Market cap
$133,860 Mln
Revenue (TTM)
$9,008,989 Mln
P/E Ratio
15.2
P/B Ratio
1.8
Div. Yield
1.7 %
Income Statement (JP¥ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,008,988.52
|
9,490,330.97
|
8,600,151.00
|
7,855,992.00
|
4,887,675.00
|
2,835,011.00
|
|||||
|
Cost of Revenue
|
4,582,035.99
|
4,849,676.32
|
5,006,545.00
|
4,991,224.00
|
2,306,936.00
|
550,650.00
|
|||||
|
Gross Profit
|
4,426,952.53
|
4,640,654.65
|
3,593,606.00
|
2,864,768.00
|
2,580,739.00
|
2,284,361.00
|
|||||
|
Operating Expenses
|
2,577,047.97
|
2,920,533.14
|
2,403,522.00
|
1,909,733.00
|
1,801,775.00
|
1,680,489.00
|
|||||
|
Operating Profit (EBIT)
|
1,849,904.56
|
1,720,121.51
|
1,190,084.00
|
955,035.00
|
778,964.00
|
603,872.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,849,904.56
|
1,720,121.51
|
1,190,084.00
|
955,035.00
|
778,964.00
|
603,872.00
|
|||||
|
Provision for Tax
|
453,085.09
|
390,327.95
|
301,416.00
|
271,735.00
|
218,834.00
|
60,688.00
|
|||||
|
Profit after Tax (Net Income)
|
1,390,790.07
|
1,323,934.31
|
885,433.00
|
678,993.00
|
555,527.00
|
530,479.00
|
|||||
|
Minority Interest
|
-5,979.00
|
-5,525.00
|
-3,234.00
|
-4,305.00
|
-4,602.00
|
-12,703.00
|
|||||
|
Consolidated Profit
|
1,019,890.00
|
--
|
885,433.00
|
678,993.00
|
555,527.00
|
530,479.00
|
Liabilities (JP¥ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
11,436,237.47
|
11,365,610.68
|
10,442,214.00
|
10,232,540.00
|
9,133,296.00
|
9,077,474.00
|
|||||
|
Minority Interest
|
-5,979.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
244,874,559.83
|
246,562,772.01
|
51,472,490.00
|
51,982,054.00
|
47,874,047.00
|
45,572,591.00
|
|||||
|
Current Liabilities
|
45,889,374.06
|
45,534,768.07
|
221,324,161.00
|
216,377,962.00
|
197,175,693.00
|
182,292,520.00
|
|||||
|
Total Liabilities
|
348,163,939.01
|
303,550,907.73
|
283,320,404.00
|
278,672,151.00
|
254,258,203.00
|
237,066,142.00
|
Assets (JP¥ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
249,722,672.57
|
210,480,592.36
|
197,131,870.00
|
205,703,251.00
|
187,106,103.00
|
185,706,841.00
|
|||||
|
Current Assets
|
52,551,892.38
|
93,070,315.37
|
86,188,534.00
|
72,968,900.00
|
67,152,100.00
|
51,359,301.00
|
|||||
|
Total Assets
|
354,826,457.33
|
303,550,907.73
|
283,320,401.00
|
278,672,147.00
|
254,258,199.00
|
237,066,140.00
|
|||||
|
Total Debt*
|
67,583,317.46
|
66,857,601.40
|
60,887,374.00
|
58,945,186.00
|
45,336,354.00
|
40,964,386.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (JP¥ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
590,243.69
|
-3,820,800.00
|
1,884,978.00
|
8,867,246.00
|
4,917,186.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15,211,007.77
|
3,793,092.00
|
1,982,207.00
|
6,605,667.00
|
-1,860,490.00
|
|||||
|
Cash from Financing Activities
|
--
|
1,854,726.54
|
-299,030.00
|
-230,990.00
|
-611,143.00
|
-522,056.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (JP¥)
|
112.95
|
108.52
|
70.46
|
53.56
|
43.83
|
41.86
|
|||||
|
Cash EPS (JP¥)
|
0.73
|
128.30
|
86.85
|
67.62
|
57.00
|
54.93
|
|||||
|
Adjusted Book Value (JP¥)
|
5.95
|
931.60
|
830.99
|
807.23
|
720.65
|
716.25
|
|||||
|
Dividend per Share (JP¥)
|
1.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (JP¥)
|
--
|
48.38
|
-304.06
|
148.70
|
699.65
|
387.99
|
|||||
|
Free Cash Flow per Share (JP¥)
|
--
|
39.98
|
-331.51
|
128.43
|
685.20
|
377.00
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.77
|
1.26
|
1.10
|
1.06
|
1.07
|
|||||
|
ROE (%)
|
12.25
|
12.14
|
8.57
|
7.01
|
6.10
|
5.79
|
|||||
|
ROA (%)
|
0.38
|
0.45
|
0.32
|
0.25
|
0.23
|
0.23
|
|||||
|
EBIT Margin (%)
|
--
|
18.12
|
13.84
|
12.16
|
15.94
|
21.30
|
|||||
|
Net Margin (%)
|
15.44
|
13.95
|
10.30
|
8.64
|
11.37
|
18.71
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.48
|
0.10
|
0.09
|
0.61
|
0.72
|
-0.02
|
|||||
|
EBIT Growth (%)
|
--
|
44.54
|
24.61
|
22.60
|
28.99
|
-7.40
|
|||||
|
Net Profit Growth (%)
|
56.78
|
49.52
|
30.40
|
22.23
|
4.72
|
12.62
|
|||||
|
EPS Growth (%)
|
60.94
|
0.54
|
0.32
|
0.22
|
0.05
|
0.13
|
|||||
|
Book Value Growth (%)
|
11.88
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.89
|
5.88
|
5.83
|
5.76
|
4.96
|
4.51
|
|||||
|
Short term debt to equity ratio
|
4.01
|
4.01
|
4.14
|
4.00
|
3.21
|
2.55
|
|||||
|
Current Ratio
|
1.15
|
2.04
|
0.39
|
0.34
|
0.34
|
0.28
|
|||||
|
Quick Ratio
|
1.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
1.41
|
0.36
|
0.24
|
0.20
|
0.35
|
1.91
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
24.17
|
--
|
27.14
|
43.14
|
|||||
|
Asset Turnover
|
0.02
|
0.03
|
0.03
|
0.03
|
0.02
|
0.01
|
|||||
|
Receivable days
|
--
|
80.01
|
88.30
|
61.67
|
95.26
|
124.30
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
-56,968.47
|
|||||
|
Payable days
|
--
|
--
|
--
|
12,022.29
|
25,331.28
|
52,626.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
-109,471.02
|