Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

ASEKY US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

ASEKY US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Aisin Seiki Co., Ltd./ADR Unsponsored ADR(ASEKY US)

$13.75-0.694.81%Ext:$13.76+0.010.11%(Market Closed · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Aisin Seiki Co., Ltd./ADR Unsponsored ADR(ASEKY US)

$13.75-0.694.81%Ext:$13.76+0.010.11%(Market Closed · 21:00:00 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Aisin Seiki Co., Ltd./ADR Unsponsored ADR — Company Profile

Aisin Corporation manufactures and sells automotive parts, lifestyle, and energy and wellness related products in Japan. It provides eAxle; hybrid transmission; AT, CVT, and MT; thermal management products; fuel cell electric products; engine related products; parking and driving assistance systems; brakes; steering; doors and roofs; aerodynamic devices; battery frame parts; seat related products; cabin monitoring; and other products, as well as MaaS, car navigation related, and aftermarket products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; and Peltier modules that are thermoelectric conversion devices. In addition, it provides YYProbe, a real time speech recognition application; AIR, a technology that allows conversion of water molecules in the air into water particles; pendulum acceleration reduction system; fiber laser; and audio equipment under the TAOC name. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

Sector
Consumer Discretionary
Industry
Automobile Components
Exchange
UU
CEO
Moritaka Yoshida
Headquarters
Kariya, NY, JP
IPO Date
Jul 1, 2014
Employees
113,292
Website
www.aisin.com

Key Metrics

Price
$13.88
Market Cap
$9.74B
Revenue (TTM)
$5.43T
Net Income (TTM)
$182.05B
EPS (TTM)
246.06
P/E (TTM)
0.06
P/B (TTM)
0.00
Dividend Yield
2.65%
ROE (TTM)
8.24%
ROA (TTM)
4.02%
Operating Margin
4.60%
Beta
0.67

Dividends

Last Dividend
$0.21
Last Yield
0.03%

Summary

Aisin Corporation manufactures and sells automotive parts, lifestyle, and energy and wellness related products in Japan. It provides eAxle; hybrid transmission; AT, CVT, and MT; thermal management products; fuel cell electric products; engine related products; parking and driving assistance systems; brakes; steering; doors and roofs; aerodynamic devices; battery frame parts; seat related products; cabin monitoring; and other products, as well as MaaS, car navigation related, and aftermarket products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; and Peltier modules that are thermoelectric conversion devices. In addition, it provides YYProbe, a real time speech recognition application; AIR, a technology that allows conversion of water molecules in the air into water particles; pendulum acceleration reduction system; fiber laser; and audio equipment under the TAOC name. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

Website
www.aisin.com
Location
Kariya, NY, JP
Phone81 5 6624 8441
Employees113,292
CEOMoritaka Yoshida
Sector
Consumer Discretionary
Industry
Automobile Components
IPO DateJul 1, 2014

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(11)

Expand
  • F-6 POSPost-effective amendment (depository shares)15 Apr 2021
  • F-6 POSPost-effective amendment (depository shares)1 Apr 2021
  • F-6 POSPost-effective amendment (depository shares)31 Mar 2021
  • F-6 POSPost-effective amendment (depository shares)29 Mar 2021
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6EFEffective registration statement (depository shares)1 Dec 2014
  • F-6EFEffective registration statement (depository shares)15 Oct 2014
  • F-6EFEffective registration statement (depository shares)28 Apr 2014
  • F-6EFFORM F-622 Sep 2009
  • F-6EFEffective registration statement (depository shares)19 Nov 2008

News

  • Aisin Seiki (OTCMKTS:ASEKY) Shares Gap Down – Should You Sell?7 Oct
  • Analyzing Aisin Seiki (OTCMKTS:ASEKY) and Holley (NYSE:HLLY)30 Sep
  • Aisin Seiki Co. Ltd. Unsponsored ADR (OTCMKTS:ASEKY) Short Interest Update15 Sep
  • New Strong Sell Stocks for September 4th4 Sep
  • New Strong Sell Stocks for September 2nd2 Sep
  • New Strong Sell Stocks for August 31st31 Aug
  • New Strong Sell Stocks for August 19th19 Aug
  • New Strong Sell Stocks for August 17th17 Aug

