Beurs gesloten -
Japan Exchange
08:00:00 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.289
JPY
|
-1,79%
|
|
+3,62%
|
+114,41%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
436.330
|
235.931
|
296.440
|
368.924
|
565.951
|
1.232.429
|
-
|
-
|
Bedrijfswaarde
1 |
525.326
|
335.459
|
403.600
|
462.107
|
624.268
|
936.280
|
1.230.907
|
1.204.426
|
K/w-verhouding
|
32,4
x
|
-21,8
x
|
-7,21
x
|
29,9
x
|
17,5
x
|
17,1
x
|
25,1
x
|
24,7
x
|
Dividendrendement
|
1,07%
|
1,9%
|
1,16%
|
1,03%
|
0,94%
|
1,36%
|
1,3%
|
1,23%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,21
x
|
0,36
x
|
0,88
x
|
1,16
x
|
1,75
x
|
2,24
x
|
2,19
x
|
Bedrijfswaarde/omzet
|
0,44
x
|
0,3
x
|
0,49
x
|
1,1
x
|
1,28
x
|
1,75
x
|
2,24
x
|
2,14
x
|
Bedrijfswaarde/EBITDA
|
9,07
x
|
7,4
x
|
62,1
x
|
15
x
|
11,3
x
|
16,4
x
|
13,8
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
-18,6
x
|
-15,4
x
|
-14,3
x
|
22,5
x
|
15,9
x
|
38,2
x
|
26,7
x
|
26,2
x
|
FCF Yield
|
-5,38%
|
-6,49%
|
-7,01%
|
4,45%
|
6,29%
|
2,62%
|
3,74%
|
3,82%
|
Price to Book
|
0,76
x
|
0,44
x
|
0,59
x
|
0,72
x
|
1,04
x
|
1,58
x
|
2,06
x
|
1,96
x
|
Aantal aandelen (in duizenden)
|
389.928
|
374.493
|
381.028
|
381.513
|
381.883
|
374.713
|
-
|
-
|
Referentieprijs
2 |
1.119
|
630,0
|
778,0
|
967,0
|
1.482
|
3.349
|
3.349
|
3.349
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
12-05-21
|
13-05-22
|
09-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.196.803
|
1.119.191
|
816.009
|
418.338
|
487.407
|
536.441
|
550.306
|
561.788
|
EBITDA
1 |
57.899
|
45.321
|
6.499
|
30.794
|
55.227
|
77.444
|
89.261
|
91.465
|
Bedrijfsresultaat (EBIT)
1 |
29.229
|
15.679
|
-20.976
|
5.940
|
29.606
|
54.369
|
63.450
|
65.578
|
Operationele Marge
|
2,44%
|
1,4%
|
-2,57%
|
1,42%
|
6,07%
|
10,14%
|
11,53%
|
11,67%
|
Resultaat voor belastingen (EBT)
1 |
15.244
|
-2.303
|
-30.997
|
11.117
|
27.827
|
55.120
|
65.083
|
67.090
|
Nettowinst (verlies)
1 |
13.480
|
-11.187
|
-41.078
|
12.338
|
32.377
|
55.580
|
49.848
|
50.360
|
Nettomarge
|
1,13%
|
-1%
|
-5,03%
|
2,95%
|
6,64%
|
10,36%
|
9,06%
|
8,96%
|
WPA
2 |
34,58
|
-28,90
|
-108,0
|
32,36
|
84,82
|
145,8
|
133,2
|
135,4
|
Free Cash Flow
1 |
-28.240
|
-21.774
|
-28.287
|
20.543
|
39.275
|
33.267
|
46.082
|
46.049
|
FCF-marge
|
-2,36%
|
-1,95%
|
-3,47%
|
4,91%
|
8,06%
|
6,28%
|
8,37%
|
8,2%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
66,71%
|
71,12%
|
42,96%
|
51,63%
|
50,35%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
166,5%
|
121,31%
|
78,14%
|
92,45%
|
91,44%
|
Dividend per aandeel
2 |
12,00
|
12,00
|
9,000
|
10,00
|
14,00
|
34,00
|
43,50
|
41,17
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
12-05-21
|
13-05-22
|
09-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
577.288
|
541.903
|
335.701
|
99.366
|
187.932
|
126.718
|
103.688
|
101.615
|
121.259
|
222.874
|
144.320
|
120.213
|
118.680
|
129.838
|
248.518
|
153.253
|
134.670
|
124.767
|
131.200
|
157.300
|
137.733
