Market Closed -
OTC Markets
09:40:33 2024-01-11 am EST
|
5-day change
|
1st Jan Change
|
19.58
USD
|
+1.66%
|
|
-.--%
|
+1.66%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
239,972
|
376,436
|
262,295
|
295,230
|
412,208
|
359,299
|
-
|
-
|
Enterprise Value (EV)
1 |
260,098
|
394,647
|
309,425
|
352,983
|
404,586
|
336,963
|
324,232
|
290,811
|
P/E ratio
|
21.4
x
|
10.7
x
|
11.2
x
|
18.4
x
|
8.11
x
|
8.74
x
|
7.26
x
|
7.05
x
|
Yield
|
3.24%
|
2.06%
|
2.96%
|
2.63%
|
2.93%
|
3.75%
|
3.85%
|
4.4%
|
Capitalization / Revenue
|
0.3
x
|
0.52
x
|
0.32
x
|
0.31
x
|
0.38
x
|
0.33
x
|
0.31
x
|
0.31
x
|
EV / Revenue
|
0.32
x
|
0.55
x
|
0.37
x
|
0.37
x
|
0.38
x
|
0.31
x
|
0.28
x
|
0.25
x
|
EV / EBITDA
|
4.7
x
|
5.31
x
|
4.07
x
|
4.27
x
|
3.41
x
|
3.04
x
|
2.59
x
|
2.22
x
|
EV / FCF
|
23.5
x
|
22.4
x
|
-9.74
x
|
16
x
|
4.61
x
|
13.3
x
|
8.47
x
|
6.43
x
|
FCF Yield
|
4.26%
|
4.47%
|
-10.3%
|
6.24%
|
21.7%
|
7.53%
|
11.8%
|
15.5%
|
Price to Book
|
0.7
x
|
0.96
x
|
0.61
x
|
0.66
x
|
0.79
x
|
0.66
x
|
0.63
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
129,435
|
129,448
|
129,464
|
129,487
|
127,029
|
127,028
|
-
|
-
|
Reference price
2 |
1,854
|
2,908
|
2,026
|
2,280
|
3,245
|
2,828
|
2,828
|
2,828
|
Announcement Date
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
812,937
|
721,498
|
830,243
|
951,877
|
1,071,107
|
1,094,439
|
1,141,339
|
1,168,900
|
EBITDA
1 |
55,386
|
74,291
|
76,116
|
82,702
|
118,556
|
110,800
|
125,340
|
131,000
|
EBIT
1 |
17,888
|
36,479
|
34,172
|
35,069
|
67,703
|
62,667
|
73,844
|
76,275
|
Operating Margin
|
2.2%
|
5.06%
|
4.12%
|
3.68%
|
6.32%
|
5.73%
|
6.47%
|
6.53%
|
Earnings before Tax (EBT)
1 |
16,106
|
37,301
|
37,696
|
35,323
|
71,801
|
63,260
|
76,662
|
77,450
|
Net income
1 |
11,226
|
35,205
|
23,352
|
16,004
|
51,454
|
40,367
|
48,700
|
48,025
|
Net margin
|
1.38%
|
4.88%
|
2.81%
|
1.68%
|
4.8%
|
3.69%
|
4.27%
|
4.11%
|
EPS
2 |
86.74
|
272.0
|
180.4
|
123.6
|
400.2
|
323.7
|
389.5
|
401.1
|
Free Cash Flow
1 |
11,073
|
17,652
|
-31,769
|
22,021
|
87,682
|
25,376
|
38,300
|
45,217
|
FCF margin
|
1.36%
|
2.45%
|
-3.83%
|
2.31%
|
8.19%
|
2.32%
|
3.36%
|
3.87%
|
FCF Conversion (EBITDA)
|
19.99%
|
23.76%
|
-
|
26.63%
|
73.96%
|
22.9%
|
30.56%
|
34.52%
|
FCF Conversion (Net income)
|
98.64%
|
50.14%
|
-
|
137.6%
|
170.41%
|
62.86%
|
78.65%
|
94.15%
|
Dividend per Share
2 |
60.00
|
60.00
|
60.00
|
60.00
|
95.00
|
106.0
|
109.0
|
124.5
|
Announcement Date
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
391,511
|
309,409
|
412,089
|
387,363
|
213,115
|
229,765
|
209,498
|
244,716
|
454,214
|
247,600
|
250,063
|
259,326
|
263,523
|
522,849
|
281,373
|
266,885
|
269,850
|
270,950
|
282,000
|
275,550
|
EBITDA
|
-
|
-
|
-
|
-
|
17,129
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-867