Mentions in Filings

  • … tion, and aftermarket support. While the number of direct competitors in our product markets is currently relatively small, automotive OEMs actively encourage competition among potential suppliers. Our competitors include <strong>Aisin</strong>, Aumovio, Alpha-Tech, Brose, Edscha, Huf Group, Inteva, JNS Auto Parts, Magna, Marquardt, MinebeaMitsumi, Mitsuba, Novares, Ohi, PHA Automotive, Shin Chang, Stabilus, Tokai-Rika, Ushin, Valeo and WITTE Automotive. Human Ca …
    STRATTEC SECURITY CORPAisin Seiki Co., Ltd./ADR Unsponsored ADR·ARS - Annual report to security holders·FY26·16 Sep
  • … ion, and aftermarket support. While the number of direct competitors in our product markets is currently relatively small, automotive OEMs actively encourage competition among potential suppliers. Our competitors include <strong>Aisin</strong>, Aumovio, Alpha-Tech, Brose, Edscha, Huf Group, Inteva, JNS Auto Parts, Magna, Marquardt, MinebeaMitsumi, Mitsuba, Novares, Ohi, PHA Automotive, Shin Chang, Stabilus, Tokai-Rika, Ushin, Valeo and WITTE Automotive. Human C …
    STRATTEC SECURITY CORPAisin Seiki Co., Ltd./ADR Unsponsored ADR·10-K - Annual report FY 2026·FY26·28 Aug
  • … SpA 529,519 $ 11,827,214 TOTAL ITALY 484,112,682 JAPAN — (21.1%) 77 Bank, Ltd. (The) 9,298 509,684 ABC-Mart, Inc. 10,700 171,778 AGC, Inc. 770,331 28,459,201 Air Water, Inc. 617,248 9,381,161 <strong>Aisin</strong> Corp. 2,052,000 36,760,677 Alfresa Holdings Corp. 184,501 2,976,941 ALSOK Co., Ltd. 46,600 361,750 Amada Co., Ltd. 1,299,592 16,676,665 Asahi Group Holdings, Ltd. 5,003,800 52,305,377 Asahi Kasei …
    Dimensional ETF TrustAisin Seiki Co., Ltd./ADR Unsponsored ADR·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … d or to any exchange, or set forth in any registration statement, application, or report to shareholders or otherwise made available to the public. Item C.1. Identification of investment. a. Name of issuer (if any). <strong>AISIN CORPORATION</strong> b. LEI (if any) of issuer. In the case of a holding in a fund that is a series of a series trust, report the LEI of the series. 3538004IOK08PDY6I723 c. Title of the issue or description of the investment. AISIN COR …
    Dimensional ETF TrustAisin Seiki Co., Ltd./ADR Unsponsored ADR·NPORT-P - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … ing it less directly tied to OEM production volumes than factory - integrated software. Micware holds approximately 15% of the Japanese in - vehicle navigation software market\*. The primary competitive benchmark is <strong>Aisin Corporation</strong>, which commands an estimated 60 – 70% market share and benefits from Toyota Group captive relationships. Micware's navigation revenues flow primarily through Mazda — the dominant customer within the LBS segment — wit …
    Micware Co., Ltd.Aisin Seiki Co., Ltd./ADR Unsponsored ADR·EX-99.2 - 6-K - EXHIBIT 99.2·Q2 27·7 Aug
  • … th SCSK Corporation, SKY Corporation, and Panasonic Corporation in Japan, and with TATA Consultancy Services Limited, KPIT Technologies Limited, and Wipro Limited from India. In software licensing, our peers include <strong>Aisin Corporation</strong>, Pioneer Corporation, ZENRIN DataCom Co., Ltd., and Panasonic Corporation. In digital map and software maintenance services, we compete with companies with established global presence such as HERE Technologies, TomTo …
    Micware Co., Ltd.Aisin Seiki Co., Ltd./ADR Unsponsored ADR·20-F - Annual report (foreign private issuer) FY 2026·FY26·30 Jun

