Mercado cerrado -
Japan Exchange
08:00:00 27/05/2024
|
Varia. Cinco días.
|
Varia. 1 de enero.
|
2.986
JPY
|
-0,33 %
|
|
+4,42 %
|
-0,22 %
|
Período Fiscal: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalización
1 |
3.526.416
|
3.500.967
|
5.657.255
|
5.193.519
|
5.062.979
|
5.640.187
|
-
|
-
|
Valor de la empresa
1 |
3.398.093
|
3.325.778
|
5.317.181
|
4.736.057
|
4.720.726
|
5.335.197
|
5.007.093
|
4.885.226
|
P/E ratio
|
17
x
|
19,1
x
|
23,9
x
|
16,5
x
|
20
x
|
29,5
x
|
21,5
x
|
18,2
x
|
Rendimiento
|
1,69 %
|
1,77 %
|
1,3 %
|
1,6 %
|
1,87 %
|
1,84 %
|
1,84 %
|
2,02 %
|
Capitalización / Volumen de negocios
|
2,24
x
|
2,28
x
|
3,47
x
|
2,87
x
|
3
x
|
3,25
x
|
3,24
x
|
2,99
x
|
Valor de la empresa / volumen de negocios
|
2,16
x
|
2,17
x
|
3,26
x
|
2,61
x
|
2,8
x
|
3,25
x
|
2,88
x
|
2,59
x
|
Valor de la empresa / EBITDA
|
8,69
x
|
8,45
x
|
11,7
x
|
8,17
x
|
10,3
x
|
13,6
x
|
9,62
x
|
8,24
x
|
Valor de empresa / FCF
|
-142
x
|
48,4
x
|
30,1
x
|
22,6
x
|
-
|
19,8
x
|
23
x
|
19,2
x
|
FCF Yield
|
-0,7 %
|
2,07 %
|
3,33 %
|
4,42 %
|
-
|
5,06 %
|
4,35 %
|
5,21 %
|
Price to Book
|
2,2
x
|
2,07
x
|
2,95
x
|
2,29
x
|
2,11
x
|
2,09
x
|
2,12
x
|
1,97
x
|
Número de valores (en miles)
|
1.919.312
|
1.919.390
|
1.919.449
|
1.919.497
|
1.889.171
|
1.888.561
|
-
|
-
|
Precio de referencia
2 |
1.837
|
1.824
|
2.947
|
2.706
|
2.680
|
2.986
|
2.986
|
2.986
|
Fecha de publicación
|
26/4/19
|
30/4/20
|
28/4/21
|
28/4/22
|
28/4/23
|
26/4/24
|
-
|
-
|
Período Fiscal: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Ventas netas
1 |
1.575.026
|
1.534.045
|
1.630.193
|
1.812.521
|
1.686.796
|
1.640.158
|
1.740.560
|
1.885.763
|
EBITDA
1 |
391.226
|
393.514
|
456.314
|
579.643
|
459.163
|
391.320
|
520.705
|
592.773
|
Beneficio operativo (EBIT)
1 |
266.807
|
253.247
|
313.240
|
424.060
|
297.887
|
215.447
|
335.201
|
402.876
|
Margen de operación
|
16,94 %
|
16,51 %
|
19,21 %
|
23,4 %
|
17,66 %
|
13,14 %
|
19,26 %
|
21,36 %
|
Beneficios antes de Impuestos (EBT)
1 |
267.316
|
254.032
|
316.417
|
432.702
|
314.895
|
239.404
|
345.798
|
412.817
|
Resultado Neto
1 |
206.930
|
183.012
|
237.057
|
314.124
|
253.690
|
180.838
|
262.114
|
310.360
|
Margen neto
|
13,14 %
|
11,93 %
|
14,54 %
|
17,33 %
|
15,04 %
|
11,03 %
|
15,06 %
|
16,46 %
|
BPA
2 |
107,8
|
95,35
|
123,5
|
163,6
|
133,8
|
95,72
|
138,6
|
163,7
|
Free Cash Flow
1 |
-23.899
|
68.735
|
176.911
|
209.158
|
-
|
270.106
|
217.898
|
254.713
|
Margen FCF
|
-1,52 %
|
