Add to comparison table
Insider Transactions
5Y price score: 70 
5Y return: +50.95%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
JPY PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
No insider transactions available.
2686.0
52-week range
4000.0
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
(2.3) %
Dividend Yield TTM
3.1 %
Market cap
$ 35,819,184
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
8.6
Price / Book TTM
1
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(0.5)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
5.9 %
67.2 %
202.3 %
Free cash flow per share growth
(205.7) %
158.5 %
67.7 %
Earnings per share growth
86.9 %
85.8 %
100.8 %
Dividends
Previous dividend:50.00 per share, Paid, Ex-div date Mar 31, 2026
Next dividend:50.00 per share, Declared, Ex-div date Mar 31, 2027
Financials
all figures in JPY Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
147.1
119.8
166.6
129
144
158.9
205.2
179.5
365.9
359.6
295.3
7.2%
338.6
365.6
394.8
426.2
460.2
483
02FCF per share
25.5
(8.3)
40.8
1.9
(94.7)
(73.3)
(7.7)
(55)
(62.3)
(91.1)
42.8
5.3%
68.5
90
113.9
140.4
169.6
182.9
04Dividends payout, %
30.5%
34.9%
25.1%
34.3%
30.4%
27.9%
24.9%
29.7%
17.8%
23.8%
32.2%
0.5%
-
-
-
-
-
-
05Revenue
$ 28,403,897
$ 27,621,746
$ 29,384,077
$ 30,224,438
$ 29,866,547
$ 27,214,594
$ 31,379,507
$ 37,154,298
$ 45,095,325
$ 48,036,704
$ 50,684,952
6%
$ 53,706,784
$ 56,908,778
$ 60,301,675
$ 63,896,855
$ 67,706,380
$ 69,737,572
06ㅤ% Change
-
(2.8)%
6.4%
2.9%
(1.2)%
(8.9)%
15.3%
18.4%
21.4%
6.5%
5.5%
6%
6%
6%
6%
6%
6%
6%
07Net Income
2,312,694
1,831,109
2,493,983
1,882,873
2,036,140
2,245,260
2,850,110
2,451,317
4,944,933
4,765,085
3,848,097
5.2%
4,331,403
4,589,641
4,863,275
5,153,223
5,460,457
5,624,271
08ㅤ% Margin
8.1%
6.6%
8.5%
6.2%
6.8%
8.3%
9.1%
6.6%
11%
9.9%
7.6%
8.1% A
8.1%
8.1%
8.1%
8.1%
8.1%
8.1%
09CFO
4,460,857
3,414,237
4,210,009
3,766,597
2,398,496
2,727,162
3,722,615
2,955,076
4,206,373
3,696,934
5,472,920
2.1%
5,885,555
6,236,452
6,608,268
7,002,253
7,419,726
7,642,318
10ㅤ% Of revenue
15.7%
12.4%
14.3%
12.5%
8%
10%
11.9%
8%
9.3%
7.7%
10.8%
11% A
11%
11%
11%
11%
11%
11%
11CAPEX
(4,059,216)
(3,541,437)
(3,598,707)
(3,738,887)
(3,746,576)
(3,767,945)
(3,830,244)
(3,705,832)
(5,048,394)
(4,903,731)
(4,914,544)
1.9%
(5,009,419)
(5,106,125)
(5,204,698)
(5,305,174)
(5,407,590)
(5,511,983)
12ㅤ% Change
-
(12.8)%
1.6%
3.9%
0.2%
0.6%
1.7%
(3.3)%
36.2%
(2.9)%
0.2%
1.9% A
1.9%
1.9%
1.9%
1.9%
1.9%
1.9%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
401,641
(127,200)
611,302
27,710
(1,348,080)
(1,040,783)
