Market Closed -
Japan Exchange
02:00:00 2024-06-11 am EDT
|
5-day change
|
1st Jan Change
|
36,980
JPY
|
-1.12%
|
|
-7.78%
|
-0.51%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
192,530
|
916,208
|
1,946,941
|
1,456,418
|
1,945,716
|
3,373,012
|
-
|
-
|
Enterprise Value (EV)
1 |
179,344
|
891,484
|
1,919,023
|
1,442,924
|
1,920,943
|
3,333,171
|
3,298,348
|
3,249,694
|
P/E ratio
|
32.4
x
|
84.7
x
|
101
x
|
58.6
x
|
42.1
x
|
62.2
x
|
40.4
x
|
32
x
|
Yield
|
1.1%
|
0.57%
|
0.35%
|
0.6%
|
0.83%
|
0.56%
|
0.85%
|
1.07%
|
Capitalization / Revenue
|
6.69
x
|
21.5
x
|
27.7
x
|
16.1
x
|
12.7
x
|
16.6
x
|
12.6
x
|
10.3
x
|
EV / Revenue
|
6.23
x
|
20.9
x
|
27.3
x
|
16
x
|
12.6
x
|
16.4
x
|
12.3
x
|
9.97
x
|
EV / EBITDA
|
21.2
x
|
55.9
x
|
69.2
x
|
40.1
x
|
29.2
x
|
40.6
x
|
27.6
x
|
22.2
x
|
EV / FCF
|
37.3
x
|
61.7
x
|
283
x
|
-163
x
|
96
x
|
79.1
x
|
66.9
x
|
41.4
x
|
FCF Yield
|
2.68%
|
1.62%
|
0.35%
|
-0.61%
|
1.04%
|
1.26%
|
1.49%
|
2.41%
|
Price to Book
|
6.19
x
|
23.4
x
|
35.3
x
|
20
x
|
17.8
x
|
23.5
x
|
17.2
x
|
12.6
x
|
Nbr of stocks (in thousands)
|
90,178
|
90,178
|
90,178
|
90,181
|
90,184
|
90,187
|
-
|
-
|
Reference price
2 |
2,135
|
10,160
|
21,590
|
16,150
|
21,575
|
37,400
|
37,400
|
37,400
|
Announcement Date
|
8/7/19
|
8/5/20
|
8/6/21
|
8/5/22
|
8/7/23
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
28,770
|
42,572
|
70,248
|
90,378
|
152,832
|
202,840
|
267,945
|
326,071
|
EBITDA
1 |
8,441
|
15,943
|
27,717
|
35,975
|
65,773
|
82,098
|
119,343
|
146,101
|
EBIT
1 |
7,941
|
15,062
|
26,074
|
32,492
|
62,287
|
74,415
|
113,854
|
143,573
|
Operating Margin
|
27.6%
|
35.38%
|
37.12%
|
35.95%
|
40.76%
|
36.69%
|
42.49%
|
44.03%
|
Earnings before Tax (EBT)
1 |
7,834
|
15,115
|
26,439
|
33,582
|
63,668
|
76,165
|
113,052
|
140,862
|
Net income
1 |
5,934
|
10,824
|
19,250
|
24,850
|
46,164
|
54,394
|
83,637
|
105,493
|
Net margin
|
20.63%
|
25.42%
|
27.4%
|
27.5%
|
30.21%
|
26.82%
|
31.21%
|
32.35%
|
EPS
2 |
65.80
|
120.0
|
213.5
|
275.6
|
511.9
|
601.0
|
924.9
|
1,170
|
Free Cash Flow
1 |
4,805
|
14,448
|
6,785
|
-8,852
|
20,003
|
42,133
|
49,309
|
78,417
|
FCF margin
|
16.7%
|
33.94%
|
9.66%
|
-9.79%
|
13.09%
|
20.77%
|
18.4%
|
24.05%
|
FCF Conversion (EBITDA)
|
56.93%
|
90.62%
|
24.48%
|
-
|
30.41%
|
51.32%
|
41.32%
|
53.67%
|
FCF Conversion (Net income)
|
80.98%
|
133.49%
|
35.25%
|
-
|
43.33%
|
77.46%
|
58.96%
|
74.33%
|
Dividend per Share
2 |
23.50
|
58.00
|
75.00
|
97.00
|
180.0
|
208.0
|
318.1
|
400.2
|
Announcement Date
|
8/7/19
|
8/5/20
|
8/6/21
|
8/5/22
|
8/7/23
|
-
|
-
|
-
|
Fiscal Period: June |
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 |
19,949
|
22,623
|
32,231
|
38,017
|
27,819
|
36,930
|
16,636
|
36,812
|
53,448
|
25,723
|
29,377
|
55,100
|
24,330
|
73,402
|
97,732
|
47,305
|
47,684
|
94,989
|
62,213
|
54,725
|
115,241
|
57,189
|
67,710
|
109,480
|
72,919
|
82,233
|
137,522
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
4,615
|
16,847
|
-
|
9,206
|
10,539
|
-
|
10,256
|
-
|
-
|
11,357
|
22,614
|
-
|
27,615
|
27,548
|
-
|
26,235
|
36,620
|
-
|
40,200