Key Stats

Trading

Px/Chg 1D$13.88 / +0.00%
Avg Volume1.17K
Beta0.67
Mkt Cap9.74B
FD Mkt Cap10.25B

Float

Shrs Out/Float701.52M / 483.81M
Short Float0.00%
Days to Cover1.00
Stock Repurchased$83.15B

Current Valuation

EV400.55B
EV/EBITDA0.76
EV/Sales0.08
P/B0.00
P/S0.00
FCF Yield412.33%
ROE8.24%
ROA4.02%
Current Ratio1.79

Dividend

Cash$0.21
Yield2.65%
Yield (TTM)2.65%

Estimates

P/E0.06
Est P/E0.00
Est EPS0.32
Est PEG0.00

Valuation

Metric5Yr AvgJun '22Jun '23Jun '24Jun '25Oct '26
PRICE-BASED RATIOS
Price / Earnings0.140.060.210.100.170.15
Price / Sales0.000.000.000.000.010.01
Price / Book Value0.000.000.000.000.000.00
Price / Free Cash Flow-1.73-0.21-8.960.040.230.24
ENTERPRISE VALUE METRICS
Enterprise Value632,711.8832,223.4844,515.4542,749.3543,518.2400,552.8
Enterprise Value / Sales0.250.210.190.110.420.29
Enterprise Value / EBITDA2.311.902.301.253.522.59
Enterprise Value / EBIT5.453.619.353.386.254.64

Financials

Full Financials
Millions JPY5Yr CAGR (%)Mar '22Mar '23Mar '24Mar '25Mar '26
INCOME STATEMENT
Revenue8.5%3,917,434.04,402,823.04,909,557.04,896,104.05,426,405.3
Gross Income11.1%430,672.0384,037.0550,657.0563,489.0656,259.5
EBITDA4.9%437,675.0367,497.0434,715.0495,681.0530,199.5
EBIT2%230,790.090,310.0160,415.0222,842.0249,606.0
Net Income6.4%141,941.037,670.090,813.0107,586.0182,052.7
EPS (Diluted)9.1%173.8046.12112.31137.81246.06
BALANCE SHEET
Cash & ST Inv11.4%386,906.0317,693.0566,566.0566,566.0594,967.3
Total Assets1.9%4,205,801.04,135,826.04,643,016.04,643,016.04,531,844.5
Total Liabilities-2.2%2,209,288.02,144,385.02,240,987.02,240,987.02,024,917.5
Total Shareholder Equity5.9%1,756,516.01,751,326.02,135,837.02,135,837.02,210,117.3
CASH FLOW
Net Operating Cash Flow19.8%193,343.0237,970.0499,740.0339,870.0398,764.8
Cap Ex2.3%-234,035.0-238,870.0-244,464.0-236,422.0-256,380.3
Free Cash Flow—-40,692.0-900.0255,276.0103,448.0142,384.5

Enterprise Value Bridge

Millions JPY6 Nov '26
Price (As of 6 Nov '26)13.75
Basic Shares701.52
Market Cap9,642.3
Diluted Shares738.04
Fully Diluted Shares Outstanding738.04
Fully Diluted Market Cap10,144.3
+Consolidated Debt688,977.3
−In-the-Money Convertible Debt—
+Capital Leases64,945.6
+Operating Leases—
−Cash & Equivalents-594,967.3
−Short-term Investments-18,502.0
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest296,805.7
+Pension Liabilities—
Enterprise Value400,458.1

Related companies

Hyundai Mobis Co.,Ltd

012330 KP

Best Buy Co Inc

BBY US

Magna International Inc

MGA US

Samvardhana Motherson International Limited

MOTHERSO IB

Fuyao Glass Industry Group Co., Ltd./ADR

FYGGY US

Borgwarner Inc

BWA US

Ningbo Tuopu Group Co.,Ltd.

601689 CG

NGK Spark Plug Co., Ltd.

