|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
73 819 | 45 744 | 47 692 | 42 302 | 67 112 | 58 010 | - | - |
Enterprise Value (EV)1 |
59 106 | 28 364 | 29 888 | 25 925 | 48 948 | 41 084 | 37 827 | 34 377 |
P/E ratio |
24,4x | 9,30x | 16,2x | 15,9x | 15,0x | 11,6x | 9,57x | 8,49x |
Yield |
0,85% | 2,29% | 2,20% | 2,48% | 1,88% | 2,53% | 2,65% | 2,89% |
Capitalization / Revenue |
2,09x | 1,11x | 1,31x | 1,35x | 1,78x | 1,37x | 1,27x | 1,19x |
EV / Revenue |
1,68x | 0,69x | 0,82x | 0,83x | 1,30x | 0,97x | 0,83x | 0,70x |
EV / EBITDA |
8,53x | 2,85x | 3,73x | 4,18x | 5,68x | 4,06x | 3,39x | 2,85x |
Price to Book |
1,23x | 0,72x | 0,73x | 0,64x | 0,93x | 0,76x | 0,72x | 0,68x |
Nbr of stocks (in thousands) |
20 824 | 20 974 | 20 973 | 20 973 | 20 973 | 20 973 | - | - |
Reference price (JPY) |
3 545 | 2 181 | 2 274 | 2 017 | 3 200 | 2 766 | 2 766 | 2 766 |
Announcement Date |
02/14/2018 | 02/14/2019 | 02/14/2020 | 02/12/2021 | 02/14/2022 | - | - | - |
1 JPY in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
35 240 | 41 132 | 36 402 | 31 226 | 37 734 | 42 467 | 45 780 | 48 929 |
EBITDA1 |
6 931 | 9 968 | 8 006 | 6 206 | 8 618 | 10 110 | 11 153 | 12 080 |
Operating profit (EBIT)1 |
3 708 | 7 009 | 5 175 | 3 422 | 5 666 | 7 037 | 8 402 | 9 486 |
Operating Margin |
10,5% | 17,0% | 14,2% | 11,0% | 15,0% | 16,6% | 18,4% | 19,4% |
Pre-Tax Profit (EBT)1 |
3 905 | 6 584 | 3 946 | 3 726 | 6 130 | 7 431 | 8 729 | 9 855 |
Net income1 |
3 020 | 4 910 | 2 944 | 2 662 | 4 465 | 5 008 | 6 062 | 6 837 |
Net margin |
8,57% | 11,9% | 8,09% | 8,52% | 11,8% | 11,8% | 13,2% | 14,0% |
EPS2 |
146 | 235 | 140 | 127 | 213 | 239 | 289 | 326 |
Dividend per Share2 |
30,0 | 50,0 | 50,0 | 50,0 | 60,0 | 70,0 | 73,3 | 80,0 |
Announcement Date |
02/14/2018 | 02/14/2019 | 02/14/2020 | 02/12/2021 | 02/14/2022 | - | - | - |
1 JPY in Million 2 JPY |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2017 S2 |
2018 S1 |
2018 S2 |
2019 S1 |
2019 Q4 |
2019 S2 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2020 S2 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
2022 S2 |
Net sales1 |
18 676 | 22 056 | 19 076 | 19 141 | 8 534 | 17 261 | 7 897 | 7 617 | 15 514 | 7 605 | 8 107 | 15 712 | 8 288 | 9 247 | 17 535 | 9 914 | 9 906 | 10 624 | 20 530 | 10 960 | 11 610 | 22 570 |
EBITDA |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
2 382 | 4 179 | 2 830 | 3 158 | 781 | 2 017 | 905 | 1 158 | 2 063 | 688 | 671 | 1 359 | 1 002 | 1 364 | 2 366 | 1 782 | 1 502 | 1 698 | 3 200 | 2 100 | 2 300 | 4 400 |
Operating Margin |
12,8% | 18,9% | 14,8% | 16,5% | 9,15% | 11,7% | 11,5% | 15,2% | 13,3% | 9,05% | 8,28% | 8,65% | 12,1% | 14,8% | 13,5% | 18,0% | 15,2% | 16,0% | 15,6% | 19,2% | 19,8% | 19,5% |
