Market Closed -
Japan Exchange
02:00:00 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
3,063
JPY
|
+0.43%
|
|
+1.39%
|
+33.25%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,526,198
|
1,217,273
|
1,505,734
|
1,843,528
|
1,749,354
|
3,024,853
|
-
|
-
|
Enterprise Value (EV)
1 |
1,526,198
|
796,348
|
966,340
|
1,212,378
|
968,459
|
3,024,853
|
3,024,853
|
3,024,853
|
P/E ratio
|
10.4
x
|
10
x
|
10.7
x
|
8.35
x
|
19.4
x
|
8.95
x
|
9.25
x
|
8.38
x
|
Yield
|
3.17%
|
4.49%
|
4.01%
|
3.9%
|
4.95%
|
3.26%
|
3.68%
|
4.14%
|
Capitalization / Revenue
|
0.42
x
|
0.32
x
|
0.39
x
|
0.44
x
|
0.38
x
|
0.62
x
|
0.61
x
|
0.6
x
|
EV / Revenue
|
0.42
x
|
0.32
x
|
0.39
x
|
0.44
x
|
0.38
x
|
0.62
x
|
0.61
x
|
0.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-108,827,612
x
|
4,495,247
x
|
2,893,411
x
|
-
|
6,336,745
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.87
x
|
0.76
x
|
0.75
x
|
0.91
x
|
0.94
x
|
1.2
x
|
1.18
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
1,117,276
|
1,092,378
|
1,064,876
|
1,027,799
|
999,250
|
987,546
|
-
|
-
|
Reference price
2 |
1,366
|
1,114
|
1,414
|
1,794
|
1,751
|
3,063
|
3,063
|
3,063
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,643,040
|
3,760,366
|
3,846,323
|
4,167,400
|
4,607,100
|
4,870,114
|
4,956,208
|
5,044,007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
177,191
|
194,937
|
340,280
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
4.71%
|
5.07%
|
8.17%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
202,029
|
177,191
|
194,937
|
317,632
|
123,409
|
455,601
|
483,876
|
522,819
|
Net income
1 |
146,626
|
122,515
|
142,482
|
224,800
|
91,100
|
332,298
|
336,684
|
367,779
|
Net margin
|
4.02%
|
3.26%
|
3.7%
|
5.39%
|
1.98%
|
6.82%
|
6.79%
|
7.29%
|
EPS
2 |
130.8
|
111.4
|
132.5
|
214.7
|
90.21
|
342.4
|
331.0
|
365.3
|
Free Cash Flow
|
-14,024
|
270,791
|
520,401
|
-
|
276,065
|
-
|
-
|
-
|
FCF margin
|
-0.38%
|
7.2%
|
13.53%
|
-
|
5.99%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
221.03%
|
365.24%
|
-
|
303.04%
|
-
|
-
|
-
|
Dividend per Share
2 |
43.33
|
50.00
|
56.67
|
70.00
|
86.67
|
100.0
|
112.8
|
126.7
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
1,955,408
|
1,985,323
|
2,179,729
|
977,490
|
-
|
1,286,566
|
1,279,204
|
2,565,770
|
1,123,965
|
-
|
1,449,488
|
-
|
2,659,605
|
1,188,978
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
60,112
|
63,601
|
188,094
|
71,032
|
-
|
53,775
|
-
|
-25,127
|
82,728
|
-
|
127,193
|
-
|
178,399
|
249,073
|
Net income
1 |
43,927
|
39,616
|
130,735
|
52,990
|
41,075
|
41,797
|
-61,827
|
-20,030
|
57,640
|
53,490
|
100,040
|
31,485
|
131,525
|
191,522
|
Net margin
|
2.25%
|
2%
|
6%
|
5.42%
|
-
|
3.25%
|
-4.83%
|
-0.78%
|
5.13%
|
-
|
6.9%
|
-
|
4.95%
|
16.11%
|
EPS
2 |
39.66
|
36.49
|
123.4
|
51.10
|
40.20
|
40.69
|
-60.31
|
-19.62
|
56.71
|
53.13
|
100.2
|
32.10
|
132.3
|
193.3
|
Dividend per Share
2 |
25.00
|
26.67
|
35.00
|
-
|
35.00
|
-
|
43.33
|
43.33
|
-
|
43.33
|
-
|
50.00
|
50.00
|
-
|
Announcement Date
|
11/19/19
|
11/19/20
|
11/19/21
|
2/14/22
|
5/20/22
|
8/5/22
|
11/18/22
|
11/18/22
|
2/14/23
|
5/19/23
|
8/9/23
|
11/17/23
|
11/17/23
|
2/14/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
420,925
|
539,394
|
631,150
|
780,895
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-14,024
|
270,791
|
520,401
|
-
|
276,065
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8%
|
7.3%
|
7.9%
|
11.1%
|
4.7%
|
14.5%
|
13.3%
|
14%
|
ROA (Net income/ Total Assets)
|
1.66%
|
1.6%
|
1.71%
|
2.35%
|
0.87%
|
3%
|
3.59%
|
4.01%
|
Assets
1 |
8,831,296
|
7,637,997
|
8,312,060
|
9,585,332
|
10,501,078
|
11,067,388
|
9,367,936
|
9,180,706
|
Book Value Per Share
2 |
1,573
|
1,462
|
1,895
|
1,973
|
1,856
|
2,548
|
2,596
|
2,724
|
Cash Flow per Share
|
173.0
|
149.0
|
170.0
|
266.0
|
141.0
|
-
|
-
|
-
|
Capex
|
92,796
|
85,655
|
105,801
|
71,025
|
172,827
|
-
|
-
|
-
|
Capex / Sales
|
2.55%
|
2.28%
|
2.75%
|
1.7%
|
3.75%
|
-
|
-
|
-
|
Announcement Date
|
5/20/19
|
5/20/20
|
5/20/21
|
5/20/22
|
5/19/23
|
-
|
-
|
-
|
Last Close Price
3,063
JPY Average target price
3,208
JPY Spread / Average Target +4.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.25% | 19.22B | | +38.91% | 61.52B | | +10.01% | 50.24B | | +12.05% | 48.88B | | +21.50% | 44.86B | | +22.39% | 33.96B | | +10.03% | 29.23B | | +50.11% | 27.95B | | +21.57% | 24.78B | | -3.96% | 20.38B |
Other Property & Casualty Insurance
|