|
4,514
|
31,965
|
12,991
|
6,001
|
15,180
|
3,142
|
9,125
|
12,267
|
11,423
|
11,379
|
16,386
|
17,305
|
33,691
|
22,209
|
11,803
|
13,200
|
14,350
|
16,450
|
15,500
|
Operating Margin
|
-0.22%
|
1.46%
|
7.76%
|
3.35%
|
2.82%
|
6.61%
|
1.5%
|
3.73%
|
2.7%
|
4.61%
|
4.55%
|
6.32%
|
6.57%
|
6.44%
|
7.89%
|
4.42%
|
4.89%
|
5.3%
|
5.83%
|
5.63%
|
Earnings before Tax (EBT)
1 |
-2,655
|
3,736
|
-
|
13,330
|
7,009
|
17,357
|
4,568
|
9,524
|
14,092
|
9,712
|
11,519
|
16,599
|
17,525
|
34,124
|
24,218
|
13,459
|
14,700
|
13,500
|
16,300
|
15,900
|
Net income
1 |
-1,220
|
3,437
|
31,768
|
9,027
|
4,480
|
9,845
|
2,616
|
5,619
|
8,235
|
5,844
|
1,925
|
11,616
|
11,654
|
23,270
|
18,014
|
10,170
|
8,650
|
8,900
|
10,600
|
9,750
|
Net margin
|
-0.31%
|
1.11%
|
7.71%
|
2.33%
|
2.1%
|
4.28%
|
1.25%
|
2.3%
|
1.81%
|
2.36%
|
0.77%
|
4.48%
|
4.42%
|
4.45%
|
6.4%
|
3.81%
|
3.21%
|
3.28%
|
3.76%
|
3.54%
|
EPS
|
-
|
26.56
|
-
|
69.74
|
34.61
|
76.04
|
20.21
|
-
|
63.61
|
45.14
|
-
|
89.71
|
-
|
179.7
|
140.1
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
25.00
|
-
|
35.00
|
-
|
-
|
-
|
-
|
30.00
|
-
|
-
|
-
|
-
|
38.00
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/30/20
|
10/29/20
|
4/28/21
|
10/29/21
|
2/2/22
|
4/28/22
|
7/29/22
|
10/28/22
|
10/28/22
|
2/3/23
|
4/27/23
|
7/28/23
|
10/31/23
|
10/31/23
|
2/2/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
20,126
|
18,211
|
47,130
|
57,753
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
7,622
|
22,337
|
35,067
|
68,488
|
Leverage (Debt/EBITDA)
|
0.3634
x
|
0.2451
x
|
0.6192
x
|
0.6983
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11,073
|
17,652
|
-31,769
|
22,021
|
87,682
|
25,376
|
38,301
|
45,217
|
ROE (net income / shareholders' equity)
|
3.2%
|
9.6%
|
5.7%
|
3.6%
|
10.6%
|
7.44%
|
8.62%
|
8.66%
|
ROA (Net income/ Total Assets)
|
2.52%
|
4.74%
|
4.61%
|
4.1%
|
7.98%
|
6.4%
|
7.13%
|
6.87%
|
Assets
1 |
444,735
|
742,170
|
506,259
|
390,687
|
644,473
|
630,729
|
683,509
|
699,393
|
Book Value Per Share
2 |
2,666
|
3,021
|
3,312
|
3,463
|
4,112
|
4,270
|
4,503
|
4,742
|
Cash Flow per Share
2 |
376.0
|
564.0
|
504.0
|
492.0
|
796.0
|
714.0
|
839.0
|
850.0
|
Capex
1 |
46,385
|
49,595
|
51,728
|
48,897
|
46,709
|
61,000
|
51,250
|
50,667
|
Capex / Sales
|
5.71%
|
6.87%
|
6.23%
|
5.14%
|
4.36%
|
5.57%
|
4.49%
|
4.33%
|
Announcement Date
|
4/30/20
|
4/28/21
|
4/28/22
|
4/27/23
|
4/26/24
|
-
|
-
|
-
|
Last Close Price
2,828
JPY Average target price
3,697
JPY Spread / Average Target +30.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.44% | 45.2B | | -21.51% | 19.16B | | +14.57% | 18.68B | | +28.11% | 16.73B | | +6.12% | 16.31B | | +86.57% | 15.47B | | +39.38% | 12.13B | | +53.36% | 12.04B | | -26.76% | 12.04B |
Other Auto, Truck & Motorcycle Parts
|