Beurs gesloten -
Japan Exchange
08:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.140
JPY
|
+1,29%
|
|
-0,95%
|
+3,46%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63.645
|
77.569
|
109.969
|
92.679
|
96.997
|
106.757
|
-
|
-
|
Bedrijfswaarde
1 |
66.964
|
82.710
|
113.368
|
95.101
|
98.906
|
103.075
|
97.956
|
92.470
|
K/w-verhouding
|
15,5
x
|
25,1
x
|
23,9
x
|
26,6
x
|
18,9
x
|
13,3
x
|
12,5
x
|
11,7
x
|
Dividendrendement
|
1,01%
|
0,81%
|
0,69%
|
0,88%
|
0,88%
|
1,27%
|
1,45%
|
1,63%
|
Marktkapitalisatie/omzet
|
1,68
x
|
1,97
x
|
2,54
x
|
2,51
x
|
1,93
x
|
1,9
x
|
1,8
x
|
1,7
x
|
Bedrijfswaarde/omzet
|
1,77
x
|
2,1
x
|
2,62
x
|
2,58
x
|
1,97
x
|
1,83
x
|
1,65
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
9,62
x
|
11,9
x
|
11,9
x
|
13,6
x
|
8,47
x
|
7,37
x
|
6,56
x
|
5,79
x
|
Bedrijfswaarde/FCF
|
-31,1
x
|
-114
x
|
-
|
-59,4
x
|
28,9
x
|
14,8
x
|
17,8
x
|
12,8
x
|
FCF Yield
|
-3,22%
|
-0,88%
|
-
|
-1,68%
|
3,45%
|
6,75%
|
5,62%
|
7,79%
|
Price to Book
|
1,99
x
|
2,31
x
|
2,91
x
|
2,23
x
|
2,23
x
|
2,05
x
|
1,81
x
|
1,61
x
|
Aantal aandelen (in duizenden)
|
32.258
|
31.481
|
31.510
|
31.534
|
30.359
|
33.999
|
-
|
-
|
Referentieprijs
2 |
1.973
|
2.464
|
3.490
|
2.939
|
3.195
|
3.140
|
3.140
|
3.140
|
Datum van publicatie
|
01-11-19
|
30-10-20
|
29-10-21
|
10-08-22
|
10-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.853
|
39.365
|
43.236
|
36.901
|
50.204
|
56.300
|
59.367
|
62.633
|
EBITDA
1 |
6.964
|
6.969
|
9.533
|
7.011
|
11.681
|
13.995
|
14.925
|
15.960
|
Bedrijfsresultaat (EBIT)
1 |
5.344
|
4.517
|
6.462
|
4.220
|
8.493
|
10.797
|
11.600
|
12.500
|
Operationele Marge
|
14,12%
|
11,47%
|
14,95%
|
11,44%
|
16,92%
|
19,18%
|
19,54%
|
19,96%
|
Resultaat voor belastingen (EBT)
1 |
5.580
|
4.599
|
6.387
|
4.652
|
7.648
|
10.820
|
11.800
|
12.725
|
Nettowinst (verlies)
1 |
4.056
|
3.089
|
4.594
|
3.482
|
5.258
|
7.300
|
7.900
|
8.470
|
Nettomarge
|
10,72%
|
7,85%
|
10,63%
|
9,44%
|
10,47%
|
12,97%
|
13,31%
|
13,52%
|
WPA
2 |
127,3
|
98,17
|
145,8
|
110,5
|
169,5
|
235,9
|
251,1
|
269,3
|
Free Cash Flow
1 |
-2.156
|
-726
|
-
|
-1.602
|
3.417
|
6.954
|
5.502
|
7.202
|
FCF-marge
|
-5,7%
|
-1,84%
|
-
|
-4,34%
|
6,81%
|
12,35%
|
9,27%
|
11,5%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
29,25%
|
49,69%
|
36,87%
|
45,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
64,99%
|
95,25%
|
69,65%
|
85,02%
|
Dividend per aandeel
2 |
20,00
|
20,00
|
24,00
|
26,00
|
28,00
|
40,00
|
45,67
|
51,33
|
Datum van publicatie
|
01-11-19
|
30-10-20
|
29-10-21
|
10-08-22
|
10-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
21.683
|
17.682
|
21.678
|
21.558
|
10.789
|
23.315
|
10.789
|
12.317
|
12.165
|
24.482
|
12.932
|
12.790
|
25.722
|
13.779
|
14.662
|
28.441
|
13.459
|
14.000
|
28.559
