Market Closed -
Japan Exchange
02:00:00 2024-05-27 am EDT
|
5-day change
|
1st Jan Change
|
2,609
JPY
|
+1.42%
|
|
-0.55%
|
+16.45%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
712,317
|
530,297
|
841,851
|
943,897
|
897,787
|
1,363,485
|
-
|
-
|
Enterprise Value (EV)
1 |
712,317
|
530,297
|
841,851
|
943,897
|
897,787
|
1,376,586
|
1,363,485
|
1,363,485
|
P/E ratio
|
9.82
x
|
7.94
x
|
5.25
x
|
68.5
x
|
-6.92
x
|
14.2
x
|
13.3
x
|
10.6
x
|
Yield
|
3.61%
|
4.98%
|
3.23%
|
3.35%
|
3.78%
|
2.69%
|
3.17%
|
3.41%
|
Capitalization / Revenue
|
0.33
x
|
0.24
x
|
0.35
x
|
0.36
x
|
0.28
x
|
0.43
x
|
0.5
x
|
0.48
x
|
EV / Revenue
|
0.33
x
|
0.24
x
|
0.35
x
|
0.36
x
|
0.28
x
|
0.43
x
|
0.5
x
|
0.48
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
1,301,392
x
|
954,120
x
|
1,760,723
x
|
-2,257,635
x
|
-2,643,823
x
|
6,057,610
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
Price to Book
|
0.62
x
|
0.48
x
|
0.54
x
|
0.68
x
|
0.91
x
|
0.98
x
|
1.22
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
611,956
|
599,884
|
590,358
|
564,869
|
547,097
|
530,024
|
-
|
-
|
Reference price
2 |
1,164
|
884.0
|
1,426
|
1,671
|
1,641
|
2,572
|
2,572
|
2,572
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,140,162
|
2,197,928
|
2,413,953
|
2,614,377
|
3,214,110
|
3,207,991
|
2,719,100
|
2,866,975
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
147,856
|
125,422
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.91%
|
5.71%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
101,915
|
97,483
|
191,111
|
22,928
|
-103,972
|
135,080
|
150,050
|
171,090
|
Net income
1 |
72,825
|
67,103
|
162,316
|
14,180
|
-132,150
|
98,777
|
106,241
|
124,969
|
Net margin
|
3.4%
|
3.05%
|
6.72%
|
0.54%
|
-4.11%
|
3.08%
|
3.91%
|
4.36%
|
EPS
2 |
118.5
|
111.3
|
271.6
|
24.39
|
-237.3
|
183.1
|
193.4
|
242.0
|
Free Cash Flow
|
547,350
|
555,797
|
478,128
|
-418,091
|
-339,579
|
227,249
|
-
|
-
|
FCF margin
|
25.58%
|
25.29%
|
19.81%
|
-15.99%
|
-10.57%
|
7.08%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
751.6%
|
828.27%
|
294.57%
|
-
|
-
|
230.06%
|
-
|
-
|
Dividend per Share
2 |
42.00
|
44.00
|
46.00
|
56.00
|
62.00
|
70.00
|
81.60
|
87.75
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,088,979
|
1,166,416
|
537,729
|
1,107,806
|
578,352
|
928,219
|
752,315
|
744,492
|
1,496,807
|
623,895
|
-
|
788,847
|
-
|
1,500,020
|
862,259
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
51,089
|
128,745
|
-
|
49,776
|
32,691
|
-
|
-51,000
|
-
|
-130,058
|
-13,552
|
-
|
27,966
|
-
|
60,044
|
29,740
|
Net income
1 |
36,240
|
115,232
|
63,543
|
30,991
|
23,222
|
-40,033
|
-59,252
|
-89,062
|
-148,314
|
-19,278
|
35,442
|
18,977
|
24,064
|
43,041
|
21,768
|
Net margin
|
3.33%
|
9.88%
|
11.82%
|
2.8%
|
4.02%
|
-4.31%
|
-7.88%
|
-11.96%
|
-9.91%
|
-3.09%
|
-
|
2.41%
|
-
|
2.87%
|
2.52%
|
EPS
2 |
59.90
|
191.8
|
-
|
52.88
|
39.81
|
-
|
-105.8
|
-159.6
|
-265.4
|
-34.71
|
62.82
|
34.69
|
44.28
|
78.97
|
40.57
|
Dividend per Share
|
22.00
|
22.00
|
-
|
28.00
|
-
|
-
|
-
|
31.00
|
31.00
|
-
|
31.00
|
-
|
-
|
35.00
|
-
|
Announcement Date
|
11/14/19
|
11/13/20
|
11/12/21
|
11/12/21
|
2/14/22
|
5/13/22
|
8/10/22
|
11/14/22
|
11/14/22
|
2/14/23
|
5/15/23
|
8/10/23
|
11/14/23
|
11/14/23
|
2/14/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
547,350
|
555,797
|
478,128
|
-418,091
|
-339,579
|
227,249
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.3%
|
5.9%
|
12.2%
|
1%
|
-11.2%
|
8.3%
|
9.73%
|
11%
|
ROA (Net income/ Total Assets)
|
0.95%
|
0.78%
|
1.33%
|
0.32%
|
-0.43%
|
0.94%
|
-
|
-
|
Assets
1 |
7,695,681
|
8,644,509
|
12,236,873
|
4,437,213
|
30,822,876
|
10,501,712
|
-
|
-
|
Book Value Per Share
2 |
1,884
|
1,858
|
2,617
|
2,462
|
1,803
|
2,648
|
2,103
|
2,416
|
Cash Flow per Share
|
148.0
|
142.0
|
305.0
|
59.10
|
-199.0
|
222.0
|
-
|
-
|
Capex
|
29,608
|
35,300
|
22,357
|
21,209
|
31,948
|
35,505
|
-
|
-
|
Capex / Sales
|
1.38%
|
1.61%
|
0.93%
|
0.81%
|
0.99%
|
1.11%
|
-
|
-
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
Last Close Price
2,572
JPY Average target price
3,046
JPY Spread / Average Target +18.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.45% | 8.69B | | +8.91% | 105B | | +16.21% | 103B | | -9.26% | 86.61B | | +24.45% | 78.41B | | +21.57% | 34.8B | | +15.16% | 29.76B | | +13.12% | 29.6B | | -1.56% | 17.32B | | -12.75% | 14.63B |
Life Insurance
|