4,48 %
|
10,85 %
|
11,54 %
|
-
|
16,47 %
|
12,52 %
|
13,51 %
|
FCF Conversión (EBITDA)
|
-
|
17,47 %
|
38,77 %
|
36,08 %
|
-
|
69,02 %
|
41,85 %
|
42,97 %
|
FCF Conversion (Resultado Neto)
|
-
|
37,56 %
|
74,63 %
|
66,58 %
|
-
|
149,36 %
|
83,13 %
|
82,07 %
|
Dividendo / Acción
2 |
31,11
|
32,33
|
38,33
|
43,33
|
50,00
|
52,00
|
55,07
|
60,46
|
Fecha de publicación
|
26/4/19
|
30/4/20
|
28/4/21
|
28/4/22
|
28/4/23
|
26/4/24
|
-
|
-
|
Período Fiscal: Marzo |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Ventas netas
1 |
760.938
|
773.107
|
752.005
|
878.188
|
468.517
|
908.074
|
471.387
|
433.060
|
904.447
|
436.657
|
483.567
|
920.224
|
418.978
|
347.594
|
766.572
|
367.694
|
442.656
|
810.350
|
439.394
|
390.414
|
829.808
|
399.811
|
460.677
|
846.848
|
470.648
|
415.567
|
867.465
|
939.635
|
958.461
|
EBITDA
1 |
-
|
-
|
-
|
254.952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
131.725
|
-
|
122.305
|
45.115
|
-
|
116.878
|
145.036
|
-
|
144.146
|
109.214
|
-
|
-
|
-
|
Beneficio operativo (EBIT)
1 |
121.393
|
131.854
|
131.518
|
181.722
|
117.040
|
222.109
|
113.919
|
88.032
|
201.951
|
88.613
|
106.361
|
194.974
|
77.285
|
25.628
|
102.913
|
50.111
|
88.811
|
138.922
|
76.197
|
328
|
76.525
|
68.686
|
98.030
|
165.829
|
100.550
|
71.203
|
161.511
|
205.787
|
199.779
|
Margen de operación
|
15,95 %
|
17,06 %
|
17,49 %
|
20,69 %
|
24,98 %
|
24,46 %
|
24,17 %
|
20,33 %
|
22,33 %
|
20,29 %
|
22 %
|
21,19 %
|
18,45 %
|
7,37 %
|
13,43 %
|
13,63 %
|
20,06 %
|
17,14 %
|
17,34 %
|
0,08 %
|
9,22 %
|
17,18 %
|
21,28 %
|
19,58 %
|
21,36 %
|
17,13 %
|
18,62 %
|
21,9 %
|
20,84 %
|
Beneficios antes de Impuestos (EBT)
1 |
124.819
|
129.213
|
133.154
|
183.263
|
124.143
|
227.853
|
115.014
|
89.835
|
204.849
|
101.204
|
111.958
|
213.162
|
66.692
|
35.041
|
101.733
|
62.768
|
98.456
|
161.224
|
64.210
|
13.970
|
78.180
|
70.445
|
99.665
|
168.829
|
106.369
|
67.946
|
167.022
|
208.787
|
202.779
|
Resultado Neto
1 |
90.729
|
92.283
|
99.860
|
137.197
|
90.570
|
167.788
|
82.646
|
63.690
|
146.336
|
75.201
|
85.155
|
160.356
|
51.467
|
41.867
|
93.334
|
50.098
|
75.055
|
125.153
|
49.358
|
6.327
|
55.685
|
56.286
|
79.320
|
131.787
|
79.650
|
52.426
|
130.377
|
162.954
|
158.268
|
Margen neto
|
11,92 %
|
11,94 %
|
13,28 %
|
15,62 %
|
19,33 %
|
18,48 %
|
17,53 %
|
14,71 %
|
16,18 %
|
17,22 %
|
17,61 %
|
17,43 %
|
12,28 %
|
12,04 %
|
12,18 %
|
13,62 %
|
16,96 %
|
15,44 %
|
11,23 %
|
1,62 %
|
6,71 %
|
14,08 %
