Market Closed -
Japan Exchange
02:00:00 2024-05-20 am EDT
|
5-day change
|
1st Jan Change
|
1,665
JPY
|
+1.52%
|
|
+0.60%
|
-3.70%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
134,959
|
86,945
|
101,361
|
135,616
|
151,474
|
181,826
|
-
|
-
|
Enterprise Value (EV)
1 |
74,785
|
20,199
|
44,447
|
68,055
|
66,796
|
182,078
|
61,748
|
54,093
|
P/E ratio
|
8.74
x
|
6.53
x
|
17.6
x
|
4.31
x
|
5.01
x
|
6.56
x
|
7.54
x
|
7.74
x
|
Yield
|
1.35%
|
2.22%
|
1.89%
|
2.15%
|
2.93%
|
3%
|
3%
|
3.1%
|
Capitalization / Revenue
|
0.65
x
|
0.48
x
|
0.72
x
|
0.5
x
|
0.42
x
|
0.5
x
|
0.49
x
|
0.48
x
|
EV / Revenue
|
0.36
x
|
0.11
x
|
0.31
x
|
0.25
x
|
0.18
x
|
0.5
x
|
0.17
x
|
0.14
x
|
EV / EBITDA
|
3.62
x
|
0.89
x
|
4.65
x
|
1.88
x
|
1.55
x
|
1.88
x
|
1.56
x
|
1.35
x
|
EV / FCF
|
6.32
x
|
1.38
x
|
-32.5
x
|
3.95
x
|
2.53
x
|
2.92
x
|
5.55
x
|
2.55
x
|
FCF Yield
|
15.8%
|
72.2%
|
-3.08%
|
25.3%
|
39.6%
|
34.2%
|
18%
|
39.1%
|
Price to Book
|
1.04
x
|
0.67
x
|
0.77
x
|
0.85
x
|
0.84
x
|
0.89
x
|
0.83
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
140,290
|
128,618
|
119,671
|
116,508
|
110,889
|
109,205
|
-
|
-
|
Reference price
2 |
962.0
|
676.0
|
847.0
|
1,164
|
1,366
|
1,665
|
1,665
|
1,665
|
Announcement Date
|
4/23/19
|
4/30/20
|
4/23/21
|
4/22/22
|
4/21/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
207,109
|
179,924
|
141,448
|
270,883
|
361,245
|
367,242
|
372,291
|
379,881
|
EBITDA
1 |
20,653
|
22,657
|
9,558
|
36,273
|
43,095
|
42,250
|
39,598
|
40,038
|
EBIT
1 |
16,027
|
17,360
|
3,995
|
31,773
|
38,063
|
38,066
|
33,684
|
33,185
|
Operating Margin
|
7.74%
|
9.65%
|
2.82%
|
11.73%
|
10.54%
|
10.37%
|
9.05%
|
8.74%
|
Earnings before Tax (EBT)
1 |
16,367
|
16,357
|
4,293
|
32,881
|
38,656
|
39,768
|
34,449
|
33,398
|
Net income
1 |
15,444
|
13,795
|
5,889
|
31,937
|
30,848
|
27,958
|
24,057
|
23,341
|
Net margin
|
7.46%
|
7.67%
|
4.16%
|
11.79%
|
8.54%
|
7.61%
|
6.46%
|
6.14%
|
EPS
2 |
110.0
|
103.4
|
48.04
|
269.8
|
272.4
|
253.5
|
220.9
|
215.1
|
Free Cash Flow
1 |
11,840
|
14,585
|
-1,367
|
17,237
|
26,436
|
27,226
|
11,135
|
21,173
|
FCF margin
|
5.72%
|
8.11%
|
-0.97%
|
6.36%
|
7.32%
|
7.43%
|
2.99%
|
5.57%
|
FCF Conversion (EBITDA)
|
57.33%
|
64.37%
|
-
|
47.52%
|
61.34%
|
64.44%
|
28.12%
|
52.88%
|
FCF Conversion (Net income)
|
76.66%
|
105.73%
|
-
|
53.97%
|
85.7%
|
103.69%
|
46.28%
|
90.71%
|
Dividend per Share
2 |
13.00
|
15.00
|
16.00
|
25.00
|
40.00
|
50.00
|
50.00
|
51.67
|
Announcement Date
|
4/23/19
|
4/30/20
|
4/23/21
|
4/22/22
|
4/21/23
|
4/26/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Net sales
1 |
95,917
|
84,007
|
67,358
|
74,090
|
63,040
|
116,111
|
75,320
|
79,452
|
154,772
|
90,651
|
87,761
|
178,412
|
93,938
|
88,895
|
182,833
|
102,755
|
86,397
|
189,152
|
87,476
|
90,614
|
178,090
|
91,233
|
89,767
|
180,900
|
93,733
|
94,033
|
178,000
|
165,000
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
8,300
|
-
|
13,078
|
10,210
|
-
|
8,505
|
14,538
|
-
|
13,869
|
6,183
|
-
|
13,730
|
10,726
|
-
|
-
|
8,300
|
-
|