NGKSY US

Modine Manufacturing Co

MOD US

Aptiv PLC

APTV US

Pirelli & C. S.p.A./ADR

PLLIF US

Autoliv Inc

ALV US

Aisin Seiki Co., Ltd./ADR Unsponsored ADR — Company Profile

Aisin Corporation manufactures and sells automotive parts, lifestyle, and energy and wellness related products in Japan. It provides eAxle; hybrid transmission; AT, CVT, and MT; thermal management products; fuel cell electric products; engine related products; parking and driving assistance systems; brakes; steering; doors and roofs; aerodynamic devices; battery frame parts; seat related products; cabin monitoring; and other products, as well as MaaS, car navigation related, and aftermarket products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; and Peltier modules that are thermoelectric conversion devices. In addition, it provides YYProbe, a real time speech recognition application; AIR, a technology that allows conversion of water molecules in the air into water particles; pendulum acceleration reduction system; fiber laser; and audio equipment under the TAOC name. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

Sector
Consumer Discretionary
Industry
Automobile Components
Exchange
UU
CEO
Moritaka Yoshida
Headquarters
Kariya, NY, JP
IPO Date
Jul 1, 2014
Employees
113,292
Website
www.aisin.com

Key Metrics

Price
$13.88
Market Cap
$9.74B
Revenue (TTM)
$5.43T
Net Income (TTM)
$182.05B
EPS (TTM)
246.06
P/E (TTM)
0.06
P/B (TTM)
0.00
Dividend Yield
2.65%
ROE (TTM)
8.24%
ROA (TTM)
4.02%
Operating Margin
4.60%
Beta
0.67

Dividends

Last Dividend
$0.21
Last Yield
0.03%

Summary

Aisin Corporation manufactures and sells automotive parts, lifestyle, and energy and wellness related products in Japan. It provides eAxle; hybrid transmission; AT, CVT, and MT; thermal management products; fuel cell electric products; engine related products; parking and driving assistance systems; brakes; steering; doors and roofs; aerodynamic devices; battery frame parts; seat related products; cabin monitoring; and other products, as well as MaaS, car navigation related, and aftermarket products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; and Peltier modules that are thermoelectric conversion devices. In addition, it provides YYProbe, a real time speech recognition application; AIR, a technology that allows conversion of water molecules in the air into water particles; pendulum acceleration reduction system; fiber laser; and audio equipment under the TAOC name. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

Website
www.aisin.com
Location
Kariya, NY, JP
Phone81 5 6624 8441
Employees113,292
CEOMoritaka Yoshida
Sector
Consumer Discretionary
Industry
Automobile Components
IPO DateJul 1, 2014

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(11)

Expand
  • F-6 POSPost-effective amendment (depository shares)15 Apr 2021
  • F-6 POSPost-effective amendment (depository shares)1 Apr 2021
  • F-6 POSPost-effective amendment (depository shares)31 Mar 2021
  • F-6 POSPost-effective amendment (depository shares)29 Mar 2021
  • F-6EFEffective registration statement (depository shares)22 Nov 2019
  • F-6 POSPost-effective amendment (depository shares)29 Sep 2017
  • F-6EFEffective registration statement (depository shares)1 Dec 2014
  • F-6EFEffective registration statement (depository shares)15 Oct 2014
  • F-6EFEffective registration statement (depository shares)28 Apr 2014
  • F-6EFFORM F-622 Sep 2009
  • F-6EFEffective registration statement (depository shares)19 Nov 2008

News

  • Aisin Seiki (OTCMKTS:ASEKY) Shares Gap Down – Should You Sell?7 Oct
  • Analyzing Aisin Seiki (OTCMKTS:ASEKY) and Holley (NYSE:HLLY)30 Sep
  • Aisin Seiki Co. Ltd. Unsponsored ADR (OTCMKTS:ASEKY) Short Interest Update15 Sep
  • New Strong Sell Stocks for September 4th4 Sep
  • New Strong Sell Stocks for September 2nd2 Sep
  • New Strong Sell Stocks for August 31st31 Aug
  • New Strong Sell Stocks for August 19th19 Aug
  • New Strong Sell Stocks for August 17th17 Aug