(107,629)
(750,756)
(842,021)
(1,206,797)
558,376
3.4%
876,137
1,130,327
1,403,570
1,697,078
2,012,136
2,130,335
14Total assets
47,427,597
48,750,186
50,308,249
53,416,405
53,972,363
62,267,140
67,688,771
74,303,180
90,114,296
93,601,350
105,522,331
8.3%
114,307,757
123,824,627
134,133,839
145,301,360
157,398,650
170,503,120
15ㅤ% Change
-
2.8%
3.2%
6.2%
1%
15.4%
8.7%
9.8%
21.3%
3.9%
12.7%
8.3%
8.3%
8.3%
8.3%
8.3%
8.3%
8.3%
16Total liabilities
29,819,190
30,567,110
30,878,147
32,761,195
32,633,351
37,978,811
40,533,951
45,038,967
54,874,958
56,722,436
64,502,263
8%
69,872,499
75,689,843
81,991,518
88,817,850
96,212,518
104,222,840
17ㅤ% Of assets
62.9%
62.7%
61.4%
61.3%
60.5%
61%
59.9%
60.6%
60.9%
60.6%
61.1%
61.1% A
61.1%
61.1%
61.1%
61.1%
61.1%
61.1%
18Shareholders Equity
17,608,407
18,183,076
19,430,102
20,655,210
21,339,012
24,288,329
27,154,820
29,264,213
35,239,338
36,878,914
41,020,068
8.8%
44,435,258
48,134,784
52,142,320
56,483,510
61,186,133
66,280,279
19Net Debt
15,353,725
16,160,652
16,295,295
17,441,323
17,242,523
20,558,778
20,382,702
21,863,306
27,149,721
29,810,475
30,545,847
7.1%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
15,724,735
15,279,130
14,973,830
14,593,370
14,230,090
14,206,135
13,887,659
13,658,382
13,512,848
13,252,456
13,033,274
(1.9)%
12,790,884
12,553,001
12,319,543
12,090,426
11,865,570
11,644,897
21ㅤ% Change
-
(2.8)%
(2)%
(2.5)%
(2.5)%
(0.2)%
(2.2)%
(1.7)%
(1.1)%
(1.9)%
(1.7)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
(1.9)%
22ROA
4.9%
3.8%
5%
3.5%
3.8%
3.6%
4.2%
3.3%
5.5%
5.1%
3.7%
-
3.8%
3.7%
3.6%
3.6%
3.5%
3.3%
23ROE
13.1%
10.1%
12.8%
9.1%
9.5%
9.2%
10.5%
8.4%
14%
12.9%
9.4%
-
9.8%
9.5%
9.3%
9.1%
8.9%
8.5%
24Interest coverage
77.7
70.8
85.4
87.3
50.9
46.2
68.1
21.8
51.6
25.1
43.4
-
-
-
-
-
-
-
25Dividend Yield
3.8%
3.5%
3.1%
3.4%
3.4%
2.6%
2.3%
2.8%
1.8%
3.3%
3%
-
-
-
-
-
-
-
26P/E Ratio
8
10
8.1
10.2
8.9
10.7
10.8
10.5
9.9
7.3
10.7
-
-
-
-
-
-
-
27Stock price range
1142-1727
995-1431
1139-1556
1216-1518
1188-1586
1239-1730
1625-2424
1767-2276
1798-3872
2232-3781
2266-3944
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
18,518,493
18,174,868
20,115,766
19,084,215
18,195,766
24,084,201
30,864,631
25,677,758
49,173,254
34,668,425
-
7.2%
(5,354,242)
(2,945,203)
(295,260)
2,619,678
5,826,109
-
29FCF Yield
2.2%
(0.7)%
3%
0.2%
(7.4)%
(4.3)%
(0.4)%
(2.9)%
(1.7)%
(3.5)%
1.4%
(4.6)%
(16.4)%
(38.4)%
(475.4)%
64.8%
34.5%
-
30Average stock price
1,434.7
1,213.1
1,347.7
1,367.1
1,387
1,484.5
2,024.5
2,021.5
2,835
3,006.5
3,105.3
8%
(418.6)
(234.6)
(24)
216.7
491
-
31 CEO
KK
Kenta Kon