Market cap
$229,625 Mln
Revenue (TTM)
$52,609,487 Mln
P/E Ratio
8.4
P/B Ratio
0.9
Div. Yield
3.3 %
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
|
52,609,487.08
|
50,684,952.00
|
48,036,704.00
|
45,095,325.00
|
37,154,298.00
|
31,379,507.00
|
|||||
|
Cost of Revenue
|
43,792,988.85
|
42,221,212.00
|
38,458,666.00
|
35,727,007.00
|
30,841,282.00
|
25,407,834.00
|
|||||
|
Gross Profit
|
8,816,498.23
|
8,463,740.00
|
9,578,038.00
|
9,368,318.00
|
6,313,016.00
|
5,971,673.00
|
|||||
|
Operating Expenses
|
5,106,982.96
|
4,697,524.00
|
4,782,452.00
|
4,015,384.00
|
3,587,991.00
|
2,975,976.00
|
|||||
|
Operating Profit (EBIT)
|
3,709,515.27
|
3,766,216.00
|
4,795,586.00
|
5,352,934.00
|
2,725,025.00
|
2,995,697.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5,939,162.71
|
5,152,996.00
|
6,414,590.00
|
6,965,086.00
|
3,668,733.00
|
3,990,532.00
|
|||||
|
Provision for Tax
|
1,214,521.65
|
1,167,234.00
|
1,624,835.00
|
1,893,665.00
|
1,175,765.00
|
1,115,918.00
|
|||||
|
Profit after Tax (Net Income)
|
4,540,959.23
|
3,985,761.00
|
4,765,086.00
|
4,944,933.00
|
2,451,318.00
|
2,850,110.00
|
|||||
|
Minority Interest
|
-181,497.00
|
-137,664.00
|
-24,670.00
|
-126,488.00
|
-41,650.00
|
-24,504.00
|
|||||
|
Consolidated Profit
|
2,189,546.00
|
--
|
4,765,086.00
|
4,944,933.00
|
2,451,318.00
|
2,850,110.00
|
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
|
37,062,512.83
|
40,091,988.76
|
35,924,826.00
|
34,220,991.00
|
28,338,706.00
|
26,245,969.00
|
|||||
|
Minority Interest
|
-181,497.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
30,961,718.34
|
31,031,250.53
|
27,288,216.00
|
25,697,049.00
|
21,079,252.00
|
18,691,790.00
|
|||||
|
Current Liabilities
|
33,019,252.09
|
33,750,769.60
|
29,434,220.00
|
29,177,909.00
|
23,959,715.00
|
21,842,161.00
|
|||||
|
Total Liabilities
|
134,976,764.78
|
105,979,999.04
|
93,601,350.00
|
90,114,296.00
|
74,303,180.00
|
67,688,771.00
|
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
|
63,361,208.33
|
62,970,182.82
|
56,522,674.00
|
55,400,016.00
|
47,843,399.00
|
43,966,480.00
|
|||||
|
Current Assets
|
38,596,304.35
|
43,009,816.22
|
37,078,676.00
|
34,714,279.00
|
26,459,781.00
|
23,722,290.00
|
|||||
|
Total Assets
|
134,939,700.03
|
105,979,999.04
|
93,601,350.00
|
90,114,296.00
|
74,303,180.00
|
67,688,771.00
|
|||||
|
Total Debt*
|
43,662,986.49
|
43,392,858.36
|
38,792,879.00
|
36,561,781.00
|
29,380,272.00
|
26,496,357.00
|
|||||
|
Net Current Assets
|
5,614,117.00
|
9,219,062.00
|
7,644,456.00
|
5,536,370.00
|
2,500,066.00
|
1,880,129.00
|
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
|
--
|
5,802,980.02
|
3,696,934.00
|
4,206,373.00
|
2,955,076.00
|
3,722,615.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,611,993.44
|
-4,189,736.00
|
-4,998,751.00
|
-1,598,890.00
|
-577,496.00
|
|||||
|
Cash from Financing Activities
|
--
|
-569,023.75
|
197,236.00
|
2,497,558.00
|
-56,180.00
|
-2,466,516.00
|
|||||
|
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¥)
|
3,558.64
|
3,058.11
|
3,633.81
|
3,668.71
|
1,805.12
|
2,058.37
|
|||||
|
Cash EPS (JP¥)
|
--
|
4,893.80
|
5,350.57
|
5,217.13
|
3,307.27
|
3,374.15
|
|||||
|
Adjusted Book Value (JP¥)
|
--
|
30,760.96
|
27,395.91
|
25,389.00
|
20,868.22
|
18,955.06
|
|||||
|
Dividend per Share (JP¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (JP¥)
|
--
|
4,452.39
|
2,819.24
|
3,120.76
|
2,176.08
|
2,688.50
|
|||||
|
Free Cash Flow per Share (JP¥)
|
--
|
454.26
|
-1,190.40
|
-624.71
|
-552.85
|
-77.73
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.04
|
6.55
|
7.70
|
4.44
|
5.40
|
|||||
|
ROE (%)
|
11.46
|
10.49
|
13.59
|
15.81
|
8.98
|
10.86
|
|||||
|
ROA (%)
|
3.52
|
3.99
|
5.19
|
6.02
|
3.45
|
4.21
|
|||||
|
EBIT Margin (%)
|
9.39
|
10.29
|
13.53
|
15.59
|
10.00
|
12.82
|
|||||
|
Net Margin (%)
|
8.63
|
7.86
|
9.92
|
10.97
|
6.60
|
9.08
|
|||||
|
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 (%)
|
8.58
|
0.06
|
0.07
|
0.21
|
0.18
|
0.15
|
|||||
|
EBIT Growth (%)
|
-15.81
|
-19.78
|
-7.56
|
89.17
|
-7.63
|
35.24
|
|||||
|
Net Profit Growth (%)
|
2.62
|
-16.35
|
-3.64
|
101.73
|
-13.99
|
26.94
|
|||||
|
EPS Growth (%)
|
9.27
|
-0.16
|
-0.01
|
1.03
|
-0.12
|
0.28
|
|||||
|
Book Value Growth (%)
|
9.51
|
--
|
--
|
--
|
--
|
--
|
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
|
0.70
|
1.08
|
1.08
|
1.07
|
1.04
|
1.01
|
|||||
|
Short term debt to equity ratio
|
0.48
|
0.44
|
0.44
|
0.45
|
0.43
|
0.43
|
|||||
|
Current Ratio
|
1.17
|
1.27
|
1.26
|
1.19
|
1.10
|
1.09
|
|||||
|
Quick Ratio
|
1.00
|
1.12
|
1.10
|
1.03
|
0.93
|
0.91
|
|||||
|
Interest Coverage
|
17.01
|
86.47
|
77.27
|
108.60
|
78.47
|
123.94
|
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 (%)
|
40.31
|
34.70
|
31.95
|
33.18
|
32.53
|
33.42
|
|||||
|
Asset Turnover
|
0.41
|
0.51
|
0.52
|
0.55
|
0.52
|
0.46
|
|||||
|
Receivable days
|
--
|
118.67
|
115.24
|
109.54
|
110.95
|
122.08
|
|||||
|
Inventory Days
|
--
|
42.20
|
43.70
|
45.29
|
47.83
|
54.93
|
|||||
|
Payable days
|
--
|
42.90
|
37.34
|
39.09
|
41.38
|
45.54
|
|||||
|
Cash Conversion Cycle
|
--
|
117.97
|
121.61
|
115.74
|
117.40
|
131.47
|