Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
2,998
JPY
|
0.00%
|
|
+1.90%
|
+24.27%
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,343,879
|
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,599,375
|
-
|
-
|
Enterprise Value (EV)
1 |
4,343,879
|
3,134,588
|
4,053,890
|
3,971,753
|
4,759,372
|
7,599,375
|
7,599,375
|
7,599,375
|
P/E ratio
|
45.1
x
|
6.99
x
|
8.61
x
|
7.49
x
|
8.57
x
|
11.3
x
|
10.6
x
|
9.95
x
|
Yield
|
4.38%
|
6.07%
|
4.69%
|
5.11%
|
4.53%
|
3.37%
|
3.74%
|
4.05%
|
Capitalization / Revenue
|
2.4
x
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
3.02
x
|
2.93
x
|
2.82
x
|
EV / Revenue
|
2.4
x
|
1.52
x
|
1.84
x
|
1.76
x
|
2.09
x
|
3.02
x
|
2.93
x
|
2.82
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.37
x
|
0.44
x
|
0.44
x
|
0.52
x
|
0.77
x
|
0.74
x
|
0.71
x
|
Nbr of stocks (in thousands)
|
2,535,831
|
2,536,075
|
2,535,266
|
2,534,622
|
2,534,277
|
2,534,815
|
-
|
-
|
Reference price
2 |
1,713
|
1,236
|
1,599
|
1,567
|
1,878
|
2,998
|
2,998
|
2,998
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,812,737
|
2,062,219
|
2,198,693
|
2,252,469
|
2,278,405
|
2,517,034
|
2,591,761
|
2,692,478
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
393,389
|
661,982
|
797,731
|
851,259
|
805,296
|
942,633
|
1,003,139
|
1,089,843
|
Operating Margin
|
21.7%
|
32.1%
|
36.28%
|
37.79%
|
35.34%
|
37.45%
|
38.7%
|
40.48%
|
Earnings before Tax (EBT)
1 |
116,259
|
618,717
|
652,163
|
603,872
|
778,964
|
964,834
|
994,861
|
1,074,117
|
Net income
1 |
96,566
|
448,568
|
471,020
|
530,479
|
555,527
|
657,749
|
716,179
|
763,127
|
Net margin
|
5.33%
|
21.75%
|
21.42%
|
23.55%
|
24.38%
|
26.13%
|
27.63%
|
28.34%
|
EPS
2 |
38.00
|
176.8
|
185.8
|
209.3
|
219.2
|
265.0
|
282.8
|
301.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
75.00
|
75.00
|
75.00
|
80.00
|
85.00
|
100.9
|
112.0
|
121.5
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
1,987,425
|
1,576,761
|
621,932
|
581,722
|
1,108,822
|
586,580
|
557,067
|
591,900
|
561,884
|
-
|
590,116
|
534,505
|
614,200
|
698,720
|
-
|
685,280
|
625,412
|
-
|
635,773
|
673,251
|
651,522
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
244,274
|
438,574
|
242,126
|
170,559
|
236,100
|
204,700
|
-
|
235,425
|
129,096
|
231,000
|
305,060
|
-
|
281,840
|
202,749
|
-
|
235,188
|
271,133
|
253,509
|
Operating Margin
|
-
|
-
|
-
|
41.99%
|
39.55%
|
41.28%
|
30.62%
|
39.89%
|
36.43%
|
-
|
39.89%
|
24.15%
|
37.61%
|
43.66%
|
-
|
41.13%
|
32.42%
|
-
|
36.99%
|
40.27%
|
38.91%
|
Earnings before Tax (EBT)
1 |
391,471
|
333,391
|
318,772
|
200,441
|
446,622
|
108,500
|
48,750
|
207,355
|
237,702
|
445,057
|
244,904
|
89,003
|
313,574
|
-
|
596,323
|
325,077
|
270,700
|
-
|
-
|
-
|
-
|
Net income
1 |
287,668
|
215,523
|
-
|
135,116
|
385,657
|
92,943
|
51,879
|
159,294
|
174,670
|
333,964
|
209,313
|
12,250
|
245,192
|
170,561
|
415,753
|
226,567
|
24,217
|
264,200
|
186,614
|
178,521
|
192,359
|
Net margin
|
14.47%
|
13.67%
|
-
|
23.23%
|
34.78%
|
15.84%
|
9.31%
|
26.91%
|
31.09%
|
-
|
35.47%
|
2.29%
|
39.92%
|
24.41%
|
-
|
33.06%
|
3.87%
|
-
|
29.35%
|
26.52%
|
29.52%
|
EPS
2 |
113.4
|
84.99
|
-
|
53.31
|
152.1
|
36.70
|
20.45
|
62.85
|
68.92
|
131.8
|
82.59
|
4.800
|
96.75
|
67.28
|
164.0
|
89.38
|
8.665
|
-
|
69.42
|
72.32
|
73.30
|
Dividend per Share
2 |
37.50
|
37.50
|
37.50
|
40.00
|
40.00
|
-
|
40.00
|
-
|
-
|
42.50
|
-
|
42.50
|
-
|
50.00
|
50.00
|
-
|
50.00
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/14/19
|
11/12/20
|
5/14/21
|
11/12/21
|
11/12/21
|
2/2/22
|
5/13/22
|
7/29/22
|
11/14/22
|
11/14/22
|
2/2/23
|
5/15/23
|
7/31/23
|
11/13/23
|
11/13/23
|
2/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.11%
|
5.1%
|
5.2%
|
5.7%
|
6.1%
|
7.42%
|
7.22%
|
7.4%
|
ROA (Net income/ Total Assets)
|
0.04%
|
0.31%
|
0.24%
|
0.24%
|
0.32%
|
0.3%
|
0.31%
|
0.32%
|
Assets
1 |
241,415,000
|
146,075,290
|
193,326,219
|
219,188,084
|
172,835,231
|
222,212,653
|
227,770,620
|
239,329,924
|
Book Value Per Share
2 |
3,488
|
3,373
|
3,651
|
3,581
|
3,604
|
3,890
|
4,037
|
4,202
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/19
|
5/15/20
|
5/14/21
|
5/13/22
|
5/15/23
|
-
|
-
|
-
|
Last Close Price
2,998
JPY Average target price
3,138
JPY Spread / Average Target +4.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.27% | 48.28B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | -11.67% | 138B | | +0.10% | 139B |
Other Banks
|