Mentions in Filings

  • … tion, and aftermarket support. While the number of direct competitors in our product markets is currently relatively small, automotive OEMs actively encourage competition among potential suppliers. Our competitors include <strong>Aisin</strong>, Aumovio, Alpha-Tech, Brose, Edscha, Huf Group, Inteva, JNS Auto Parts, Magna, Marquardt, MinebeaMitsumi, Mitsuba, Novares, Ohi, PHA Automotive, Shin Chang, Stabilus, Tokai-Rika, Ushin, Valeo and WITTE Automotive. Human Ca …
    STRATTEC SECURITY CORPAisin Seiki Co., Ltd./ADR Unsponsored ADR·ARS - Annual report to security holders·FY26·16 Sep
  • … ion, and aftermarket support. While the number of direct competitors in our product markets is currently relatively small, automotive OEMs actively encourage competition among potential suppliers. Our competitors include <strong>Aisin</strong>, Aumovio, Alpha-Tech, Brose, Edscha, Huf Group, Inteva, JNS Auto Parts, Magna, Marquardt, MinebeaMitsumi, Mitsuba, Novares, Ohi, PHA Automotive, Shin Chang, Stabilus, Tokai-Rika, Ushin, Valeo and WITTE Automotive. Human C …
    STRATTEC SECURITY CORPAisin Seiki Co., Ltd./ADR Unsponsored ADR·10-K - Annual report FY 2026·FY26·28 Aug
  • … SpA 529,519 $ 11,827,214 TOTAL ITALY 484,112,682 JAPAN — (21.1%) 77 Bank, Ltd. (The) 9,298 509,684 ABC-Mart, Inc. 10,700 171,778 AGC, Inc. 770,331 28,459,201 Air Water, Inc. 617,248 9,381,161 <strong>Aisin</strong> Corp. 2,052,000 36,760,677 Alfresa Holdings Corp. 184,501 2,976,941 ALSOK Co., Ltd. 46,600 361,750 Amada Co., Ltd. 1,299,592 16,676,665 Asahi Group Holdings, Ltd. 5,003,800 52,305,377 Asahi Kasei …
    Dimensional ETF TrustAisin Seiki Co., Ltd./ADR Unsponsored ADR·NPORT-EX - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … d or to any exchange, or set forth in any registration statement, application, or report to shareholders or otherwise made available to the public. Item C.1. Identification of investment. a. Name of issuer (if any). <strong>AISIN CORPORATION</strong> b. LEI (if any) of issuer. In the case of a holding in a fund that is a series of a series trust, report the LEI of the series. 3538004IOK08PDY6I723 c. Title of the issue or description of the investment. AISIN COR …
    Dimensional ETF TrustAisin Seiki Co., Ltd./ADR Unsponsored ADR·NPORT-P - NT NPORT-P - Notification of late filing (portfolio holdings)·Q1 26·13 Aug
  • … ing it less directly tied to OEM production volumes than factory - integrated software. Micware holds approximately 15% of the Japanese in - vehicle navigation software market\*. The primary competitive benchmark is <strong>Aisin Corporation</strong>, which commands an estimated 60 – 70% market share and benefits from Toyota Group captive relationships. Micware's navigation revenues flow primarily through Mazda — the dominant customer within the LBS segment — wit …
    Micware Co., Ltd.Aisin Seiki Co., Ltd./ADR Unsponsored ADR·EX-99.2 - 6-K - EXHIBIT 99.2·Q2 27·7 Aug
  • … th SCSK Corporation, SKY Corporation, and Panasonic Corporation in Japan, and with TATA Consultancy Services Limited, KPIT Technologies Limited, and Wipro Limited from India. In software licensing, our peers include <strong>Aisin Corporation</strong>, Pioneer Corporation, ZENRIN DataCom Co., Ltd., and Panasonic Corporation. In digital map and software maintenance services, we compete with companies with established global presence such as HERE Technologies, TomTo …
    Micware Co., Ltd.Aisin Seiki Co., Ltd./ADR Unsponsored ADR·20-F - Annual report (foreign private issuer) FY 2026·FY26·30 Jun

