Delayed
Japan Exchange
02:00:00 2024-07-10 am EDT
|
5-day change
|
1st Jan Change
|
2,119
JPY
|
-1.67%
|
|
-0.42%
|
+27.80%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
51,173
|
54,367
|
46,068
|
54,215
|
112,373
|
106,820
|
-
|
Enterprise Value (EV)
1 |
45,085
|
49,163
|
46,468
|
56,943
|
105,068
|
106,820
|
106,820
|
P/E ratio
|
-733
x
|
17.2
x
|
184
x
|
14.3
x
|
11.4
x
|
11.6
x
|
13.9
x
|
Yield
|
3.87%
|
3.42%
|
3.87%
|
3.2%
|
3.53%
|
3.48%
|
2.92%
|
Capitalization / Revenue
|
0.58
x
|
0.66
x
|
0.55
x
|
0.54
x
|
0.97
x
|
0.93
x
|
0.92
x
|
EV / Revenue
|
0.58
x
|
0.66
x
|
0.55
x
|
0.54
x
|
0.97
x
|
0.93
x
|
0.92
x
|
EV / EBITDA
|
9.05
x
|
6.36
x
|
16.8
x
|
9.88
x
|
8.13
x
|
8.76
x
|
8.48
x
|
EV / FCF
|
22.3
x
|
9.62
x
|
-555
x
|
99.8
x
|
10.6
x
|
13.7
x
|
14
x
|
FCF Yield
|
4.48%
|
10.4%
|
-0.18%
|
1%
|
9.42%
|
7.32%
|
7.13%
|
Price to Book
|
0.88
x
|
0.95
x
|
0.83
x
|
0.93
x
|
1.59
x
|
1.54
x
|
1.45
x
|
Nbr of stocks (in thousands)
|
58,217
|
54,640
|
50,960
|
49,511
|
49,569
|
49,568
|
-
|
Reference price
2 |
879.0
|
995.0
|
904.0
|
1,095
|
2,267
|
2,155
|
2,155
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
87,729
|
82,442
|
84,295
|
99,481
|
116,174
|
114,800
|
115,600
|
EBITDA
1 |
5,657
|
8,549
|
2,742
|
5,490
|
13,826
|
12,200
|
12,600
|
EBIT
1 |
3,498
|
6,506
|
687
|
3,887
|
12,185
|
10,500
|
10,900
|
Operating Margin
|
3.99%
|
7.89%
|
0.81%
|
3.91%
|
10.49%
|
9.15%
|
9.43%
|
Earnings before Tax (EBT)
1 |
1,343
|
6,235
|
1,615
|
5,228
|
12,601
|
13,600
|
11,500
|
Net income
1 |
-71
|
3,279
|
257
|
3,848
|
9,892
|
9,100
|
7,600
|
Net margin
|
-0.08%
|
3.98%
|
0.3%
|
3.87%
|
8.51%
|
7.93%
|
6.57%
|
EPS
2 |
-1.200
|
57.69
|
4.920
|
76.69
|
199.6
|
185.8
|
155.2
|
Free Cash Flow
1 |
2,292
|
5,651
|
-83
|
543
|
10,591
|
7,822
|
7,617
|
FCF margin
|
2.61%
|
6.85%
|
-0.1%
|
0.55%
|
9.12%
|
6.81%
|
6.59%
|
FCF Conversion (EBITDA)
|
40.52%
|
66.1%
|
-
|
9.89%
|
76.6%
|
64.11%
|
60.45%
|
FCF Conversion (Net income)
|
-
|
172.34%
|
-
|
14.11%
|
107.07%
|
85.96%
|
100.22%
|
Dividend per Share
2 |
34.00
|
34.00
|
35.00
|
35.00
|
80.00
|
75.00
|
63.00
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
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 |
39,857
|
40,969
|
21,174
|
22,152
|
21,245
|
23,223
|
44,468
|
26,513
|
28,500
|
26,489
|
28,889
|
55,378
|
30,762
|
30,034
|
27,900
|
29,200
|
28,700
|
29,000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,283
|
