Delayed
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
495
JPY
|
0.00%
|
|
+0.20%
|
-19.64%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
116,472
|
94,584
|
134,857
|
93,351
|
60,010
|
45,644
|
-
|
-
|
Enterprise Value (EV)
1 |
120,047
|
105,558
|
147,629
|
111,659
|
73,939
|
56,844
|
56,444
|
55,344
|
P/E ratio
|
33.2
x
|
19.9
x
|
38.1
x
|
26.6
x
|
18.9
x
|
8.87
x
|
10.5
x
|
8.94
x
|
Yield
|
1.52%
|
1.94%
|
1.37%
|
2.02%
|
3.15%
|
4.09%
|
4.09%
|
4.09%
|
Capitalization / Revenue
|
1.38
x
|
0.99
x
|
1.27
x
|
0.8
x
|
0.46
x
|
0.34
x
|
0.31
x
|
0.29
x
|
EV / Revenue
|
1.42
x
|
1.1
x
|
1.39
x
|
0.95
x
|
0.56
x
|
0.42
x
|
0.39
x
|
0.35
x
|
EV / EBITDA
|
18.4
x
|
14.2
x
|
17.6
x
|
12.5
x
|
7.82
x
|
5.97
x
|
5.23
x
|
4.51
x
|
EV / FCF
|
43.7
x
|
138
x
|
50.7
x
|
-57.9
x
|
10.8
x
|
20.3
x
|
12.6
x
|
10.9
x
|
FCF Yield
|
2.29%
|
0.73%
|
1.97%
|
-1.73%
|
9.25%
|
4.93%
|
7.96%
|
9.19%
|
Price to Book
|
8.42
x
|
5.65
x
|
7.3
x
|
4.64
x
|
2.78
x
|
1.93
x
|
1.72
x
|
1.53
x
|
Nbr of stocks (in thousands)
|
93,477
|
94,207
|
94,438
|
94,485
|
94,653
|
92,211
|
-
|
-
|
Reference price
2 |
1,246
|
1,004
|
1,428
|
988.0
|
634.0
|
495.0
|
495.0
|
495.0
|
Announcement Date
|
5/9/19
|
5/20/20
|
5/13/21
|
5/11/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
84,251
|
95,719
|
106,182
|
117,239
|
131,088
|
135,450
|
145,207
|
157,528
|
EBITDA
1 |
6,542
|
7,415
|
8,400
|
8,916
|
9,460
|
9,515
|
10,800
|
12,284
|
EBIT
1 |
5,030
|
5,465
|
6,062
|
6,319
|
6,325
|
6,004
|
6,980
|
8,205
|
Operating Margin
|
5.97%
|
5.71%
|
5.71%
|
5.39%
|
4.83%
|
4.43%
|
4.81%
|
5.21%
|
Earnings before Tax (EBT)
1 |
4,954
|
6,965
|
5,354
|
5,641
|
5,418
|
7,875
|
7,011
|
8,078
|
Net income
1 |
3,506
|
4,739
|
3,538
|
3,502
|
3,172
|
5,052
|
4,374
|
5,143
|
Net margin
|
4.16%
|
4.95%
|
3.33%
|
2.99%
|
2.42%
|
3.73%
|
3.01%
|
3.27%
|
EPS
2 |
37.50
|
50.33
|
37.51
|
37.08
|
33.53
|
55.79
|
47.08
|
55.38
|
Free Cash Flow
1 |
2,749
|
766
|
2,912
|
-1,927
|
6,841
|
2,800
|
4,490
|
5,084
|
FCF margin
|
3.26%
|
0.8%
|
2.74%
|
-1.64%
|
5.22%
|
2.07%
|
3.09%
|
3.23%
|
FCF Conversion (EBITDA)
|
42.02%
|
10.33%
|
34.67%
|
-
|
72.32%
|
29.43%
|
41.58%
|
41.38%
|
FCF Conversion (Net income)
|
78.41%
|
16.16%
|
82.31%
|
-
|
215.67%
|
55.43%
|
102.66%
|
98.84%
|
Dividend per Share
2 |
19.00
|
19.50
|
19.50
|
20.00
|
20.00
|
20.25
|
20.25
|
20.25
|
Announcement Date
|
5/9/19
|
5/20/20
|
5/13/21
|
5/11/22
|
5/11/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
---|
Net sales
1 |
47,061
|
48,658
|
50,360
|
29,055
|
58,150
|
29,105
|
29,984
|
59,089
|
32,059
|
33,081
|
65,140
|
33,300
|
32,648
|
65,948
|
32,923
|
34,060
|
66,983
|
34,055
|
35,018