Key Stats

Trading

Px/Chg 1D$13.88 / +0.00%
Avg Volume1.17K
Beta0.67
Mkt Cap9.74B
FD Mkt Cap10.25B

Float

Shrs Out/Float701.52M / 483.81M
Short Float0.00%
Days to Cover1.00
Stock Repurchased$83.15B

Current Valuation

EV400.55B
EV/EBITDA0.76
EV/Sales0.08
P/B0.00
P/S0.00
FCF Yield412.33%
ROE8.24%
ROA4.02%
Current Ratio1.79

Dividend

Cash$0.21
Yield2.65%
Yield (TTM)2.65%

Estimates

P/E0.06
Est P/E0.00
Est EPS0.32
Est PEG0.00

Valuation

Metric5Yr AvgJun '22Jun '23Jun '24Jun '25Oct '26
PRICE-BASED RATIOS
Price / Earnings0.140.060.210.100.170.15
Price / Sales0.000.000.000.000.010.01
Price / Book Value0.000.000.000.000.000.00
Price / Free Cash Flow-1.73-0.21-8.960.040.230.24
ENTERPRISE VALUE METRICS
Enterprise Value632,711.8832,223.4844,515.4542,749.3543,518.2400,552.8
Enterprise Value / Sales0.250.210.190.110.420.29
Enterprise Value / EBITDA2.311.902.301.253.522.59
Enterprise Value / EBIT5.453.619.353.386.254.64

Financials

Full Financials
Millions JPY5Yr CAGR (%)Mar '22Mar '23Mar '24Mar '25Mar '26
INCOME STATEMENT
Revenue8.5%3,917,434.04,402,823.04,909,557.04,896,104.05,426,405.3
Gross Income11.1%430,672.0384,037.0550,657.0563,489.0656,259.5
EBITDA4.9%437,675.0367,497.0434,715.0495,681.0530,199.5
EBIT2%230,790.090,310.0160,415.0222,842.0249,606.0
Net Income6.4%141,941.037,670.090,813.0107,586.0182,052.7
EPS (Diluted)9.1%173.8046.12112.31137.81246.06
BALANCE SHEET
Cash & ST Inv11.4%386,906.0317,693.0566,566.0566,566.0594,967.3
Total Assets1.9%4,205,801.04,135,826.04,643,016.04,643,016.04,531,844.5
Total Liabilities-2.2%2,209,288.02,144,385.02,240,987.02,240,987.02,024,917.5
Total Shareholder Equity5.9%1,756,516.01,751,326.02,135,837.02,135,837.02,210,117.3
CASH FLOW
Net Operating Cash Flow19.8%193,343.0237,970.0499,740.0339,870.0398,764.8
Cap Ex2.3%-234,035.0-238,870.0-244,464.0-236,422.0-256,380.3
Free Cash Flow—-40,692.0-900.0255,276.0103,448.0142,384.5

Enterprise Value Bridge

Millions JPY6 Nov '26
Price (As of 6 Nov '26)13.75
Basic Shares701.52
Market Cap9,642.3
Diluted Shares738.04
Fully Diluted Shares Outstanding738.04
Fully Diluted Market Cap10,144.3
+Consolidated Debt688,977.3
−In-the-Money Convertible Debt—
+Capital Leases64,945.6
+Operating Leases—
−Cash & Equivalents-594,967.3
−Short-term Investments-18,502.0
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest296,805.7
+Pension Liabilities—
Enterprise Value400,458.1

Related companies

Hyundai Mobis Co.,Ltd

012330 KP

Best Buy Co Inc

BBY US

Magna International Inc

MGA US

Samvardhana Motherson International Limited

MOTHERSO IB

Fuyao Glass Industry Group Co., Ltd./ADR

FYGGY US

Borgwarner Inc

BWA US

Ningbo Tuopu Group Co.,Ltd.

601689 CG

NGK Spark Plug Co., Ltd.

NGKSY US

Modine Manufacturing Co

MOD US

Aptiv PLC

APTV US

Pirelli & C. S.p.A./ADR

PLLIF US

Autoliv Inc

ALV US