Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
1,800
JPY
|
+0.76%
|
|
+3.90%
|
+1.58%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
413,087
|
348,318
|
407,757
|
367,030
|
404,593
|
409,601
|
-
|
-
|
Enterprise Value (EV)
1 |
863,239
|
575,905
|
1,007,626
|
1,037,473
|
1,134,680
|
397,996
|
1,161,647
|
1,249,684
|
P/E ratio
|
12.3
x
|
10.2
x
|
-219
x
|
19
x
|
31.1
x
|
19.5
x
|
23.8
x
|
15.8
x
|
Yield
|
2.09%
|
2.61%
|
2.23%
|
3.1%
|
2.81%
|
2.86%
|
2.78%
|
2.78%
|
Capitalization / Revenue
|
1.32
x
|
1.07
x
|
1.45
x
|
1.16
x
|
1.02
x
|
0.94
x
|
0.92
x
|
0.87
x
|
EV / Revenue
|
2.76
x
|
1.78
x
|
3.59
x
|
3.27
x
|
2.85
x
|
0.94
x
|
2.62
x
|
2.66
x
|
EV / EBITDA
|
9.03
x
|
4.89
x
|
10.8
x
|
10.2
x
|
9.92
x
|
3.33
x
|
8.69
x
|
8.54
x
|
EV / FCF
|
-10.1
x
|
14.6
x
|
-42.6
x
|
-18.4
x
|
-635
x
|
-18.3
x
|
-129
x
|
-181
x
|
FCF Yield
|
-9.91%
|
6.85%
|
-2.35%
|
-5.43%
|
-0.16%
|
-5.45%
|
-0.77%
|
-0.55%
|
Price to Book
|
1.08
x
|
0.88
x
|
1.08
x
|
0.88
x
|
0.92
x
|
0.86
x
|
0.88
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
227,471
|
227,510
|
227,543
|
227,545
|
227,555
|
227,556
|
-
|
-
|
Reference price
2 |
1,816
|
1,531
|
1,792
|
1,613
|
1,778
|
1,800
|
1,800
|
1,800
|
Announcement Date
|
4/9/19
|
4/9/20
|
4/8/21
|
4/7/22
|
4/11/23
|
4/9/24
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
312,976
|
324,138
|
280,688
|
316,813
|
398,244
|
423,168
|
443,150
|
470,467
|
EBITDA
1 |
95,627
|
117,652
|
92,980
|
101,963
|
114,401
|
119,668
|
133,666
|
146,403
|
EBIT
1 |
52,987
|
60,794
|
34,394
|
38,228
|
43,979
|
46,411
|
53,755
|
60,853
|
Operating Margin
|
16.93%
|
18.76%
|
12.25%
|
12.07%
|
11.04%
|
10.97%
|
12.13%
|
12.93%
|
Earnings before Tax (EBT)
1 |
47,683
|
54,019
|
4,268
|
26,149
|
24,592
|
36,374
|
32,468
|
43,927
|
Net income
1 |
33,538
|
34,239
|
-1,864
|
19,278
|
12,994
|
20,399
|
17,179
|
25,924
|
Net margin
|
10.72%
|
10.56%
|
-0.66%
|
6.08%
|
3.26%
|
4.82%
|
3.88%
|
5.51%
|
EPS
2 |
147.4
|
150.5
|
-8.190
|
84.72
|
57.10
|
89.64
|
75.48
|
113.9
|
Free Cash Flow
1 |
-85,589
|
39,446
|
-23,675
|
-56,372
|
-1,786
|
-21,705
|
-9,000
|
-6,900
|
FCF margin
|
-27.35%
|
12.17%
|
-8.43%
|
-17.79%
|
-0.45%
|
-5.13%
|
-2.03%
|
-1.47%
|
FCF Conversion (EBITDA)
|
-
|
33.53%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
115.21%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
38.00
|
40.00
|
40.00
|
50.00
|
50.00
|
50.00
|
50.00
|
50.00
|
Announcement Date
|
4/9/19
|
4/9/20
|
4/8/21
|
4/7/22
|
4/11/23
|
4/9/24
|
-
|
-
|
Fiscal Period: February |
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
|
---|
Net sales
1 |
161,070
|
163,068
|
126,050
|
154,638
|
77,894
|
154,101
|
79,185
|
83,527
|
162,712
|
96,167
|
97,937
|
194,104
|
100,496
|
103,644
|
204,140
|
105,529
|
105,278
|
210,807
|
103,052
|
109,309
|
212,361
|
108,100
|
108,900
|
219,500
|
105,350
|
114,100
|
221,800
|
EBITDA
|
57,585
|
-
|
-
|
-
|
-
|
50,764
|
-
|
-
|
-
|
29,886
|
-
|
57,272
|
-
|
-
|
-
|
31,922
|
-
|
60,745
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
29,212
|
31,582
|
11,760
|
22,634
|
8,862
|
19,684
|
8,662
|
9,882
|
18,544
