Market cap
$145,821 Mln
Revenue (TTM)
$12,818,600 Mln
P/E Ratio
21.2
P/B Ratio
2.8
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
|
12,818,600.13
|
13,232,239.00
|
12,957,064.00
|
13,020,768.00
|
10,974,373.00
|
9,921,513.00
|
|||||
|
Cost of Revenue
|
8,743,046.18
|
9,155,996.82
|
9,279,353.00
|
9,680,325.00
|
7,739,284.00
|
7,219,841.00
|
|||||
|
Gross Profit
|
4,075,553.95
|
4,076,242.18
|
3,677,711.00
|
3,340,443.00
|
3,235,089.00
|
2,701,672.00
|
|||||
|
Operating Expenses
|
2,398,859.88
|
2,437,263.91
|
2,270,548.00
|
2,131,612.00
|
1,961,884.00
|
1,499,333.00
|
|||||
|
Operating Profit (EBIT)
|
1,676,694.07
|
1,638,978.28
|
1,407,163.00
|
1,208,831.00
|
1,273,205.00
|
1,202,339.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,554,568.50
|
1,508,154.31
|
1,473,726.00
|
1,268,662.00
|
1,274,496.00
|
1,117,503.00
|
|||||
|
Provision for Tax
|
403,528.03
|
389,247.49
|
313,839.00
|
288,168.00
|
262,723.00
|
229,097.00
|
|||||
|
Profit after Tax (Net Income)
|
-238,298.72
|
-346,577.52
|
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
|
8,154,224.51
|
8,179,745.00
|
7,587,177.00
|
6,598,537.00
|
5,653,804.00
|
|||||
|
Minority Interest
|
-28,426.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,355,504.00
|
2,146,546.73
|
16,094,234.00
|
16,159,340.00
|
15,178,536.00
|
15,179,708.00
|
|||||
|
Current Liabilities
|
4,916,860.00
|
5,054,451.33
|
10,688,788.00
|
10,192,045.00
|
9,318,409.00
|
8,765,665.00
|
|||||
|
Total Liabilities
|
20,964,162.00
|
15,751,511.93
|
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
|
9,775,714.82
|
27,838,185.00
|
27,330,684.00
|
25,431,563.00
|
24,168,179.00
|
|||||
|
Current Assets
|
6,122,498.00
|
5,975,797.11
|
7,454,988.00
|
6,776,806.00
|
5,722,532.00
|
5,483,776.00
|
|||||
|
Total Assets
|
20,964,162.00
|
15,751,511.93
|
35,293,173.00
|
34,107,490.00
|
31,154,095.00
|
29,651,955.00
|
|||||
|
Total Debt*
|
1,870,598.00
|
1,676,910.63
|
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
|
--
|
2,062,952.97
|
2,321,675.00
|
1,373,213.00
|
314,691.00
|
1,233,643.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,069,826.95
|
-930,120.00
|
-818,886.00
|
-1,052,664.00
|
-728,780.00
|
|||||
|
Cash from Financing Activities
|
--
|
-913,140.30
|
-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¥)
|
-40.18
|
-57.42
|
188.37
|
157.75
|
161.00
|
140.88
|
|||||
|
Cash EPS (JP¥)
|
--
|
138.18
|
378.61
|
343.86
|
321.89
|
274.27
|
|||||
|
Adjusted Book Value (JP¥)
|
--
|
1,350.86
|
1,349.68
|
1,233.20
|
1,056.77
|
902.90
|
|||||
|
Dividend per Share (JP¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (JP¥)
|
--
|
341.76
|
383.08
|
223.20
|
50.40
|
197.01
|
|||||
|
Free Cash Flow per Share (JP¥)
|
--
|
261.36
|
276.24
|
121.78
|
-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 (%)
|
--
|
-3.12
|
9.49
|
8.69
|
10.11
|
9.51
|
|||||
|
ROE (%)
|
-3.23
|
-4.24
|
14.48
|
13.68
|
16.41
|
14.30
|
|||||
|
ROA (%)
|
-0.59
|
-1.36
|
3.29
|
2.97
|
3.31
|
3.09
|
|||||
|
EBIT Margin (%)
|
12.94
|
12.21
|
11.02
|
9.08
|
11.85
|
11.41
|
|||||
|
Net Margin (%)
|
-1.86
|
-2.62
|
8.81
|
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 (%)
|
2.00
|
0.02
|
0.00
|
0.19
|
0.11
|
0.10
|
|||||
|
EBIT Growth (%)
|
4.97
|
13.14
|
20.76
|
-9.11
|
14.91
|
11.85
|
|||||
|
Net Profit Growth (%)
|
-123.63
|
-130.36
|
17.62
|
-3.45
|
13.95
|
-14.32
|
|||||
|
EPS Growth (%)
|
-121.22
|
-1.30
|
0.19
|
-0.02
|
0.14
|
-0.14
|
|||||
|
Book Value Growth (%)
|
3.10
|
--
|
--
|
--
|
--
|
--
|
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
|
15.27
|
15.06
|
34.93
|
28.84
|
49.28
|
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 (%)
|
14.45
|
13.83
|
15.00
|
16.58
|
16.14
|
16.34
|
|||||
|
Asset Turnover
|
0.32
|
0.52
|
0.37
|
0.40
|
0.36
|
0.35
|
|||||
|
Receivable days
|
--
|
52.07
|
57.81
|
55.11
|
56.46
|
54.98
|
|||||
|
Inventory Days
|
--
|
50.73
|
55.69
|
56.35
|
55.27
|
38.21
|
|||||
|
Payable days
|
--
|
86.77
|
81.97
|
74.16
|
87.53
|
87.01
|
|||||
|
Cash Conversion Cycle
|
--
|
16.03
|
31.52
|
37.29
|
24.19
|
6.18
|