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.886
|
1.793
|
-17.812
|
-1.731
|
-7.758
|
10.765
|
2.933
|
3.965
|
4.975
|
8.940
|
15.612
|
5.054
|
8.654
|
11.536
|
20.190
|
20.749
|
13.430
|
12.033
|
14.867
|
23.967
|
15.467
|
Operationele Marge
|
2,41%
|
0,33%
|
-5,31%
|
-1,74%
|
-4,13%
|
8,5%
|
2,83%
|
3,9%
|
4,1%
|
4,01%
|
10,82%
|
4,2%
|
7,29%
|
8,88%
|
8,12%
|
13,54%
|
9,97%
|
9,64%
|
11,33%
|
15,24%
|
11,23%
|
Resultaat voor belastingen (EBT)
|
11.046
|
-
|
-31.383
|
-
|
-7.542
|
9.931
|
-
|
8.314
|
-
|
13.038
|
15.973
|
-
|
10.101
|
-
|
22.525
|
22.261
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.595
|
-18.782
|
-36.786
|
537
|
-8.136
|
9.059
|
11.415
|
5.652
|
2.114
|
7.766
|
11.796
|
12.815
|
6.805
|
8.060
|
14.865
|
16.243
|
24.472
|
10.500
|
9.300
|
17.300
|
25.400
|
Nettomarge
|
1,32%
|
-3,47%
|
-10,96%
|
0,54%
|
-4,33%
|
7,15%
|
11,01%
|
5,56%
|
1,74%
|
3,48%
|
8,17%
|
10,66%
|
5,73%
|
6,21%
|
5,98%
|
10,6%
|
18,17%
|
8,42%
|
7,09%
|
11%
|
18,44%
|
WPA
2 |
19,47
|
-
|
-96,74
|
1,410
|
-21,35
|
23,77
|
29,94
|
14,82
|
5,530
|
20,35
|
30,91
|
33,56
|
17,82
|
21,10
|
38,92
|
42,51
|
64,36
|
25,58
|
34,64
|
54,62
|
34,37
|
Dividend per aandeel
|
6,000
|
-
|
3,000
|
-
|
5,000
|
-
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
11-05-20
|
11-11-20
|
10-11-21
|
10-11-21
|
01-02-22
|
13-05-22
|
01-08-22
|
11-11-22
|
11-11-22
|
03-02-23
|
09-05-23
|
03-08-23
|
10-11-23
|
10-11-23
|
02-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
88.996
|
99.528
|
107.160
|
93.183
|
58.317
|
37.268
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.522
|
28.003
|
Hefboom (schuld/ebitda)
|
1,537
x
|
2,196
x
|
16,49
x
|
3,026
x
|
1,056
x
|
0,4812
x
|
-
|
-
|
Free Cash Flow
1 |
-28.240
|
-21.774
|
-28.287
|
20.543
|
39.275
|
33.267
|
46.082
|
46.049
|
ROE (netto-inkomsten/eigen vermogen)
|
2,3%
|
-2%
|
-7,9%
|
2,5%
|
6,1%
|
9,8%
|
8,29%
|
8,05%
|
ROA (netto-inkomsten/totale activa)
|
2,53%
|
1,6%
|
-1,42%
|
0,8%
|
2,52%
|
4,9%
|
4,35%
|
4,51%
|
Totale activa
1 |
533.308
|
-699.144
|
2.897.183
|
1.533.738
|
1.286.732
|
1.133.566
|
1.145.659
|
1.115.596
|
Nettoactief per aandeel
2 |
1.476
|
1.427
|
1.317
|
1.341
|
1.430
|
1.582
|
1.628
|
1.707
|
Cashflow per aandeel
2 |
106,0
|
47,70
|
-35,80
|
97,50
|
150,0
|
210,0
|
178,0
|
179,0
|
Capex
1 |
56.526
|
38.055
|
29.484
|
27.767
|
20.307
|
28.335
|
26.600
|
29.833
|
Capex/omzet
|
4,72%
|
3,4%
|
3,61%
|
6,64%
|
4,17%
|
5,28%
|
4,83%
|
5,31%
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
12-05-21
|
13-05-22
|
09-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.349
JPY Gemiddelde koersdoel
2.731
JPY Spread / Gemiddelde doel -18,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +114,41% | 8,05 mld. | | +64,29% | 21,41 mld. | | +33,64% | 8,05 mld. | | +5,29% | 6,9 mld. | | +5,29% | 6,66 mld. | | -0,21% | 5,92 mld. | | +33,56% | 5,16 mld. | | -4,27% | 5,32 mld. | | +7,62% | 3,74 mld. | | +16,69% | 3,52 mld. |
Detailhandel - Afdeling winkels
|