|
13,092
|
9,734
|
22,826
|
9,673
|
11,480
|
21,153
|
13,883
|
10,545
|
24,428
|
9,717
|
12,266
|
21,983
|
13,484
|
12,291
|
25,300
|
12,401
|
15,746
|
29,500
|
Operating Margin
|
18.14%
|
19.37%
|
9.33%
|
14.64%
|
11.38%
|
12.77%
|
10.94%
|
11.83%
|
11.4%
|
13.61%
|
9.94%
|
11.76%
|
9.63%
|
11.08%
|
10.36%
|
13.16%
|
10.02%
|
11.59%
|
9.43%
|
11.22%
|
10.35%
|
12.47%
|
11.29%
|
11.53%
|
11.77%
|
13.8%
|
13.3%
|
Earnings before Tax (EBT)
|
25,524
|
-
|
-11,630
|
-
|
6,796
|
13,803
|
6,339
|
6,007
|
-
|
10,029
|
2,346
|
12,375
|
5,557
|
6,660
|
-
|
10,462
|
8,025
|
18,487
|
7,341
|
-
|
-
|
10,200
|
-
|
18,100
|
-
|
-
|
-
|
Net income
1 |
17,043
|
17,196
|
-10,865
|
9,001
|
3,956
|
12,835
|
3,622
|
2,821
|
6,443
|
6,226
|
896
|
7,122
|
3,306
|
2,566
|
5,872
|
6,372
|
4,133
|
10,505
|
4,204
|
5,690
|
9,894
|
5,275
|
1,750
|
7,850
|
5,450
|
4,650
|
10,100
|
Net margin
|
10.58%
|
10.55%
|
-8.62%
|
5.82%
|
5.08%
|
8.33%
|
4.57%
|
3.38%
|
3.96%
|
6.47%
|
0.91%
|
3.67%
|
3.29%
|
2.48%
|
2.88%
|
6.04%
|
3.93%
|
4.98%
|
4.08%
|
5.21%
|
4.66%
|
4.88%
|
1.61%
|
3.58%
|
5.17%
|
4.08%
|
4.55%
|
EPS
2 |
74.91
|
-
|
-47.75
|
-
|
17.38
|
56.40
|
15.92
|
12.40
|
-
|
27.36
|
3.940
|
31.30
|
14.53
|
11.27
|
-
|
28.00
|
18.16
|
46.16
|
18.48
|
25.00
|
-
|
21.50
|
18.15
|
42.13
|
19.90
|
22.16
|
-
|
Dividend per Share
|
20.00
|
-
|
20.00
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
-
|
-
|
25.00
|
-
|
-
|
-
|
Announcement Date
|
10/8/19
|
4/9/20
|
10/6/20
|
4/8/21
|
10/5/21
|
10/5/21
|
1/11/22
|
4/7/22
|
4/7/22
|
7/5/22
|
10/4/22
|
10/4/22
|
1/12/23
|
4/11/23
|
4/11/23
|
7/11/23
|
10/10/23
|
10/10/23
|
1/11/24
|
4/9/24
|
4/9/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
450,152
|
227,587
|
599,869
|
670,443
|
730,087
|
639,838
|
752,046
|
840,083
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.707
x
|
1.934
x
|
6.452
x
|
6.575
x
|
6.382
x
|
4.847
x
|
5.626
x
|
5.738
x
|
Free Cash Flow
1 |
-85,589
|
39,446
|
-23,675
|
-56,372
|
-1,786
|
-21,705
|
-9,000
|
-6,900
|
ROE (net income / shareholders' equity)
|
8.9%
|
8.8%
|
-0.5%
|
4.9%
|
3%
|
4.5%
|
4.06%
|
5.67%
|
ROA (Net income/ Total Assets)
|
2.88%
|
4.34%
|
2.48%
|
2.28%
|
2.41%
|
2.31%
|
2.08%
|
2.35%
|
Assets
1 |
1,163,496
|
788,427
|
-75,222
|
846,436
|
539,412
|
884,157
|
827,900
|
1,103,142
|
Book Value Per Share
2 |
1,685
|
1,731
|
1,658
|
1,830
|
1,936
|
2,040
|
2,048
|
2,136
|
Cash Flow per Share
|
335.0
|
400.0
|
249.0
|
365.0
|
367.0
|
412.0
|
-
|
-
|
Capex
1 |
207,522
|
94,199
|
85,296
|
129,308
|
117,452
|
148,010
|
116,909
|
184,800
|
Capex / Sales
|
66.31%
|
29.06%
|
30.39%
|
40.82%
|
29.49%
|
34.98%
|
26.38%
|
39.28%
|
Announcement Date
|
4/9/19
|
4/9/20
|
4/8/21
|
4/7/22
|
4/11/23
|
4/9/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
1,800
JPY Average target price
1,798
JPY Spread / Average Target -0.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.58% | 2.6B | | +3.68% | 10.49B | | +37.76% | 6.62B | | +21.03% | 3.18B | | +12.20% | 2.89B | | -15.55% | 2.73B | | -7.58% | 2.62B | | -19.21% | 2.31B | | -18.25% | 2.17B | | -3.65% | 2.01B |
Retail Real Estate Development
|