Delayed
Japan Exchange
01:57:33 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
3,285
JPY
|
+1.30%
|
|
-0.76%
|
+1.70%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,724,588
|
852,007
|
1,737,026
|
1,998,946
|
2,873,054
|
2,986,928
|
-
|
-
|
Enterprise Value (EV)
1 |
3,913,728
|
3,051,289
|
3,936,792
|
4,101,246
|
4,901,994
|
3,377,556
|
5,139,459
|
4,834,916
|
P/E ratio
|
6.93
x
|
-1.97
x
|
-53.6
x
|
3.14
x
|
4.14
x
|
6.15
x
|
6.37
x
|
5.06
x
|
Yield
|
4.09%
|
1.08%
|
0.53%
|
7.37%
|
5.77%
|
4.93%
|
4.93%
|
5.65%
|
Capitalization / Revenue
|
0.28
x
|
0.14
x
|
0.36
x
|
0.29
x
|
0.36
x
|
0.38
x
|
0.32
x
|
0.3
x
|
EV / Revenue
|
0.63
x
|
0.52
x
|
0.82
x
|
0.6
x
|
0.61
x
|
0.38
x
|
0.56
x
|
0.49
x
|
EV / EBITDA
|
5.81
x
|
272
x
|
9.82
x
|
3.18
x
|
4.01
x
|
2.96
x
|
4.48
x
|
3.55
x
|
EV / FCF
|
55.5
x
|
20.5
x
|
278
x
|
17.3
x
|
25.6
x
|
-62.3
x
|
-8.85
x
|
11.1
x
|
FCF Yield
|
1.8%
|
4.87%
|
0.36%
|
5.77%
|
3.9%
|
-1.61%
|
-11.3%
|
8.99%
|
Price to Book
|
0.56
x
|
0.32
x
|
0.63
x
|
0.58
x
|
0.69
x
|
0.71
x
|
0.59
x
|
0.57
x
|
Nbr of stocks (in thousands)
|
882,594
|
920,690
|
920,767
|
920,749
|
920,851
|
921,039
|
-
|
-
|
Reference price
2 |
1,954
|
925.4
|
1,886
|
2,171
|
3,120
|
3,243
|
3,243
|
3,243
|
Announcement Date
|
5/9/19
|
5/8/20
|
5/7/21
|
5/10/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,177,947
|
5,921,525
|
4,829,272
|
6,808,890
|
7,975,586
|
8,868,097
|
9,197,051
|
9,873,119
|
EBITDA
1 |
673,727
|
11,220
|
400,900
|
1,290,200
|
1,223,817
|
1,141,664
|
1,146,076
|
1,362,791
|
EBIT
1 |
265,111
|
-406,119
|
11,381
|
840,901
|
883,646
|
778,662
|
690,822
|
904,879
|
Operating Margin
|
4.29%
|
-6.86%
|
0.24%
|
12.35%
|
11.08%
|
8.78%
|
7.51%
|
9.17%
|
Earnings before Tax (EBT)
1 |
248,769
|
-423,572
|
-8,656
|
816,583
|
866,849
|
763,972
|
642,548
|
848,235
|
Net income
1 |
251,169
|
-431,513
|
-32,432
|
637,321
|
694,016
|
549,372
|
478,906
|
581,277
|
Net margin
|
4.07%
|
-7.29%
|
-0.67%
|
9.36%
|
8.7%
|
6.19%
|
5.21%
|
5.89%
|
EPS
2 |
281.8
|
-468.7
|
-35.22
|
692.2
|
753.7
|
596.6
|
509.2
|
641.0
|
Free Cash Flow
1 |
70,536
|
148,703
|
14,150
|
236,700
|
191,256
|
-83,916
|
-580,760
|
434,540
|
FCF margin
|
1.14%
|
2.51%
|
0.29%
|
3.48%
|
2.4%
|
-0.93%
|
-6.31%
|
4.4%
|
FCF Conversion (EBITDA)
|
10.47%
|
1,325.34%
|
3.53%
|
18.35%
|
15.63%
|
-
|
-
|
31.89%
|
FCF Conversion (Net income)
|
28.08%
|
-
|
-
|
37.14%
|
27.56%
|
-
|
-
|
74.76%
|
Dividend per Share
2 |
80.00
|
10.00
|
10.00
|
160.0
|
180.0
|
160.0
|
160.0
|
183.3
|
Announcement Date
|
5/9/19
|
5/8/20
|
5/7/21
|
5/10/22
|
5/10/23
|
5/9/24
|
-
|
-
|
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
|
---|
Net sales
1 |
3,047,183
|
2,241,992
|
2,587,280
|
1,660,792
|
3,163,943
|
1,778,538
|
1,866,409
|
3,644,947
|
1,919,181
|
1,955,225
|
3,874,406
|
2,087,276
|
2,013,904
|
4,101,180
|
2,199,786
|
2,212,635
|
4,412,421
|
2,229,395
|
2,226,281
|
4,455,676
|
2,242,660
|
2,424,726
|
4,906,500
|
2,326,735
|
2,638,545
|
5,572,500
|
EBITDA
1 |
-
|
-
|
-
|
342,200
|
-
|
350,100
|
300,800
|
-
|
420,432
|
286,500
|
-
|
305,900
|
210,957
|
-
|
335,998
|
-
|
-
|
290,200
|
254,344
|
-
|
338,285
|
347,605
|
-
|
350,434
|
162,387
|
-
|
EBIT
1 |
73,100
|