1,092
|
-230
|
-175
|
-450
|
684
|
234
|
1,444
|
2,209
|
2,074
|
3,055
|
5,129
|
3,922
|
3,134
|
2,300
|
2,800
|
2,600
|
2,800
|
Operating Margin
|
8.24%
|
2.67%
|
-1.09%
|
-0.79%
|
-2.12%
|
2.95%
|
0.53%
|
5.45%
|
7.75%
|
7.83%
|
10.57%
|
9.26%
|
12.75%
|
10.43%
|
8.24%
|
9.59%
|
9.06%
|
9.66%
|
Earnings before Tax (EBT)
|
3,305
|
1,615
|
30
|
-
|
-181
|
942
|
761
|
2,695
|
-
|
2,448
|
3,450
|
5,898
|
4,379
|
2,324
|
-
|
-
|
-
|
-
|
Net income
1 |
2,131
|
946
|
-486
|
-203
|
-461
|
430
|
-31
|
2,107
|
1,772
|
1,729
|
2,687
|
4,416
|
3,259
|
2,217
|
2,800
|
2,150
|
2,000
|
2,150
|
Net margin
|
5.35%
|
2.31%
|
-2.3%
|
-0.92%
|
-2.17%
|
1.85%
|
-0.07%
|
7.95%
|
6.22%
|
6.53%
|
9.3%
|
7.97%
|
10.59%
|
7.38%
|
10.04%
|
7.36%
|
6.97%
|
7.41%
|
EPS
|
36.71
|
17.81
|
-9.070
|
-
|
-9.120
|
-
|
-0.6200
|
41.85
|
-
|
34.90
|
-
|
89.11
|
65.76
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
17.00
|
17.00
|
-
|
-
|
-
|
-
|
17.00
|
-
|
-
|
-
|
-
|
34.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/30/20
|
10/29/21
|
1/31/22
|
5/11/22
|
7/29/22
|
10/31/22
|
10/31/22
|
1/31/23
|
5/10/23
|
7/31/23
|
10/31/23
|
10/31/23
|
1/31/24
|
5/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
400
|
2,728
|
-
|
-
|
-
|
Net Cash position
|
6,088
|
5,204
|
-
|
-
|
7,305
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1459
x
|
0.4969
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,292
|
5,651
|
-83
|
543
|
10,591
|
7,822
|
7,617
|
ROE (net income / shareholders' equity)
|
-0.1%
|
5.7%
|
0.5%
|
6.8%
|
15.4%
|
13.8%
|
10.7%
|
ROA (Net income/ Total Assets)
|
3.7%
|
6.09%
|
0.97%
|
4%
|
10.6%
|
9.2%
|
9.1%
|
Assets
1 |
-1,921
|
53,860
|
26,569
|
96,118
|
93,092
|
98,913
|
83,516
|
Book Value Per Share
2 |
999.0
|
1,050
|
1,089
|
1,174
|
1,423
|
1,402
|
1,488
|
Cash Flow per Share
2 |
35.10
|
92.70
|
44.20
|
109.0
|
233.0
|
221.0
|
190.0
|
Capex
1 |
2,320
|
1,478
|
1,252
|
1,703
|
1,797
|
1,400
|
1,400
|
Capex / Sales
|
2.64%
|
1.79%
|
1.49%
|
1.71%
|
1.55%
|
1.22%
|
1.21%
|
Announcement Date
|
5/11/20
|
5/11/21
|
5/11/22
|
5/10/23
|
5/9/24
|
-
|
-
|
Last Close Price
2,155
JPY Average target price
1,800
JPY Spread / Average Target -16.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.80% | 662M | | -4.16% | 75.82B | | -13.54% | 33.37B | | -10.66% | 14.49B | | -6.92% | 13.38B | | -24.91% | 10.38B | | -0.09% | 7.49B | | -14.85% | 7.17B | | +5.48% | 3.19B | | -27.22% | 2.51B |
Paint & Coating
|