Market Closed -
Japan Exchange
02:00:00 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
1,564
JPY
|
+0.64%
|
|
-1.70%
|
+29.05%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,107,381
|
5,188,021
|
7,600,186
|
9,590,952
|
9,966,660
|
18,333,895
|
-
|
-
|
Enterprise Value (EV)
1 |
7,107,381
|
5,188,021
|
7,600,186
|
9,590,952
|
9,966,660
|
18,427,799
|
18,333,895
|
18,333,895
|
P/E ratio
|
8.22
x
|
9.84
x
|
9.78
x
|
8.6
x
|
9.35
x
|
12.5
x
|
12
x
|
10.8
x
|
Yield
|
4%
|
6.2%
|
4.23%
|
3.68%
|
3.77%
|
2.63%
|
3.2%
|
3.41%
|
Capitalization / Revenue
|
1.91
x
|
1.3
x
|
1.26
x
|
1.58
x
|
2.21
x
|
3.89
x
|
3.73
x
|
3.55
x
|
EV / Revenue
|
1.91
x
|
1.3
x
|
1.26
x
|
1.58
x
|
2.21
x
|
3.89
x
|
3.73
x
|
3.55
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.44
x
|
0.32
x
|
0.45
x
|
0.56
x
|
0.59
x
|
0.93
x
|
0.93
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
12,922,510
|
12,873,502
|
12,844,661
|
12,614,694
|
11,754,523
|
11,726,188
|
-
|
-
|
Reference price
2 |
550.0
|
403.0
|
591.7
|
760.3
|
847.9
|
1,564
|
1,564
|
1,564
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/15/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,725,720
|
3,986,304
|
6,025,336
|
6,075,887
|
4,503,000
|
4,732,524
|
4,916,803
|
5,164,413
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,078,582
|
1,184,445
|
1,248,400
|
1,216,700
|
1,594,200
|
1,843,772
|
1,924,267
|
2,041,150
|
Operating Margin
|
28.95%
|
29.71%
|
20.72%
|
20.03%
|
35.4%
|
38.96%
|
39.14%
|
39.52%
|
Earnings before Tax (EBT)
1 |
1,145,327
|
829,443
|
1,042,036
|
1,489,857
|
1,569,923
|
2,050,104
|
2,267,400
|
2,232,107
|
Net income
1 |
872,689
|
528,151
|
777,018
|
1,130,840
|
1,116,496
|
1,490,781
|
1,494,486
|
1,613,033
|
Net margin
|
23.42%
|
13.25%
|
12.9%
|
18.61%
|
24.79%
|
31.5%
|
30.4%
|
31.23%
|
EPS
2 |
66.91
|
40.95
|
60.49
|
88.45
|
90.73
|
124.6
|
129.8
|
144.9
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
22.00
|
25.00
|
25.00
|
28.00
|
32.00
|
41.00
|
50.00
|
53.36
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/15/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
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
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
3,585,298
|
-
|
3,139,256
|
1,454,692
|
2,958,419
|
1,404,499
|
1,712,969
|
1,124,813
|
3,189,404
|
4,314,217
|
2,479,550
|
923,000
|
1,241,301
|
1,246,119
|
-
|
2,842,013
|
1,113,398
|
1,111,312
|
1,263,976
|
1,206,805
|
1,306,516
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
740,455
|
354,048
|
637,500
|
295,530
|
283,670
|
425,185
|
-4,253
|
-
|
486,247
|
212,680
|
556,609
|
538,720
|
-
|
424,935
|
323,508
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
23.59%
|
24.34%
|
21.55%
|
21.04%
|
16.56%
|
37.8%
|
-0.13%
|
-
|
19.61%
|
23.04%
|
44.84%
|
43.23%
|
-
|
14.95%
|
29.06%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
786,104
|
-
|
572,619
|
559,171
|
1,055,941
|
400,266
|
33,650
|
241,043
|
292,701
|
533,744
|
250,621
|
785,558
|
703,061
|
-
|
1,237,093
|
523,619
|
289,392
|
-
|
-
|
-
|
-
|
Net income
1 |
609,958
|
-
|
400,826
|
398,351
|
781,433
|
288,965
|
60,442
|
113,685
|
117,406
|
231,091
|
112,084
|
767,999
|
558,389
|
368,892
|
927,281
|
370,635
|
192,865
|
334,378
|
397,542
|
473,919
|
-
|
Net margin
|
17.01%
|
-
|
12.77%
|
27.38%
|
26.41%
|
20.57%
|
3.53%
|
10.11%
|
3.68%
|
5.36%
|
4.52%
|
83.21%
|
44.98%
|
29.6%
|
-
|
13.04%
|
17.32%
|
30.09%
|
31.45%
|
39.27%
|
-
|
EPS
2 |
47.20
|
-
|
31.21
|
31.03
|
60.87
|
22.57
|
5.010
|
9.030
|
9.470
|
18.50
|
9.190
|
63.04
|
46.44
|
30.67
|
77.11
|
30.93
|
16.61
|
25.86
|
35.50
|
33.83
|
29.37
|
Dividend per Share
2 |
12.50
|
12.50
|
12.50
|
13.50
|
13.50
|
-
|
14.50
|
-
|
-
|
16.00
|
-
|
16.00
|
-
|
20.50
|
20.50
|
-
|
20.50
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/13/19
|
5/15/20
|
11/13/20
|
11/15/21
|
11/15/21
|
2/2/22
|
5/16/22
|
8/2/22
|
11/14/22
|
11/14/22
|
2/2/23
|
5/15/23
|
8/1/23
|
11/14/23
|
11/14/23
|
2/5/24
|
5/15/24
|
-
|
-
|
-
|
-
|
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)
|
5.4%
|
3.3%
|
4.7%
|
6.7%
|
6.5%
|
8.1%
|
7.89%
|
8.42%
|
ROA (Net income/ Total Assets)
|
0.44%
|
0.38%
|
0.3%
|
0.42%
|
0.27%
|
0.54%
|
0.43%
|
0.49%
|
Assets
1 |
200,061,668
|
138,411,604
|
256,661,822
|
269,613,523
|
415,951,121
|
276,901,259
|
347,554,986
|
332,584,192
|
Book Value Per Share
2 |
1,252
|
1,245
|
1,308
|
1,350
|
1,433
|
1,670
|
1,686
|
1,785
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/17/21
|
5/16/22
|
5/15/23
|
5/15/24
|
-
|
-
|
Last Close Price
1,564
JPY Average target price
1,714
JPY Spread / Average Target +9.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +29.05% | 116B | | +15.77% | 569B | | +8.80% | 163B | | +16.34% | 311B | | +23.04% | 258B | | +21.25% | 212B | | +25.81% | 191B | | +31.21% | 174B | | +7.22% | 150B | | +7.99% | 135B |
Other Banks
|