Real-time Estimate
Cboe BZX
02:50:48 2024-07-16 pm EDT
|
5-day change
|
1st Jan Change
|
4.385
USD
|
+1.27%
|
|
+2.21%
|
+27.47%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,721,046
|
8,700,973
|
-
|
-
|
Enterprise Value (EV)
1 |
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,721,046
|
8,700,973
|
8,700,973
|
8,700,973
|
P/E ratio
|
6.99
x
|
8.61
x
|
7.49
x
|
8.57
x
|
11.4
x
|
11.4
x
|
10.7
x
|
9.8
x
|
Yield
|
6.07%
|
4.69%
|
5.11%
|
4.53%
|
3.45%
|
3.43%
|
3.73%
|
4.06%
|
Capitalization / Revenue
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
0.88
x
|
3.09
x
|
2.93
x
|
2.81
x
|
EV / Revenue
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
0.88
x
|
3.09
x
|
2.93
x
|
2.81
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.37
x
|
0.44
x
|
0.44
x
|
0.52
x
|
0.75
x
|
0.82
x
|
0.8
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
2,536,075
|
2,535,266
|
2,534,622
|
2,534,277
|
2,534,815
|
2,534,510
|
-
|
-
|
Reference price
2 |
1,236
|
1,599
|
1,567
|
1,878
|
3,046
|
3,433
|
3,433
|
3,433
|
Announcement Date
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
2,062,219
|
2,198,693
|
2,252,469
|
2,278,405
|
8,744,458
|
2,817,191
|
2,971,466
|
3,094,323
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
661,982
|
797,731
|
851,259
|
805,296
|
1,036,888
|
1,048,147
|
1,128,851
|
1,228,327
|
Operating Margin
|
32.1%
|
36.28%
|
37.79%
|
35.34%
|
11.86%
|
37.21%
|
37.99%
|
39.7%
|
Earnings before Tax (EBT)
1 |
618,717
|
652,163
|
603,872
|
778,964
|
955,035
|
1,094,880
|
1,181,905
|
1,254,270
|
Net income
1 |
448,568
|
471,020
|
530,479
|
555,527
|
678,993
|
761,486
|
811,369
|
886,059
|
Net margin
|
21.75%
|
21.42%
|
23.55%
|
24.38%
|
7.76%
|
27.03%
|
27.31%
|
28.63%
|
EPS
2 |
176.8
|
185.8
|
209.3
|
219.2
|
267.9
|
301.7
|
320.2
|
350.3
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
75.00
|
75.00
|
80.00
|
85.00
|
105.0
|
117.9
|
128.2
|
139.2
|
Announcement Date
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
1,576,761
|
621,932
|
1,108,822
|
586,580
|
557,067
|
591,900
|
561,884
|
-
|
590,116
|
534,505
|
614,200
|
698,720
|
-
|
685,280
|
705,104
|
-
|
674,695
|
676,995
|
701,963
|
766,963
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
438,574
|
242,126
|
170,559
|
236,100
|
204,700
|
-
|
235,425
|
129,096
|
231,000
|
305,060
|
-
|
281,840
|
218,988
|
-
|
251,146
|
272,855
|
275,703
|
262,576
|
Operating Margin
|
-
|
-
|
39.55%
|
41.28%
|
30.62%
|
39.89%
|
36.43%
|
-
|
39.89%
|
24.15%
|
37.61%
|
43.66%
|
-
|
41.13%
|
31.06%
|
-
|
37.22%
|
40.3%
|
39.28%
|
34.24%
|
Earnings before Tax (EBT)
|
333,391
|
318,772
|
446,622
|
108,500
|
48,750
|
207,355
|
237,702
|
445,057
|
244,904
|
89,003
|
313,574
|
-
|
596,323
|
325,077
|
33,635
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
215,523
|
-
|
385,657
|
92,943
|
51,879
|
159,294
|
174,670
|
333,964
|
209,313
|
12,250
|
245,192
|
170,561
|
415,753
|
226,567
|
36,673
|
263,240
|
187,770
|
179,627
|
193,551
|
-
|
Net margin
|
13.67%
|
-
|
34.78%
|
15.84%
|
9.31%
|
26.91%
|
31.09%
|
-
|
35.47%
|
2.29%
|
39.92%
|
24.41%
|
-
|
33.06%
|
5.2%
|
-
|
27.83%
|
26.53%
|
27.57%
|
-
|
EPS
2 |
84.99
|
-
|
152.1
|
36.70
|
20.45
|
62.85
|
68.92
|
131.8
|
82.59
|
4.800
|
96.75
|
67.28
|
164.0
|
89.38
|
14.47
|
-
|
69.56
|
74.73
|
75.49
|
67.57
|
Dividend per Share
|
37.50
|
37.50
|
40.00
|
-
|
40.00
|
-
|
-
|
42.50
|
-
|
42.50
|
-
|
50.00
|
50.00
|
-
|
55.00
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/20
|
5/14/21
|
11/12/21
|
2/2/22
|
5/13/22
|
7/29/22
|
11/14/22
|
11/14/22
|
2/2/23
|
5/15/23
|
7/31/23
|
11/13/23
|
11/13/23
|
2/2/24
|
5/15/24
|
5/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.1%
|
5.2%
|
5.7%
|
6.1%
|
7%
|
7.52%
|
7.82%
|
8.02%
|
ROA (Net income/ Total Assets)
|
0.31%
|
0.24%
|
0.24%
|
0.32%
|
0.34%
|
0.31%
|
0.32%
|
0.35%
|
Assets
1 |
146,075,290
|
193,326,219
|
219,188,084
|
172,835,231
|
197,939,830
|
246,971,244
|
262,737,247
|
256,828,764
|
Book Value Per Share
2 |
3,373
|
3,651
|
3,581
|
3,604
|
4,037
|
4,173
|
4,344
|
4,524
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
5/15/24
|
-
|
-
|
-
|
Last Close Price
3,433
JPY Average target price
3,455
JPY Spread / Average Target +0.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.89% | 598B | | +31.42% | 328B | | +14.40% | 280B | | +21.86% | 196B | | +17.63% | 183B | | +16.78% | 179B | | +4.48% | 157B | | +12.99% | 157B | | +18.46% | 150B |
Other Banks
|