| 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 | 328 214 | 386 686 | 402 294 | 458 821 | 484 508 | 516 955 | | Operating income (EBITDA) | 81 418 | 84 308 | 77 817 | 108 337 | 115 584 | 126 651 | | Operating profit (EBIT) | - | 50 387 | - | - | - | - | | Pre-Tax Profit (EBT) | 51 560 | 49 649 | 52 285 | 70 361 | 76 921 | 86 900 | | Net income | 32 338 | 24 167 | 47 014 | 43 184 | 46 581 | 52 880 | | EPS ( JPY) | 170 | 127 | 248 | 227 | 246 | 281 | | Dividend per Share ( JPY) | 34,0 | 39,0 | 44,0 | 55,7 | 61,5 | 71,0 | | Yield | 0,74% | 0,85% | 0,96% | 1,21% | 1,34% | 1,54% | | Announcement Date | 05/11/2011 07:57am | 05/10/2012 08:03am | 05/09/2013 06:00am | - | - | - |
|
|
|
|
Actuals in M JPY |
Estimates in M JPY |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Debt | - | 112 232 | 102 758 | 90 257 | 64 678 | 12 983 | | Finance | 83 158 | - | - | - | - | - | | Operating income (EBITDA) | 81 418 | 84 308 | 77 817 | 108 337 | 115 584 | 126 651 | Leverage (Debt/EBITDA) | - | 1,33x | 1,32x | 0,83x | 0,56x | 0,10x | | Capital Expenditure | 21 561 | 21 132 | 32 474 | 44 833 | 41 750 | 37 200 | | Book Value Per Share (BVPS) | 1 765 JPY | 1 855 JPY | 2 304 JPY | 2 405 JPY | 2 533 JPY | 2 691 JPY | | Cash Flow per Share | 269 JPY | 239 JPY | 377 JPY | 407 JPY | 422 JPY | 455 JPY | | Announcement Date | 05/11/2011 07:57am | 05/10/2012 08:03am | 05/09/2013 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2014e |
2015e |
|
PER (Price / EPS)
|
20,2x |
18,7x |
|
Capitalization / Revenue
|
1,90x |
1,80x |
|
EV / Revenue
|
2,10x |
1,94x |
|
EV / EBITDA
|
8,90x |
8,12x |
|
Yield (DPS / Price)
|
1,21% |
1,34% |
|
|
|