11,300
|
7,800
|
-
|
9,100
|
9,300
|
-
|
-
|
-
|
EBIT
1 |
7,731
|
9,629
|
3,264
|
731
|
7,299
|
11,014
|
11,688
|
9,071
|
-
|
7,233
|
13,410
|
20,643
|
12,548
|
4,872
|
17,420
|
12,286
|
9,253
|
21,539
|
8,618
|
7,909
|
16,527
|
8,100
|
7,733
|
15,750
|
8,133
|
10,133
|
20,500
|
14,000
|
8,500
|
Operating Margin
|
8.06%
|
11.46%
|
4.85%
|
0.99%
|
11.58%
|
9.49%
|
15.52%
|
11.42%
|
-
|
7.98%
|
15.28%
|
11.57%
|
13.36%
|
5.48%
|
9.53%
|
11.96%
|
10.71%
|
11.39%
|
9.85%
|
8.73%
|
9.28%
|
8.88%
|
8.61%
|
8.71%
|
8.68%
|
10.78%
|
11.52%
|
8.48%
|
-
|
Earnings before Tax (EBT)
1 |
7,676
|
8,681
|
3,315
|
978
|
7,533
|
11,462
|
12,083
|
9,336
|
-
|
7,772
|
13,441
|
21,213
|
12,437
|
5,006
|
17,443
|
12,782
|
9,279
|
22,061
|
8,795
|
8,912
|
17,707
|
8,000
|
9,500
|
17,500
|
10,500
|
9,500
|
20,000
|
15,000
|
8,500
|
Net income
1 |
7,323
|
6,472
|
3,323
|
2,566
|
6,794
|
10,428
|
10,638
|
10,871
|
-
|
6,809
|
11,853
|
18,662
|
10,734
|
1,452
|
12,186
|
8,845
|
6,767
|
15,612
|
6,539
|
5,807
|
12,346
|
5,600
|
5,167
|
10,650
|
5,667
|
7,467
|
14,000
|
10,500
|
6,000
|
Net margin
|
7.63%
|
7.7%
|
4.93%
|
3.46%
|
10.78%
|
8.98%
|
14.12%
|
13.68%
|
-
|
7.51%
|
13.51%
|
10.46%
|
11.43%
|
1.63%
|
6.67%
|
8.61%
|
7.83%
|
8.25%
|
7.48%
|
6.41%
|
6.93%
|
6.14%
|
5.76%
|
5.89%
|
6.05%
|
7.94%
|
7.87%
|
6.36%
|
-
|
EPS
|
53.77
|
-
|
26.64
|
-
|
56.99
|
87.36
|
89.76
|
-
|
-
|
59.27
|
-
|
163.2
|
95.00
|
-
|
-
|
79.85
|
-
|
140.9
|
59.39
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
7.000
|
-
|
8.000
|
-
|
-
|
10.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/24/19
|
4/30/20
|
10/23/20
|
4/23/21
|
10/22/21
|
10/22/21
|
1/21/22
|
4/22/22
|
4/22/22
|
7/22/22
|
10/21/22
|
10/21/22
|
1/20/23
|
4/21/23
|
4/21/23
|
7/21/23
|
10/20/23
|
10/20/23
|
1/19/24
|
4/26/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
60,174
|
66,746
|
56,914
|
67,561
|
84,678
|
102,193
|
120,078
|
127,733
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11,840
|
14,585
|
-1,367
|
17,237
|
26,436
|
27,226
|
11,135
|
21,173
|
ROE (net income / shareholders' equity)
|
12.7%
|
10.8%
|
4.5%
|
22.1%
|
18.3%
|
14.6%
|
11.4%
|
10.6%
|
ROA (Net income/ Total Assets)
|
9.62%
|
9.81%
|
2.74%
|
15.7%
|
15.4%
|
13.7%
|
9.67%
|
8.2%
|
Assets
1 |
160,562
|
140,586
|
214,735
|
203,613
|
200,889
|
204,685
|
248,869
|
284,641
|
Book Value Per Share
2 |
922.0
|
1,015
|
1,094
|
1,367
|
1,618
|
1,867
|
2,006
|
2,166
|
Cash Flow per Share
|
143.0
|
143.0
|
93.40
|
308.0
|
317.0
|
307.0
|
-
|
-
|
Capex
1 |
6,150
|
7,226
|
7,418
|
9,790
|
13,331
|
11,620
|
17,800
|
10,400
|
Capex / Sales
|
2.97%
|
4.02%
|
5.24%
|
3.61%
|
3.69%
|
3.17%
|
4.78%
|
2.74%
|
Announcement Date
|
4/23/19
|
4/30/20
|
4/23/21
|
4/22/22
|
4/21/23
|
4/26/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -3.70% | 1.15B | | +1.20% | 26.02B | | +18.21% | 21.1B | | +35.90% | 12.23B | | -6.48% | 11.87B | | +12.25% | 10.97B | | +10.27% | 10.12B | | +2.68% | 8.57B | | +20.29% | 8.33B | | +23.08% | 6.96B |
Iron, Steel Mills & Foundries
|