Beurs gesloten -
Japan Exchange
08:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.400
JPY
|
-2,83%
|
|
-2,33%
|
-18,39%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
343.625
|
635.146
|
848.786
|
707.295
|
823.667
|
750.407
|
-
|
-
|
Bedrijfswaarde
1 |
331.294
|
614.624
|
825.676
|
674.789
|
769.394
|
682.807
|
675.839
|
666.772
|
K/w-verhouding
|
28,4
x
|
42,2
x
|
43,3
x
|
33,9
x
|
40
x
|
30,9
x
|
28
x
|
25,5
x
|
Dividendrendement
|
0,62%
|
0,51%
|
0,51%
|
0,68%
|
0,59%
|
0,7%
|
0,75%
|
0,79%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,86
x
|
2,34
x
|
1,74
x
|
1,78
x
|
1,48
x
|
1,38
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
1,11
x
|
1,8
x
|
2,28
x
|
1,66
x
|
1,67
x
|
1,35
x
|
1,24
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
22,4
x
|
26,2
x
|
20,6
x
|
21,4
x
|
16,4
x
|
15,1
x
|
13,5
x
|
Bedrijfswaarde/FCF
|
32,3
x
|
81,6
x
|
214
x
|
74,2
x
|
41,3
x
|
27,7
x
|
34
x
|
31,7
x
|
FCF Yield
|
3,1%
|
1,23%
|
0,47%
|
1,35%
|
2,42%
|
3,61%
|
2,94%
|
3,15%
|
Price to Book
|
7,78
x
|
11
x
|
11,2
x
|
7,46
x
|
7,39
x
|
5,75
x
|
5,14
x
|
4,51
x
|
Aantal aandelen (in duizenden)
|
214.431
|
215.669
|
216.803
|
218.638
|
220.055
|
220.708
|
-
|
-
|
Referentieprijs
2 |
1.602
|
2.945
|
3.915
|
3.235
|
3.743
|
3.400
|
3.400
|
3.400
|
Datum van publicatie
|
13-12-19
|
14-12-20
|
14-12-21
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
299.616
|
340.870
|
362.064
|
406.813
|
461.546
|
505.619
|
544.736
|
583.514
|
EBITDA
1 |
22.700
|
27.483
|
31.462
|
32.716
|
35.912
|
41.646
|
44.854
|
49.510
|
Bedrijfsresultaat (EBIT)
1 |
19.239
|
23.851
|
27.311
|
27.820
|
30.717
|
35.090
|
38.545
|
42.288
|
Operationele Marge
|
6,42%
|
7%
|
7,54%
|
6,84%
|
6,66%
|
6,94%
|
7,08%
|
7,25%
|
Resultaat voor belastingen (EBT)
1 |
18.095
|
22.231
|
28.738
|
31.025
|
29.956
|
35.629
|
39.461
|
43.683
|
Nettowinst (verlies)
1 |
12.056
|
15.047
|
19.592
|
20.832
|
20.560
|
24.256
|
26.751
|
29.429
|
Nettomarge
|
4,02%
|
4,41%
|
5,41%
|
5,12%
|
4,45%
|
4,8%
|
4,91%
|
5,04%
|
WPA
2 |
56,34
|
69,86
|
90,48
|
95,35
|
93,59
|
110,1
|
121,3
|
133,5
|
Free Cash Flow
1 |
10.264
|
7.532
|
3.854
|
9.099
|
18.634
|
24.631
|
19.875
|
21.034
|
FCF-marge
|
3,43%
|
2,21%
|
1,06%
|
2,24%
|
4,04%
|
4,87%
|
3,65%
|
3,6%
|
Kasstroomconversie (ebitda)
|
45,22%
|
27,41%
|
12,25%
|
27,81%
|
51,89%
|
59,14%
|
44,31%
|
42,48%
|
Kasstroomconversie (nettowinst)
|
85,14%
|
50,06%
|
19,67%
|
43,68%
|
90,63%
|
101,55%
|
74,3%
|
71,47%
|
Dividend per aandeel
2 |
10,00
|
15,00
|
20,00
|
22,00
|
22,00
|
23,93
|
25,64
|
26,92
|
Datum van publicatie
|
13-12-19
|
14-12-20
|
14-12-21
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
---|
Omzet
1 |
176.069
|
164.801
|
176.437
|
94.690
|
185.627
|
96.809
|
-
|
198.161
|
-
|
106.797
|
208.652
|
107.942
|
114.026
|
221.968
|
116.799
|
122.779
|
239.578
|
120.904
|
127.219
|
248.123
|
127.345
|
132.528
|
130.406
|
138.255
|
280.923
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.393
