Market Closed -
Japan Exchange
02:00:00 2024-06-12 am EDT
|
5-day change
|
1st Jan Change
|
1,016
JPY
|
-1.98%
|
|
-0.20%
|
+41.87%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,111,178
|
746,970
|
1,067,415
|
1,255,878
|
1,510,024
|
2,401,972
|
-
|
-
|
Enterprise Value (EV)
1 |
1,111,178
|
746,970
|
1,067,415
|
1,255,878
|
1,510,024
|
2,213,647
|
2,401,972
|
2,401,972
|
P/E ratio
|
6.34
x
|
4.91
x
|
8.58
x
|
11.5
x
|
9.48
x
|
14
x
|
14.2
x
|
12.5
x
|
Yield
|
4.38%
|
6.46%
|
4.52%
|
4.01%
|
3.28%
|
2.32%
|
2.26%
|
2.58%
|
Capitalization / Revenue
|
1.72
x
|
1.13
x
|
1.67
x
|
1.49
x
|
1.74
x
|
2.35
x
|
3.56
x
|
3.36
x
|
EV / Revenue
|
1.72
x
|
1.13
x
|
1.67
x
|
1.49
x
|
1.74
x
|
2.35
x
|
3.56
x
|
3.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.53
x
|
0.36
x
|
0.46
x
|
0.51
x
|
0.6
x
|
0.8
x
|
0.86
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
2,316,403
|
2,296,956
|
2,296,503
|
2,396,256
|
2,361,257
|
2,316,270
|
-
|
-
|
Reference price
2 |
479.7
|
325.2
|
464.8
|
524.1
|
639.5
|
1,037
|
1,037
|
1,037
|
Announcement Date
|
5/10/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
644,173
|
658,678
|
639,121
|
844,700
|
867,974
|
941,663
|
675,250
|
715,157
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
225,694
|
241,999
|
224,023
|
186,072
|
195,743
|
211,387
|
249,020
|
293,000
|
Operating Margin
|
35.04%
|
36.74%
|
35.05%
|
22.03%
|
22.55%
|
22.45%
|
36.88%
|
40.97%
|
Earnings before Tax (EBT)
1 |
238,606
|
212,177
|
184,316
|
155,662
|
225,047
|
223,004
|
241,953
|
274,599
|
Net income
1 |
175,162
|
152,426
|
124,481
|
109,974
|
160,400
|
158,930
|
167,933
|
189,772
|
Net margin
|
27.19%
|
23.14%
|
19.48%
|
13.02%
|
18.48%
|
16.88%
|
24.87%
|
26.54%
|
EPS
2 |
75.63
|
66.27
|
54.19
|
45.42
|
67.49
|
67.78
|
72.85
|
82.73
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
21.00
|
21.00
|
21.00
|
21.00
|
21.00
|
22.00
|
23.46
|
26.71
|
Announcement Date
|
5/10/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
430,933
|
381,925
|
257,196
|
174,224
|
-
|
152,901
|
278,606
|
205,959
|
-
|
435,587
|
210,533
|
221,854
|
207,218
|
-
|
443,570
|
224,191
|
273,902
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
111,129
|
112,894
|
71,694
|
116,847
|
50,000
|
18,972
|
-
|
55,376
|
-
|
41,374
|
65,573
|
51,735
|
55,805
|
-
|
47,900
|
55,990
|
52,006
|
54,203
|
49,352
|
-
|
Operating Margin
|
-
|
29.1%
|
43.89%
|
41.15%
|
-
|
32.7%
|
6.81%
|
-
|
-
|
-
|
19.65%
|
29.56%
|
24.97%
|
-
|
-
|
21.37%
|
20.44%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
112,282
|
84,236
|
100,080
|
67,303
|
116,394
|
62,806
|
-23,538
|
46,457
|
-
|
115,248
|
58,299
|
51,500
|
46,940
|
-
|
113,981
|
44,691
|
64,332
|
-
|
-
|
-
|
-
|
Net income
1 |
76,977
|
56,395
|
68,086
|
46,607
|
80,837
|
45,663
|
-16,526
|
33,910
|
48,767
|
82,677
|
41,057
|
36,666
|
35,406
|
47,103
|
82,509
|
31,616
|
44,805
|
40,113
|
47,168
|
38,303
|
-
|
Net margin
|
17.86%
|
14.77%
|
26.47%
|
26.75%
|
-
|
29.86%
|
-5.93%
|
16.46%
|
-
|
18.98%
|
19.5%
|
16.53%
|
17.09%
|
-
|
18.6%
|
14.1%
|
16.36%
|
-
|
-
|
-
|
-
|
EPS
2 |
33.42
|
24.54
|
-
|
19.22
|
33.10
|
18.93
|
-6.610
|
14.23
|
20.46
|
34.69
|
17.27
|
15.53
|
15.01
|
20.05
|
35.06
|
13.52
|
19.20
|
17.29
|
19.96
|
16.96
|
17.93
|
Dividend per Share
2 |
10.50
|
10.50
|
-
|
-
|
10.50
|
-
|
10.50
|
-
|
-
|
10.50
|
-
|
10.50
|
-
|
-
|
11.00
|
-
|
11.00
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/8/19
|
11/10/20
|
5/11/21
|
11/9/21
|
11/9/21
|
1/31/22
|
5/12/22
|
7/29/22
|
11/11/22
|
11/11/22
|
1/31/23
|
5/12/23
|
7/31/23
|
11/10/23
|
11/10/23
|
1/31/24
|
5/14/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.3%
|
7.3%
|
5.7%
|
4.6%
|
6.5%
|
6%
|
6.37%
|
6.72%
|
ROA (Net income/ Total Assets)
|
0.37%
|
0.36%
|
0.28%
|
0.21%
|
0.3%
|
0.3%
|
0.24%
|
0.24%
|
Assets
1 |
47,175,330
|
42,543,820
|
43,743,543
|
52,588,944
|
53,879,745
|
53,803,446
|
70,729,348
|
78,809,142
|
Book Value Per Share
2 |
911.0
|
905.0
|
1,009
|
1,025
|
1,065
|
1,185
|
1,201
|
1,257
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/10/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/12/23
|
5/14/24
|
-
|
-
|
Last Close Price
1,037
JPY Average target price
1,004
JPY Spread / Average Target -3.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +41.87% | 15.27B | | +14.26% | 558B | | +15.41% | 304B | | +13.09% | 251B | | +16.07% | 199B | | +18.06% | 180B | | +24.16% | 170B | | +7.73% | 159B | | +8.13% | 149B | | -7.90% | 142B |
Other Banks
|