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,989
|
7,073
|
12,057
|
14,017
|
10,784
|
12,804
|
3,739
|
15,949
|
19,688
|
8,508
|
9,616
|
18,124
|
9,348
|
34,815
|
44,163
|
10,279
|
21,473
|
31,752
|
26,358
|
19,626
|
45,996
|
21,405
|
26,855
|
34,820
|
29,903
|
39,767
|
65,614
|
-
|
-
|
Operating Margin
|
40.05%
|
31.26%
|
37.41%
|
36.87%
|
38.77%
|
34.67%
|
22.48%
|
43.33%
|
36.84%
|
33.08%
|
32.73%
|
32.89%
|
38.42%
|
47.43%
|
45.19%
|
21.73%
|
45.03%
|
33.43%
|
42.37%
|
35.86%
|
39.91%
|
37.43%
|
39.66%
|
31.81%
|
41.01%
|
48.36%
|
47.71%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
7,948
|
7,167
|
11,824
|
14,615
|
10,978
|
13,123
|
4,157
|
16,302
|
20,459
|
9,238
|
8,870
|
18,108
|
9,867
|
35,693
|
45,560
|
10,929
|
20,373
|
31,302
|
27,391
|
15,808
|
47,070
|
25,600
|
27,400
|
41,891
|
36,000
|
24,300
|
59,479
|
-
|
-
|
Net income
1 |
5,594
|
5,230
|
8,362
|
10,888
|
8,168
|
9,736
|
3,265
|
11,849
|
15,114
|
6,731
|
6,851
|
13,582
|
7,134
|
25,448
|
32,582
|
7,702
|
14,496
|
22,198
|
19,323
|
16,113
|
34,109
|
15,284
|
20,341
|
25,822
|
23,057
|
29,335
|
49,192
|
-
|
-
|
Net margin
|
28.04%
|
23.12%
|
25.94%
|
28.64%
|
29.36%
|
26.36%
|
19.63%
|
32.19%
|
28.28%
|
26.17%
|
23.32%
|
24.65%
|
29.32%
|
34.67%
|
33.34%
|
16.28%
|
30.4%
|
23.37%
|
31.06%
|
29.44%
|
29.6%
|
26.73%
|
30.04%
|
23.59%
|
31.62%
|
35.67%
|
35.77%
|
-
|
-
|
EPS
2 |
62.03
|
-
|
92.73
|
120.7
|
90.57
|
108.0
|
36.21
|
131.4
|
167.6
|
74.64
|
75.97
|
150.6
|
79.11
|
282.2
|
361.3
|
85.40
|
160.8
|
246.2
|
214.2
|
187.5
|
372.5
|
161.6
|
191.6
|
278.8
|
205.9
|
468.0
|
534.7
|
-
|
-
|
Dividend per Share
2 |
15.50
|
-
|
20.00
|
55.00
|
32.00
|
32.00
|
-
|
65.00
|
65.00
|
-
|
52.00
|
52.00
|
-
|
128.0
|
128.0
|
-
|
73.00
|
73.00
|
-
|
103.6
|
139.0
|
-
|
138.6
|
115.0
|
-
|
178.6
|
173.5
|
180.0
|
180.0
|
Announcement Date
|
2/3/20
|
8/5/20
|
2/1/21
|
8/6/21
|
1/31/22
|
1/31/22
|
4/28/22
|
8/5/22
|
8/5/22
|
10/31/22
|
1/31/23
|
1/31/23
|
4/28/23
|
8/7/23
|
8/7/23
|
10/31/23
|
1/31/24
|
1/31/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
13,186
|
24,723
|
27,918
|
13,495
|
24,773
|
39,840
|
74,664
|
123,318
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4,805
|
14,448
|
6,785
|
-8,852
|
20,003
|
42,133
|
49,309
|
78,417
|
ROE (net income / shareholders' equity)
|
20.4%
|
30.8%
|
40.8%
|
38.9%
|
50.8%
|
43.3%
|
49.3%
|
46.4%
|
ROA (Net income/ Total Assets)
|
17.8%
|
22.9%
|
26.4%
|
22.6%
|
28.3%
|
23%
|
24.9%
|
26.9%
|
Assets
1 |
33,395
|
47,207
|
73,002
|
110,018
|
163,215
|
236,989
|
336,188
|
392,828
|
Book Value Per Share
2 |
345.0
|
434.0
|
612.0
|
806.0
|
1,210
|
1,594
|
2,173
|
2,964
|
Cash Flow per Share
2 |
71.30
|
130.0
|
232.0
|
314.0
|
551.0
|
644.0
|
924.0
|
1,007
|
Capex
1 |
897
|
1,178
|
3,639
|
5,420
|
20,545
|
2,050
|
3,963
|
4,471
|
Capex / Sales
|
3.12%
|
2.77%
|
5.18%
|
6%
|
13.44%
|
1.01%
|
1.48%
|
1.37%
|
Announcement Date
|
8/7/19
|
8/5/20
|
8/6/21
|
8/5/22
|
8/7/23
|
-
|
-
|
-
|
Last Close Price
37,400
JPY Average target price
39,786
JPY Spread / Average Target +6.38% Consensus |