Pre-Tax Profit (EBT)1 |
- | 4 177 | 2 407 | 2 944 | -159 | 1 002 | 819 | - | 2 062 | 919 | - | - | 1 217 | - | 2 730 | 1 798 | 1 755 | 1 617 | 3 400 | 2 100 | 2 300 | 4 400 |
Net income1 |
1 891 | 3 055 | 1 855 | 2 303 | -199 | 641 | 568 | 893 | 1 461 | 624 | 577 | 1 201 | 693 | 1 131 | 1 824 | 1 344 | 1 203 | 1 097 | 2 300 | 1 530 | 1 670 | 3 200 |
Net margin |
10,1% | 13,9% | 9,72% | 12,0% | -2,33% | 3,71% | 7,19% | 11,7% | 9,42% | 8,21% | 7,12% | 7,64% | 8,36% | 12,2% | 10,4% | 13,6% | 12,1% | 10,3% | 11,2% | 14,0% | 14,4% | 14,2% |
EPS |
- | 146 | - | 110 | - | - | 27,1 | - | 69,7 | 29,8 | - | - | 33,1 | - | 87,0 | 64,1 | 57,4 | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/14/2018 | 08/07/2018 | 02/14/2019 | 08/07/2019 | 02/14/2020 | 02/14/2020 | 05/12/2020 | 08/07/2020 | 08/07/2020 | 11/06/2020 | 02/12/2021 | 02/12/2021 | 05/12/2021 | 08/10/2021 | 08/10/2021 | 11/05/2021 | 05/16/2022 | - | - | - | - | - |
1 JPY in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
14 713 | 17 380 | 17 804 | 16 377 | 18 164 | 16 926 | 20 183 | 23 633 |
Leverage (Debt / EBITDA) |
-2,12x | -1,74x | -2,22x | -2,64x | -2,11x | -1,67x | -1,81x | -1,96x |
Free Cash Flow1 |
1 021 | 3 106 | 144 | 6 009 | 2 151 | 229 | 4 935 | 5 338 |
ROE (Net Profit / Equities) |
5,20% | 8,00% | 4,60% | 4,00% | 6,40% | 6,90% | 7,40% | 8,20% |
Shareholders' equity1 |
58 077 | 61 375 | 64 000 | 66 550 | 69 766 | 72 585 | 81 914 | 83 374 |
ROA (Net Profit / Asset) |
5,16% | 9,46% | 6,89% | 5,10% | 7,84% | 6,00% | 6,70% | 7,10% |
Assets1 |
58 475 | 51 907 | 42 706 | 52 237 | 56 928 | 83 472 | 90 473 | 96 291 |
Book Value Per Share2 |
2 885 | 3 019 | 3 097 | 3 175 | 3 443 | 3 617 | 3 827 | 4 062 |
Cash Flow per Share2 |
301 | 376 | 275 | 260 | 354 | 116 | 331 | 350 |
Capex1 |
2 221 | 2 653 | 5 005 | 6 375 | 5 076 | 4 600 | 4 000 | 4 000 |
Capex / Sales |
6,30% | 6,45% | 13,7% | 20,4% | 13,5% | 10,8% | 8,74% | 8,18% |
Announcement Date |
02/14/2018 | 02/14/2019 | 02/14/2020 | 02/12/2021 | 02/14/2022 | - | - | - |
1 JPY in Million 2 JPY |
|
| |
|
Capitalization (JPY) |
58 010 100 960 |
Capitalization (USD) |
455 892 970 |
Net sales (JPY) |
37 734 000 000 |
Net sales (USD) |
296 546 033 |
Number of employees |
1 640 |
Sales / Employee (JPY) |
23 008 537 |
Sales / Employee (USD) |
180 821 |
Free-Float |
65,3% |
Free-Float capitalization (JPY) |
37 901 752 319 |
Free-Float capitalization (USD) |
297 864 374 |
Avg. Exchange 20 sessions (JPY) |
246 118 680 |
Avg. Exchange 20 sessions (USD) |
1 934 211 |
Average Daily Capital Traded |
0,4% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|