Market cap
$144,151 Mln
Revenue (TTM)
$12,695,776 Mln
P/E Ratio
20.4
P/B Ratio
2.6
Div. Yield
0.6 %
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
|
12,695,776.00
|
12,479,620.00
|
12,034,917.00
|
13,020,768.00
|
10,974,373.00
|
9,921,513.00
|
|||||
|
Cost of Revenue
|
8,656,450.00
|
7,873,198.00
|
7,770,232.00
|
8,952,915.00
|
7,003,586.00
|
7,219,841.00
|
|||||
|
Gross Profit
|
4,039,326.00
|
4,606,422.00
|
4,264,685.00
|
4,067,853.00
|
3,970,787.00
|
2,701,672.00
|
|||||
|
Operating Expenses
|
2,352,209.00
|
3,060,665.00
|
2,991,407.00
|
2,898,928.00
|
2,704,868.00
|
1,589,276.00
|
|||||
|
Operating Profit (EBIT)
|
1,687,117.00
|
1,545,757.00
|
1,273,278.00
|
1,168,925.00
|
1,265,919.00
|
1,112,396.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,543,264.00
|
1,422,374.00
|
1,343,198.00
|
1,268,662.00
|
1,274,496.00
|
1,117,503.00
|
|||||
|
Provision for Tax
|
400,811.00
|
367,108.00
|
257,480.00
|
288,168.00
|
262,723.00
|
229,097.00
|
|||||
|
Profit after Tax (Net Income)
|
-221,613.00
|
-326,865.00
|
1,141,600.00
|
970,573.00
|
1,005,277.00
|
882,178.00
|
|||||
|
Minority Interest
|
-28,426.00
|
-24,373.00
|
-18,287.00
|
-9,921.00
|
-6,496.00
|
-6,228.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
937,126.00
|
882,178.00
|
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
|
8,369,259.00
|
8,119,011.00
|
8,179,745.00
|
7,587,177.00
|
6,598,537.00
|
5,653,804.00
|
|||||
|
Minority Interest
|
-28,426.00
|
394,578.00
|
330,406.00
|
168,928.00
|
58,613.00
|
--
|
|||||
|
Non-Current Liabilities
|
2,355,504.00
|
2,137,277.00
|
16,094,234.00
|
16,159,340.00
|
15,178,536.00
|
15,179,708.00
|
|||||
|
Current Liabilities
|
4,916,860.00
|
5,032,624.00
|
10,688,788.00
|
10,192,045.00
|
9,318,409.00
|
8,765,665.00
|
|||||
|
Total Liabilities
|
20,964,162.00
|
15,683,490.00
|
35,293,173.00
|
34,107,490.00
|
31,154,095.00
|
29,651,955.00
|
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
|
9,924,804.00
|
9,733,499.00
|
27,838,185.00
|
27,330,684.00
|
25,431,563.00
|
24,168,179.00
|
|||||
|
Current Assets
|
6,122,498.00
|
5,949,991.00
|
7,454,988.00
|
6,776,806.00
|
5,722,532.00
|
5,483,776.00
|
|||||
|
Total Assets
|
20,964,162.00
|
15,683,490.00
|
35,293,173.00
|
34,107,490.00
|
31,154,095.00
|
29,651,955.00
|
|||||
|
Total Debt*
|
1,870,598.00
|
1,669,669.00
|
4,198,246.00
|
4,088,433.00
|
4,063,524.00
|
3,571,721.00
|
|||||
|
Net Current Assets
|
1,205,638.00
|
917,367.00
|
-3,233,800.00
|
-3,415,239.00
|
-3,532,418.00
|
-3,224,942.00
|
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
|
--
|
1,945,617.00
|
2,321,675.00
|
1,373,213.00
|
314,691.00
|
1,233,643.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,952,100.00
|
-930,120.00
|
-818,886.00
|
-1,052,664.00
|
-728,780.00
|
|||||
|
Cash from Financing Activities
|
--
|
-861,203.00
|
-298,243.00
|
-210,709.00
|
84,300.00
|
-336,578.00
|
|||||
|
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¥)
|
-37.38
|
-54.14
|
185.55
|
156.81
|
161.00
|
140.88
|
|||||
|
Cash EPS (JP¥)
|
--
|
141.41
|
372.96
|
341.80
|
321.89
|
274.27
|
|||||
|
Adjusted Book Value (JP¥)
|
--
|
1,344.71
|
1,329.52
|
1,225.82
|
1,056.77
|
902.90
|
|||||
|
Dividend per Share (JP¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (JP¥)
|
--
|
322.24
|
377.36
|
221.86
|
50.40
|
197.01
|
|||||
|
Free Cash Flow per Share (JP¥)
|
--
|
246.44
|
272.11
|
121.06
|
-47.88
|
126.57
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.95
|
9.49
|
8.69
|
10.11
|
9.51
|
|||||
|
ROE (%)
|
-3.02
|
-4.01
|
14.48
|
13.68
|
16.41
|
14.30
|
|||||
|
ROA (%)
|
-0.55
|
-1.28
|
3.29
|
2.97
|
3.31
|
3.09
|
|||||
|
EBIT Margin (%)
|
13.16
|
11.97
|
11.75
|
10.19
|
11.98
|
11.41
|
|||||
|
Net Margin (%)
|
-1.75
|
-2.62
|
9.49
|
7.45
|
9.16
|
8.89
|
|||||
|
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 (%)
|
6.54
|
0.04
|
-0.08
|
0.19
|
0.11
|
0.10
|
|||||
|
EBIT Growth (%)
|
12.92
|
5.63
|
6.50
|
1.00
|
16.10
|
11.85
|
|||||
|
Net Profit Growth (%)
|
-122.15
|
-128.63
|
17.62
|
-3.45
|
13.95
|
-14.32
|
|||||
|
EPS Growth (%)
|
-120.08
|
-1.29
|
0.18
|
-0.03
|
0.14
|
-0.14
|
|||||
|
Book Value Growth (%)
|
4.24
|
--
|
--
|
--
|
--
|
--
|
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
|
0.12
|
0.21
|
0.51
|
0.54
|
0.62
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.26
|
0.27
|
0.32
|
0.38
|
|||||
|
Current Ratio
|
1.25
|
1.18
|
0.70
|
0.66
|
0.61
|
0.63
|
|||||
|
Quick Ratio
|
0.97
|
0.94
|
0.57
|
0.52
|
0.46
|
0.53
|
|||||
|
Interest Coverage
|
13.09
|
21.04
|
20.04
|
22.58
|
32.99
|
77.54
|
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 (%)
|
14.59
|
14.60
|
16.15
|
16.58
|
16.14
|
16.34
|
|||||
|
Asset Turnover
|
0.32
|
0.49
|
0.35
|
0.40
|
0.36
|
0.35
|
|||||
|
Receivable days
|
--
|
55.10
|
62.24
|
55.11
|
56.46
|
54.98
|
|||||
|
Inventory Days
|
--
|
58.87
|
66.50
|
60.92
|
61.07
|
38.21
|
|||||
|
Payable days
|
--
|
100.69
|
97.89
|
80.19
|
96.73
|
87.01
|
|||||
|
Cash Conversion Cycle
|
--
|
13.29
|
30.85
|
35.85
|
20.80
|
6.18
|