
101,762
|
107,261
|
105,328
|
118,608
|
90,472
|
EBIT
1 |
75,600
|
98,237
|
64,084
|
115,469
|
61,046
|
12,988
|
49,721
|
49,757
|
99,478
|
190,782
|
24,273
|
-
|
59,397
|
56,731
|
116,128
|
58,152
|
33,911
|
60,747
|
59,074
|
65,628
|
49,699
|
Operating Margin
|
15.62%
|
17.63%
|
16.97%
|
15.38%
|
14.92%
|
3.19%
|
12.73%
|
12.62%
|
12.67%
|
42.05%
|
5.6%
|
-
|
13.8%
|
12.86%
|
13.32%
|
12.24%
|
7.25%
|
13.24%
|
12.59%
|
12.89%
|
10.21%
|
Earnings before Tax (EBT)
1 |
75,586
|
86,748
|
54,277
|
106,060
|
30,152
|
22,330
|
45,221
|
42,462
|
87,683
|
141,606
|
5,930
|
-
|
73,198
|
50,222
|
123,420
|
46,759
|
11,442
|
59,736
|
53,794
|
58,111
|
40,323
|
Net income
1 |
51,100
|
45,837
|
27,609
|
54,226
|
12,595
|
10,495
|
25,232
|
15,075
|
40,307
|
139,844
|
-1,283
|
-
|
37,316
|
56,420
|
93,736
|
28,712
|
-9,249
|
33,422
|
38,256
|
30,668
|
19,344
|
Net margin
|
10.56%
|
8.23%
|
7.31%
|
7.22%
|
3.08%
|
2.58%
|
6.46%
|
3.82%
|
5.14%
|
30.82%
|
-0.3%
|
-
|
8.67%
|
12.79%
|
10.75%
|
6.04%
|
-1.98%
|
7.28%
|
8.15%
|
6.03%
|
3.97%
|
EPS
2 |
10.41
|
9.620
|
3.640
|
7.140
|
1.660
|
1.400
|
3.370
|
2.010
|
5.380
|
18.66
|
-0.1700
|
-
|
4.980
|
7.520
|
12.50
|
3.830
|
-1.230
|
4.980
|
7.525
|
3.954
|
-1.359
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.560
|
5.560
|
-
|
-
|
-
|
-
|
5.560
|
-
|
-
|
-
|
6.780
|
Announcement Date
|
11/1/19
|
10/30/20
|
11/2/21
|
11/2/21
|
2/2/22
|
4/28/22
|
8/3/22
|
11/2/22
|
11/2/22
|
2/2/23
|
4/28/23
|
4/28/23
|
8/3/23
|
11/7/23
|
11/7/23
|
2/6/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
206,336
|
323,837
|
538,980
|
261,948
|
462,322
|
344,690
|
121,412
|
Net Cash position
1 |
331,572
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.8754
x
|
1.226
x
|
1.657
x
|
0.5654
x
|
1.114
x
|
0.8075
x
|
0.2612
x
|
Free Cash Flow
1 |
108,186
|
-259,756
|
195,572
|
-37,585
|
412,837
|
52,317
|
182,389
|
210,108
|
ROE (net income / shareholders' equity)
|
8.6%
|
10.3%
|
4.1%
|
2.9%
|
6.4%
|
3.8%
|
4.21%
|
4.9%
|
ROA (Net income/ Total Assets)
|
4.99%
|
4.26%
|
2.68%
|
2.3%
|
3%
|
2.06%
|
1.61%
|
1.8%
|
Assets
1 |
1,577,186
|
1,915,370
|
2,614,317
|
3,366,644
|
5,969,051
|
5,494,964
|
7,902,322
|
8,450,426
|
Book Value Per Share
2 |
161.0
|
162.0
|
353.0
|
358.0
|
389.0
|
405.0
|
413.0
|
427.0
|
Cash Flow per Share
2 |
24.60
|
34.10
|
34.40
|
28.10
|
43.70
|
36.80
|
-34.10
|
55.10
|
Capex
1 |
41,771
|
85,126
|
70,741
|
272,633
|
148,986
|
140,558
|
147,898
|
159,507
|
Capex / Sales
|
4.38%
|
8.08%
|
5.87%
|
17.39%
|
8.91%
|
7.7%
|
7.48%
|
7.41%
|
Announcement Date
|
4/25/19
|
4/30/20
|
4/28/21
|
4/28/22
|
4/28/23
|
5/8/24
|
-
|
-
|
Last Close Price
377.7
JPY Average target price
485.4
JPY Spread / Average Target +28.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.15% | 18.09B | | -19.48% | 33.62B | | -21.70% | 19.38B | | -.--% | 6.85B | | -14.16% | 238M | | +16.48% | 116M | | -8.01% | 69.58M |
Search Engines
|