-148,810
|
160,191
|
172,057
|
428,398
|
299,738
|
112,765
|
-
|
338,873
|
202,879
|
541,752
|
220,092
|
121,802
|
341,894
|
248,700
|
175,094
|
423,794
|
194,889
|
159,979
|
-
|
200,000
|
180,000
|
-
|
210,000
|
140,000
|
-
|
Operating Margin
|
2.4%
|
-6.64%
|
6.19%
|
10.36%
|
13.54%
|
16.85%
|
6.04%
|
-
|
17.66%
|
10.38%
|
13.98%
|
10.54%
|
6.05%
|
8.34%
|
11.31%
|
7.91%
|
9.6%
|
8.74%
|
7.19%
|
-
|
8.92%
|
7.42%
|
-
|
9.03%
|
5.31%
|
-
|
Earnings before Tax (EBT)
1 |
64,471
|
-159,678
|
151,022
|
165,518
|
415,900
|
293,875
|
106,808
|
-
|
334,014
|
198,493
|
532,507
|
215,774
|
118,568
|
-
|
244,793
|
171,249
|
416,042
|
192,043
|
155,887
|
-
|
195,000
|
175,000
|
-
|
205,000
|
135,000
|
-
|
Net income
1 |
38,750
|
-191,164
|
158,732
|
136,598
|
298,727
|
209,167
|
129,427
|
-
|
230,972
|
141,400
|
372,372
|
144,772
|
176,872
|
-
|
177,064
|
123,171
|
300,235
|
140,679
|
108,458
|
-
|
117,305
|
119,307
|
-
|
119,898
|
151,042
|
-
|
Net margin
|
1.27%
|
-8.53%
|
6.14%
|
8.22%
|
9.44%
|
11.76%
|
6.93%
|
-
|
12.03%
|
7.23%
|
9.61%
|
6.94%
|
8.78%
|
-
|
8.05%
|
5.57%
|
6.8%
|
6.31%
|
4.87%
|
-
|
5.23%
|
4.92%
|
-
|
5.15%
|
5.72%
|
-
|
EPS
2 |
42.09
|
-207.6
|
172.4
|
148.4
|
324.4
|
227.2
|
140.6
|
-
|
250.8
|
153.6
|
404.4
|
157.2
|
192.1
|
-
|
192.3
|
133.8
|
326.0
|
152.8
|
117.8
|
-
|
113.6
|
118.0
|
-
|
119.2
|
208.6
|
-
|
Dividend per Share
2 |
10.00
|
-
|
-
|
70.00
|
70.00
|
-
|
90.00
|
-
|
-
|
90.00
|
90.00
|
-
|
90.00
|
-
|
-
|
75.00
|
75.00
|
-
|
85.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/1/19
|
11/6/20
|
5/7/21
|
11/2/21
|
11/2/21
|
2/3/22
|
5/10/22
|
5/10/22
|
8/4/22
|
11/1/22
|
11/1/22
|
2/9/23
|
5/10/23
|
5/10/23
|
8/4/23
|
11/1/23
|
11/1/23
|
2/7/24
|
5/9/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,189,140
|
2,199,282
|
2,199,766
|
2,102,300
|
2,028,940
|
2,239,194
|
2,152,531
|
1,847,988
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.249
x
|
196
x
|
5.487
x
|
1.629
x
|
1.658
x
|
1.972
x
|
1.878
x
|
1.356
x
|
Free Cash Flow
1 |
70,536
|
148,703
|
14,150
|
236,700
|
191,256
|
-83,916
|
-580,760
|
434,540
|
ROE (net income / shareholders' equity)
|
7.9%
|
-14.7%
|
-1.2%
|
20.5%
|
18.1%
|
12.3%
|
9.45%
|
11.5%
|
ROA (Net income/ Total Assets)
|
3.18%
|
-5.47%
|
-0.12%
|
10%
|
9.46%
|
7.53%
|
5%
|
6.27%
|
Assets
1 |
7,896,435
|
7,892,486
|
28,135,681
|
6,371,114
|
7,333,453
|
7,292,291
|
9,578,122
|
9,275,688
|
Book Value Per Share
2 |
3,510
|
2,869
|
2,998
|
3,765
|
4,541
|
5,187
|
5,460
|
5,730
|
Cash Flow per Share
2 |
740.0
|
-15.40
|
281.0
|
1,051
|
1,123
|
991.0
|
706.0
|
952.0
|
Capex
1 |
438,758
|
460,555
|
459,811
|
466,902
|
470,018
|
443,598
|
470,731
|
512,284
|
Capex / Sales
|
7.1%
|
7.78%
|
9.52%
|
6.86%
|
5.89%
|
4.93%
|
5.12%
|
5.19%
|
Announcement Date
|
5/9/19
|
5/8/20
|
5/7/21
|
5/10/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Last Close Price
3,243
JPY Average target price
4,160
JPY Spread / Average Target +28.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.70% | 19.24B | | -0.35% | 41.58B | | +20.00% | 24.81B | | -19.42% | 22.67B | | +14.27% | 21.21B | | +4.66% | 9.27B | | -23.23% | 8.4B | | -13.52% | 8.4B | | +34.86% | 8.09B | | +1.31% | 7.88B |
Other Steel
|