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,493
|
2,972
|
3,073
|
1,841
|
3,448
|
1,805
|
1,066
|
2,871
|
1,483
|
1,637
|
3,120
|
1,810
|
1,395
|
3,205
|
1,195
|
1,315
|
2,510
|
1,550
|
1,713
|
Operating Margin
|
5.3%
|
6.11%
|
6.1%
|
6.34%
|
5.93%
|
6.2%
|
3.56%
|
4.86%
|
4.63%
|
4.95%
|
4.79%
|
5.44%
|
4.27%
|
4.86%
|
3.63%
|
3.86%
|
3.75%
|
4.55%
|
4.89%
|
Earnings before Tax (EBT)
1 |
4,704
|
-
|
2,935
|
1,774
|
3,653
|
1,763
|
225
|
-
|
1,572
|
1,579
|
3,151
|
1,414
|
853
|
2,267
|
3,909
|
1,054
|
4,963
|
1,161
|
1,677
|
Net income
1 |
3,035
|
1,704
|
1,782
|
1,064
|
2,134
|
1,076
|
292
|
1,368
|
908
|
944
|
1,852
|
823
|
497
|
1,320
|
3,390
|
500
|
3,890
|
516
|
718
|
Net margin
|
6.45%
|
3.5%
|
3.54%
|
3.66%
|
3.67%
|
3.7%
|
0.97%
|
2.32%
|
2.83%
|
2.85%
|
2.84%
|
2.47%
|
1.52%
|
2%
|
10.3%
|
1.47%
|
5.81%
|
1.52%
|
2.05%
|
EPS
|
32.24
|
-
|
18.89
|
-
|
22.60
|
11.38
|
-
|
-
|
9.600
|
-
|
19.58
|
8.700
|
-
|
-
|
35.82
|
-
|
41.14
|
5.680
|
-
|
Dividend per Share
|
9.500
|
-
|
9.500
|
-
|
10.00
|
-
|
-
|
-
|
-
|
-
|
10.00
|
-
|
-
|
-
|
-
|
-
|
10.00
|
-
|
-
|
Announcement Date
|
11/11/19
|
5/20/20
|
11/10/20
|
11/9/21
|
11/9/21
|
2/8/22
|
5/11/22
|
5/11/22
|
8/10/22
|
11/9/22
|
11/9/22
|
2/8/23
|
5/11/23
|
5/11/23
|
8/10/23
|
11/8/23
|
11/8/23
|
2/8/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,575
|
10,974
|
12,772
|
18,308
|
13,929
|
11,200
|
10,800
|
9,700
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5465
x
|
1.48
x
|
1.52
x
|
2.053
x
|
1.472
x
|
1.177
x
|
1
x
|
0.7896
x
|
Free Cash Flow
1 |
2,749
|
766
|
2,912
|
-1,927
|
6,841
|
2,800
|
4,490
|
5,084
|
ROE (net income / shareholders' equity)
|
27.2%
|
30.9%
|
20.1%
|
18.1%
|
15.2%
|
21%
|
17.2%
|
18.1%
|
ROA (Net income/ Total Assets)
|
12%
|
10.4%
|
6.01%
|
9.62%
|
9.6%
|
6.7%
|
5.95%
|
6.96%
|
Assets
1 |
29,211
|
45,636
|
58,903
|
36,385
|
33,050
|
75,398
|
73,464
|
73,926
|
Book Value Per Share
2 |
148.0
|
178.0
|
196.0
|
213.0
|
228.0
|
257.0
|
287.0
|
323.0
|
Cash Flow per Share
2 |
45.70
|
59.70
|
48.70
|
49.70
|
48.30
|
97.20
|
91.00
|
112.0
|
Capex
1 |
744
|
1,296
|
950
|
10,207
|
2,291
|
1,565
|
1,823
|
2,015
|
Capex / Sales
|
0.88%
|
1.35%
|
0.89%
|
8.71%
|
1.75%
|
1.16%
|
1.26%
|
1.28%
|
Announcement Date
|
5/9/19
|
5/20/20
|
5/13/21
|
5/11/22
|
5/11/23
|
-
|
-
|
-
|
Average target price
770
JPY Spread / Average Target +55.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.64% | 290M | | -28.69% | 70.69B | | +14.32% | 81.84B | | +9.37% | 29.03B | | -11.43% | 16.97B | | +0.07% | 16.83B | | -0.24% | 15.28B | | +6.35% | 12.41B | | +33.40% | 12.26B | | -31.40% | 11.83B |
Other Healthcare Facilities & Services
|