| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M JPY |
Estimates in M JPY |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Sales | 99 634 | 141 048 | 132 903 | 151 852 | 172 588 | 192 529 | | Operating income (EBITDA) | 10 320 | 7 675 | 8 143 | 20 827 | 29 641 | 40 460 | | Operating profit (EBIT) | - | -3 289 | -1 161 | 19 651 | 27 340 | 53 116 | | Pre-Tax Profit (EBT) | 5 551 | -3 442 | -1 293 | 11 104 | 19 968 | 29 020 | | Net income | 3 163 | -2 195 | -3 821 | 8 360 | 13 755 | 21 473 | | EPS ( JPY) | 18,0 | -12,7 | -22,0 | 48,7 | 78,4 | 115 | | Dividend per Share ( JPY) | 10,0 | 15,0 | 20,0 | 18,1 | 21,2 | 24,3 | | Yield | 0,58% | 0,88% | 1,17% | 1,06% | 1,24% | 1,42% | | Announcement Date | 04/27/2011
06:29am | 04/26/2012
07:24am | 04/25/2013
10:47am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2014e |
2015e |
|
PER (Price / EPS)
|
35,1x |
21,8x |
|
Capitalization / Revenue
|
2,25x |
1,98x |
|
EV / Revenue
|
2,12x |
1,82x |
|
EV / EBITDA
|
15,4x |
10,6x |
|
Yield (DPS / Price)
|
1,06% |
1,24% |
| Profitability |
2014e |
2015e |
|
Operating Margin (EBIT / Sales)
|
12,9% |
15,8% |
|
operating laverage (Delta EBIT / Delta Sales)
|
# |
2,87x |
|
Net Margin (Net Profit / Revenue)
|
5,51% |
7,97% |
|
ROA (Net Profit / Asset)
|
3,85% |
3,10% |
|
ROE (Net Profit / Equities)
|
5,94% |
9,96% |
|
Rate of Dividend
|
37,2% |
27,0% |
|
|
|