|
11.458
|
14.387
|
6.083
|
12.924
|
7.446
|
-
|
14.733
|
-
|
5.973
|
13.087
|
6.338
|
7.795
|
14.133
|
9.145
|
7.439
|
16.584
|
8.531
|
9.189
|
17.720
|
9.329
|
8.028
|
8.354
|
8.986
|
17.979
|
Operationele Marge
|
7,04%
|
6,95%
|
8,15%
|
6,42%
|
6,96%
|
7,69%
|
-
|
7,43%
|
-
|
5,59%
|
6,27%
|
5,87%
|
6,84%
|
6,37%
|
7,83%
|
6,06%
|
6,92%
|
7,06%
|
7,22%
|
7,14%
|
7,33%
|
6,06%
|
6,41%
|
6,5%
|
6,4%
|
Resultaat voor belastingen (EBT)
1 |
10.958
|
-
|
15.060
|
6.687
|
-
|
7.589
|
8.736
|
16.325
|
7.245
|
7.455
|
-
|
2.117
|
11.078
|
13.195
|
9.476
|
7.285
|
-
|
8.066
|
9.981
|
18.047
|
10.200
|
8.500
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.546
|
-
|
10.133
|
4.709
|
-
|
5.121
|
5.916
|
11.037
|
4.895
|
4.900
|
-
|
1.348
|
7.762
|
9.110
|
6.480
|
4.970
|
-
|
5.524
|
6.821
|
12.345
|
6.636
|
5.418
|
5.500
|
6.600
|
-
|
Nettomarge
|
4,29%
|
-
|
5,74%
|
4,97%
|
-
|
5,29%
|
-
|
5,57%
|
-
|
4,59%
|
-
|
1,25%
|
6,81%
|
4,1%
|
5,55%
|
4,05%
|
-
|
4,57%
|
5,36%
|
4,98%
|
5,21%
|
4,09%
|
4,22%
|
4,77%
|
-
|
WPA
2 |
35,08
|
-
|
46,89
|
21,65
|
-
|
23,48
|
27,09
|
50,57
|
22,40
|
22,38
|
-
|
6,150
|
35,39
|
41,54
|
29,50
|
22,55
|
-
|
25,03
|
30,90
|
55,93
|
27,45
|
21,91
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
22,00
|
-
|
-
|
-
|
-
|
-
|
22,00
|
-
|
-
|
-
|
-
|
-
|
23,00
|
-
|
-
|
-
|
Datum van publicatie
|
11-06-20
|
14-12-20
|
11-06-21
|
14-12-21
|
14-12-21
|
14-03-22
|
13-06-22
|
13-06-22
|
12-09-22
|
15-12-22
|
15-12-22
|
14-03-23
|
13-06-23
|
13-06-23
|
12-09-23
|
15-12-23
|
15-12-23
|
14-03-24
|
13-06-24
|
13-06-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.331
|
20.522
|
23.110
|
32.506
|
54.273
|
67.600
|
74.568
|
83.635
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.264
|
7.532
|
3.854
|
9.099
|
18.634
|
24.631
|
19.875
|
21.034
|
ROE (netto-inkomsten/eigen vermogen)
|
31%
|
29,5%
|
29,2%
|
24,3%
|
19,9%
|
20,4%
|
18,9%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
13,2%
|
15,9%
|
19,1%
|
19,1%
|
15,3%
|
14,3%
|
14,4%
|
14,9%
|
Totale activa
1 |
91.326
|
94.920
|
102.689
|
109.271
|
134.517
|
170.219
|
185.771
|
197.775
|
Nettoactief per aandeel
2 |
206,0
|
267,0
|
350,0
|
434,0
|
506,0
|
591,0
|
662,0
|
754,0
|
Cashflow per aandeel
2 |
72,50
|
86,70
|
110,0
|
118,0
|
117,0
|
178,0
|
151,0
|
172,0
|
Capex
1 |
8.953
|
12.889
|
18.385
|
11.106
|
11.709
|
9.000
|
14.400
|
22.400
|
Capex/omzet
|
2,99%
|
3,78%
|
5,08%
|
2,73%
|
2,54%
|
1,78%
|
2,64%
|
3,84%
|
Datum van publicatie
|
13-12-19
|
14-12-20
|
14-12-21
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.400
JPY Gemiddelde koersdoel
4.055
JPY Spread / Gemiddelde doel +19,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,39% | 4,92 mld. | | +16,10% | 36,27 mld. | | -11,29% | 33,75 mld. | | +7,51% | 33,5 mld. | | -4,59% | 17,44 mld. | | +5,46% | 15,07 mld. | | +35,41% | 13,94 mld. | | -14,84% | 13,27 mld. | | -.--% | 11,82 mld. | | -13,04% | 10,67 mld. |
Supermarkten & Gemakswinkels
|