Ajinomoto Co., Inc. (2802)

Basic

  • Market Cap

    ¥2,932.21B

  • EV

    ¥3,191.28B

  • Shares Out

    519.71M

  • Revenue

    ¥1,387.27B

  • Employees

    34,615

Margins

  • Gross

    34.68%

  • EBITDA

    14.78%

  • Operating

    9.45%

  • Pre-Tax

    10.24%

  • Net

    6.74%

  • FCF

    5%

Returns (5Yr Avg)

  • ROA

    4.77%

  • ROE

    7.88%

  • ROCE

    9.82%

  • ROIC

    7.03%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥6,061.54

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,627.86

  • Earnings (Dil)

    ¥177.07

  • FCF

    ¥131.4

  • Book Value

    ¥1,563.46

Growth (CAGR)

  • Rev 3Yr

    8.95%

  • Rev 5Yr

    3.82%

  • Rev 10Yr

    2.72%

  • Dil EPS 3Yr

    26.99%

  • Dil EPS 5Yr

    12.75%

  • Dil EPS 10Yr

    14.22%

  • Rev Fwd 2Yr

    6.22%

  • EBITDA Fwd 2Yr

    10.92%

  • EPS Fwd 2Yr

    10.97%

  • EPS LT Growth Est

    15.2%

Dividends

  • Yield

    —

  • Payout

    41.78%

  • DPS

    ¥74

  • DPS Growth 3Yr

    32.24%

  • DPS Growth 5Yr

    17.53%

  • DPS Growth 10Yr

    13.98%

  • DPS Growth Fwd 2Yr

    11.88%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,127,483.0

1,100,039.0

1,071,453.0

1,149,370.0

1,359,115.0

1,387,266.0

Total Revenues % Chg.

-2.0%

-2.4%

-2.6%

7.3%

18.2%

10.2%

Cost of Goods Sold, Total

731,904.0

696,166.0

665,234.0

723,472.0

888,727.0

906,121.0

Gross Profit

395,579.0

403,873.0

406,219.0

425,898.0

470,388.0

481,145.0

Selling General & Admin Expenses, Total

274,603.0

274,595.0

268,499.0

281,124.0

313,505.0

319,302.0

Provision for Bad Debts

9.0

89.0

—

31.0

3.0

3.0

R&D Expenses

27,823.0

27,596.0

25,900.0

24,842.0

25,867.0

27,088.0

Depreciation & Amortization

—

—

—

—

—

—

Amortization of Goodwill and Intangible Assets

—

—

—

—

—

—

Other Operating Expenses

2,873.0

6,076.0

5,976.0

-2,017.0

412.0

3,600.0

Other Operating Expenses, Total

305,308.0

308,356.0

300,375.0

303,980.0

339,787.0

349,993.0

Operating Income

90,271.0

95,517.0

105,844.0

121,918.0

130,601.0

131,152.0

Interest Expense, Total

-3,360.0

-3,806.0

-3,809.0

-3,587.0

-4,100.0

-424.0

Interest And Investment Income

5,756.0

5,902.0

2,764.0

2,278.0

4,360.0

3,587.0

Net Interest Expenses

2,396.0

2,096.0

-1,045.0

-1,309.0

260.0

3,163.0

Income (Loss) On Equity Invest.

-515.0

-2,444.0

1,317.0

985.0

4,326.0

2,827.0

Currency Exchange Gains (Loss)

-2,235.0

-2,341.0

-1,113.0

-2,122.0

-2,164.0

-2,164.0

Other Non Operating Income (Expenses)

87.0

92.0

-521.0

-244.0

-8,085.0

-8,084.0

EBT, Excl. Unusual Items

90,004.0

92,920.0

104,482.0

119,228.0

124,938.0

126,894.0

Restructuring Charges

-2,448.0

-8,310.0

—

—

—

—

Gain (Loss) On Sale Of Investments

-14,107.0

-4,232.0

—

—

—

—

Gain (Loss) On Sale Of Assets

-2,542.0

-2,067.0

11,353.0

10,680.0

28,988.0

28,988.0

Asset Writedown

-16,047.0

-28,938.0

-17,515.0

-7,436.0

-13,894.0

-13,894.0

Legal Settlements

-658.0

-578.0

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

54,202.0

48,795.0

98,320.0

122,472.0

140,032.0

141,988.0

Income Tax Expense

17,721.0

20,384.0

32,040.0

42,244.0

39,863.0

40,413.0

Earnings From Continuing Operations

36,481.0

28,411.0

66,280.0

80,228.0

100,169.0

101,575.0

Earnings Of Discontinued Operations

2,523.0

558.0

—

—

—

—

Minority Interest

-9,306.0

-10,132.0

-6,864.0

-4,503.0

-6,104.0

-8,078.0

Net Income

29,698.0

18,837.0

59,416.0

75,725.0

94,065.0

93,497.0

Net Income to Common Incl Extra Items

29,698.0

18,837.0

59,416.0

75,725.0

94,065.0

93,497.0

Net Income to Common Excl. Extra Items

27,175.0

18,279.0

59,416.0

75,725.0

94,065.0

93,497.0

Total Shares Outstanding

548.1

548.2

548.5

536.4

529.3

519.7

Weighted Avg. Shares Outstanding

553.9

548.1

548.3

543.1

534.5

527.9

Weighted Avg. Shares Outstanding Dil

553.9

548.5

548.5

543.1

534.6

528.0

EPS

53.6

34.4

108.4

139.4

176.0

177.1

EPS Diluted

53.6

34.4

108.3

139.4

176.0

177.1

EBITDA

142,756.0

157,503.0

168,889.0

188,152.0

202,421.0

204,969.0