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.829
|
1.688
|
3.112
|
3.350
|
1.159
|
3.022
|
-
|
2.099
|
1.895
|
3.994
|
2.209
|
2.290
|
4.499
|
2.712
|
2.949
|
5.661
|
2.397
|
2.625
|
5.339
|
Operationele Marge
|
13,05%
|
9,55%
|
14,36%
|
15,54%
|
10,74%
|
12,96%
|
-
|
17,04%
|
15,58%
|
16,31%
|
17,08%
|
17,9%
|
17,49%
|
19,68%
|
20,11%
|
19,9%
|
17,81%
|
18,75%
|
18,69%
|
Resultaat voor belastingen (EBT)
1 |
2.952
|
1.647
|
3.145
|
3.242
|
1.497
|
3.226
|
-
|
2.192
|
1.722
|
3.914
|
1.216
|
2.518
|
3.734
|
2.724
|
2.720
|
5.444
|
2.702
|
2.500
|
5.427
|
Nettowinst (verlies)
1 |
2.009
|
1.080
|
2.118
|
2.476
|
1.233
|
2.442
|
-
|
1.516
|
1.185
|
2.701
|
844
|
1.713
|
2.557
|
1.860
|
1.900
|
3.760
|
1.831
|
2.400
|
3.640
|
Nettomarge
|
9,27%
|
6,11%
|
9,77%
|
11,49%
|
11,43%
|
10,47%
|
-
|
12,31%
|
9,74%
|
11,03%
|
6,53%
|
13,39%
|
9,94%
|
13,5%
|
12,96%
|
13,22%
|
13,6%
|
17,14%
|
12,75%
|
WPA
|
63,87
|
-
|
67,28
|
-
|
-
|
-
|
-
|
48,09
|
-
|
85,64
|
27,81
|
-
|
-
|
61,28
|
-
|
123,9
|
59,60
|
-
|
-
|
Dividend per aandeel
|
10,00
|
-
|
11,00
|
-
|
-
|
13,00
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
Datum van publicatie
|
27-04-20
|
30-10-20
|
28-04-21
|
29-10-21
|
28-04-22
|
28-04-22
|
05-05-22
|
10-11-22
|
14-02-23
|
14-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
14-11-23
|
14-02-24
|
14-02-24
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.319
|
5.141
|
3.399
|
2.422
|
1.909
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
3.682
|
8.801
|
14.287
|
Hefboom (schuld/ebitda)
|
0,4766
x
|
0,7377
x
|
0,3566
x
|
0,3455
x
|
0,1634
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.156
|
-726
|
-
|
-1.602
|
3.417
|
6.954
|
5.503
|
7.202
|
ROE (netto-inkomsten/eigen vermogen)
|
13,4%
|
9,6%
|
12,9%
|
8,8%
|
12,4%
|
16,6%
|
15,6%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
8,24%
|
10,4%
|
-
|
12,1%
|
-
|
-
|
-
|
Totale activa
1 |
35.903
|
37.484
|
44.202
|
-
|
43.438
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
990,0
|
1.066
|
1.199
|
1.320
|
1.431
|
1.532
|
1.734
|
1.951
|
Cashflow per aandeel
|
176,0
|
176,0
|
243,0
|
199,0
|
272,0
|
-
|
-
|
-
|
Capex
1 |
6.013
|
5.907
|
3.104
|
3.876
|
4.714
|
3.250
|
3.900
|
3.750
|
Capex/omzet
|
15,89%
|
15,01%
|
7,18%
|
10,5%
|
9,39%
|
5,77%
|
6,57%
|
5,99%
|
Datum van publicatie
|
01-11-19
|
30-10-20
|
29-10-21
|
10-08-22
|
10-08-23
|
-
|
-
|
-
|
Laatste slotkoers
3.140
JPY Gemiddelde koersdoel
4.883
JPY Spread / Gemiddelde doel +55,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,46% | 679 mln. | | +18,22% | 56,04 mld. | | +14,67% | 35,26 mld. | | -5,59% | 34,25 mld. | | +12,67% | 33,83 mld. | | +18,26% | 18,89 mld. | | +8,50% | 18,83 mld. | | +21,76% | 18,72 mld. | | -3,40% | 10,86 mld. | | +0,47% | 6,78 mld. |
Bouwmaterialen - Andere
|