|
17,22 %
|
15,56 %
|
16,92 %
|
12,62 %
|
15,03 %
|
17,34 %
|
16,51 %
|
BPA
2 |
47,27
|
-
|
52,03
|
71,48
|
47,18
|
87,41
|
43,06
|
33,18
|
-
|
39,34
|
44,92
|
84,24
|
27,32
|
22,22
|
49,54
|
26,52
|
39,73
|
66,25
|
26,13
|
3,340
|
29,47
|
29,26
|
40,39
|
69,80
|
41,60
|
28,80
|
69,00
|
86,30
|
83,80
|
Dividendo / Acción
2 |
15,67
|
-
|
18,33
|
-
|
20,00
|
20,00
|
-
|
23,33
|
23,33
|
-
|
25,00
|
25,00
|
-
|
25,00
|
-
|
-
|
25,00
|
25,00
|
-
|
27,00
|
-
|
-
|
29,00
|
-
|
-
|
29,00
|
-
|
-
|
-
|
Fecha de publicación
|
31/10/19
|
30/4/20
|
30/10/20
|
28/4/21
|
29/10/21
|
29/10/21
|
1/2/22
|
28/4/22
|
28/4/22
|
28/7/22
|
31/10/22
|
31/10/22
|
2/2/23
|
28/4/23
|
28/4/23
|
31/7/23
|
31/10/23
|
31/10/23
|
2/2/24
|
26/4/24
|
26/4/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Período Fiscal: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Deuda neta
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Posición de caja neta
1 |
128.323
|
175.189
|
340.074
|
457.462
|
342.253
|
518.185
|
633.094
|
754.961
|
Apalancamiento (Deuda/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-23.899
|
68.735
|
176.911
|
209.158
|
-
|
270.106
|
217.898
|
254.713
|
ROE (Beneficio Neto / Fondos Propios)
|
13,5 %
|
11,1 %
|
13,1 %
|
15 %
|
10,9 %
|
7,4 %
|
10,1 %
|
11,1 %
|
ROA (Beneficio Neto / Total Activos)
|
13,9 %
|
11,8 %
|
13,4 %
|
16,4 %
|
11,1 %
|
8,1 %
|
8,77 %
|
9,7 %
|
Activos
1 |
1.488.563
|
1.548.607
|
1.765.280
|
1.913.422
|
2.288.778
|
2.232.358
|
2.987.672
|
3.199.658
|
Activos netos por acción
2 |
836,0
|
883,0
|
1.001
|
1.179
|
1.272
|
1.353
|
1.410
|
1.517
|
Flujo de efectivo por acción
2 |
173,0
|
168,0
|
198,0
|
245,0
|
219,0
|
211,0
|
228,0
|
261,0
|
Capex
1 |
291.581
|
281.599
|
196.660
|
152.786
|
208.111
|
219.531
|
210.000
|
211.150
|
Capex / Ventas
|
18,51 %
|
18,36 %
|
12,06 %
|
8,43 %
|
12,34 %
|
13,38 %
|
12,07 %
|
11,2 %
|
Fecha de publicación
|
26/4/19
|
30/4/20
|
28/4/21
|
28/4/22
|
28/4/23
|
26/4/24
|
-
|
-
|
Recomendación promedio COMPRAR Último precio de cierre
2.986
JPY Precio objetivo promedio
3.417
JPY Diferencia / Objetivo Promedio +14,40 % Consenso |
Varia. 1 de ene.
|
Capi.
|
---|
| -0,22 % | 36,06 mil M | | +37,44 % | 81,83 mil M | | +77,03 % | 75,69 mil M | | -7,43 % | 31,23 mil M | | -6,12 % | 14,42 mil M | | -8,72 % | 10,31 mil M | | +15,08 % | 10,05 mil M | | -7,10 % | 9517,19 M | | +37,08 % | 9097,35 M | | +29,29 % | 8894,26 M |
Servicios de reparación electrónica
|