| 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 | 1 617 185 | 1 628 027 | 1 613 327 | 1 656 242 | 1 683 650 | 1 696 229 | | Operating income (EBITDA) | 84 099 | 85 887 | 79 307 | 90 165 | 94 333 | 99 529 | | Operating profit (EBIT) | - | 52 711 | - | - | - | - | | Pre-Tax Profit (EBT) | 22 991 | 49 487 | 39 847 | 46 307 | 51 308 | 58 950 | | Net income | 8 541 | 26 949 | 23 831 | 25 506 | 27 866 | 30 782 | | EPS ( JPY) | 8,19 | 25,9 | 22,9 | 25,0 | 27,5 | 30,2 | | Dividend per Share ( JPY) | 10,0 | 10,0 | 10,0 | 10,1 | 10,1 | 10,0 | | Yield | 2,00% | 2,00% | 2,00% | 2,02% | 2,02% | 2,00% | | Announcement Date | 05/20/2011
04:34am | 05/08/2012
04:32am | 05/08/2013
06:23am | - | - | - |
|
|
|
|
Actuals in M JPY |
Estimates in M JPY |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Debt | 186 270 | 131 300 | 111 921 | 128 521 | 114 787 | 112 585 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 84 099 | 85 887 | 79 307 | 90 165 | 94 333 | 99 529 | Leverage
(Debt/EBITDA) | 2,21x | 1,53x | 1,41x | 1,43x | 1,22x | 1,13x | | Capital Expenditure | - | 42 592 | 49 990 | 55 600 | 55 814 | 54 533 | | Book Value Per Share (BVPS) | 448 JPY | 462 JPY | 489 JPY | 494 JPY | 512 JPY | 531 JPY | | Cash Flow per Share | 58,5 JPY | 72,3 JPY | 67,2 JPY | 74,3 JPY | 76,6 JPY | - | | Announcement Date | 05/20/2011
04:34am | 05/08/2012
04:32am | 05/08/2013
06:23am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2014e |
2015e |
|
PER (Price / EPS)
|
20,0x |
18,2x |
|
Capitalization / Revenue
|
0,32x |
0,31x |
|
EV / Revenue
|
0,39x |
0,38x |
|
EV / EBITDA
|
7,25x |
6,79x |
|
Yield (DPS / Price)
|
2,02% |
2,02% |
|
|
|
