Delayed
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
4,040
JPY
|
-1.22%
|
|
-0.62%
|
+7.02%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,782
|
60,255
|
62,486
|
50,467
|
60,686
|
71,230
|
-
|
-
|
Enterprise Value (EV)
1 |
49,124
|
46,111
|
42,626
|
20,337
|
23,428
|
71,230
|
71,230
|
71,230
|
P/E ratio
|
8.81
x
|
12.3
x
|
10.7
x
|
8.16
x
|
8.59
x
|
9.85
x
|
8.97
x
|
-
|
Yield
|
3.01%
|
3.11%
|
2.82%
|
4.05%
|
3.89%
|
3.71%
|
4.08%
|
4.46%
|
Capitalization / Revenue
|
1.27
x
|
1.36
x
|
1.37
x
|
1
x
|
1.1
x
|
1.25
x
|
1.21
x
|
1.15
x
|
EV / Revenue
|
1.27
x
|
1.36
x
|
1.37
x
|
1
x
|
1.1
x
|
1.25
x
|
1.21
x
|
1.15
x
|
EV / EBITDA
|
6,052,812
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
12,023,755
x
|
8,884,596
x
|
-
|
10,362,882
x
|
13,402,304
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1.32
x
|
1.19
x
|
1.15
x
|
0.79
x
|
0.9
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
18,022
|
17,045
|
16,022
|
15,722
|
15,722
|
17,631
|
-
|
-
|
Reference price
2 |
3,650
|
3,535
|
3,900
|
3,210
|
3,860
|
4,040
|
4,040
|
4,040
|
Announcement Date
|
11/11/19
|
11/9/20
|
11/12/21
|
11/11/22
|
11/10/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,727
|
44,230
|
45,475
|
50,282
|
55,209
|
57,000
|
59,000
|
62,000
|
EBITDA
|
10,868
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9,619
|
6,754
|
7,321
|
8,497
|
9,014
|
9,500
|
10,500
|
11,500
|
Operating Margin
|
18.6%
|
15.27%
|
16.1%
|
16.9%
|
16.33%
|
16.67%
|
17.8%
|
18.55%
|
Earnings before Tax (EBT)
|
10,084
|
7,474
|
9,127
|
9,813
|
10,179
|
-
|
-
|
-
|
Net income
1 |
7,476
|
5,103
|
5,993
|
6,197
|
7,211
|
7,100
|
7,800
|
8,500
|
Net margin
|
14.45%
|
11.54%
|
13.18%
|
12.32%
|
13.06%
|
12.46%
|
13.22%
|
13.71%
|
EPS
2 |
414.2
|
288.3
|
365.7
|
393.2
|
449.3
|
410.1
|
450.6
|
-
|
Free Cash Flow
|
5,471
|
6,782
|
-
|
4,870
|
4,528
|
-
|
-
|
-
|
FCF margin
|
10.58%
|
15.33%
|
-
|
9.69%
|
8.2%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
50.34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
73.18%
|
132.9%
|
-
|
78.59%
|
62.79%
|
-
|
-
|
-
|
Dividend per Share
2 |
110.0
|
110.0
|
110.0
|
130.0
|
150.0
|
150.0
|
165.0
|
180.0
|
Announcement Date
|
11/11/19
|
11/9/20
|
11/12/21
|
11/11/22
|
11/10/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
21,307
|
20,866
|
9,821
|
22,170
|
12,622
|
15,638
|
29,467
|
11,776
|
12,367
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,367
|
3,506
|
1,216
|
3,482
|
2,167
|
2,961
|
5,537
|
1,672
|
1,824
|
Operating Margin
|
15.8%
|
16.8%
|
12.38%
|
15.71%
|
17.17%
|
18.93%
|
18.79%
|
14.2%
|
14.75%
|
Earnings before Tax (EBT)
1 |
3,845
|
4,089
|
1,379
|
3,929
|
2,702
|
2,883
|
5,679
|
2,364
|
1,875
|
Net income
1 |
2,549
|
2,529
|
748
|
2,316
|
1,663
|
2,144
|
3,980
|
1,495
|
1,360
|
Net margin
|
11.96%
|
12.12%
|
7.62%
|
10.45%
|
13.18%
|
13.71%
|
13.51%
|
12.7%
|
11%
|
EPS
2 |
141.5
|
152.3
|
47.11
|
146.6
|
105.7
|
136.4
|
253.2
|
95.10
|
78.56
|
Dividend per Share
|
40.00
|
40.00
|
-
|
40.00
|
-
|
-
|
60.00
|
-
|
-
|
Announcement Date
|
5/25/20
|
5/7/21
|
2/14/22
|
5/10/22
|
8/5/22
|
2/14/23
|
5/9/23
|
8/4/23
|
2/13/24
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
16,658
|
14,144
|
19,860
|
30,130
|
37,258
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
5,471
|
6,782
|
-
|
4,870
|
4,528
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.3%
|
10.2%
|
11.5%
|
10.5%
|
10.5%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
13.7%
|
10.3%
|
10.7%
|
11.3%
|
10.4%
|
-
|
-
|
-
|
Assets
1 |
54,582
|
49,633
|
56,194
|
54,790
|
69,619
|
-
|
-
|
-
|
Book Value Per Share
|
2,774
|
2,967
|
3,377
|
4,044
|
4,277
|
-
|
-
|
-
|
Cash Flow per Share
|
469.0
|
352.0
|
439.0
|
477.0
|
534.0
|
-
|
-
|
-
|
Capex
|
1,579
|
1,308
|
1,577
|
1,786
|
777
|
-
|
-
|
-
|
Capex / Sales
|
3.05%
|
2.96%
|
3.47%
|
3.55%
|
1.41%
|
-
|
-
|
-
|
Announcement Date
|
11/11/19
|
11/9/20
|
11/12/21
|
11/11/22
|
11/10/23
|
-
|
-
|
-
|
Last Close Price
4,040
JPY Average target price
5,300
JPY Spread / Average Target +31.19% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.02% | 453M | | +5.74% | 13.09B | | +24.52% | 6.52B | | -2.80% | 2.92B | | -11.60% | 1.62B | | -10.22% | 964M | | -42.33% | 762M | | -31.54% | 656M | | -10.70% | 578M | | +5.28% | 537M |
Welding & Soldering Equipment
|