Beurs gesloten -
Japan Exchange
08:00:00 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
917,1
JPY
|
+0,36%
|
|
+0,07%
|
+20,81%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
262.921
|
148.726
|
165.526
|
170.558
|
169.000
|
284.036
|
-
|
-
|
Bedrijfswaarde
1 |
447.209
|
345.982
|
338.751
|
338.799
|
340.706
|
298.429
|
482.586
|
477.436
|
K/w-verhouding
|
17,1
x
|
10,1
x
|
11,5
x
|
9,87
x
|
7,96
x
|
12,5
x
|
11,5
x
|
10,6
x
|
Dividendrendement
|
0,95%
|
1,78%
|
1,79%
|
2,55%
|
3,31%
|
2,5%
|
2,77%
|
2,97%
|
Marktkapitalisatie/omzet
|
0,37
x
|
0,22
x
|
0,25
x
|
0,25
x
|
0,22
x
|
0,36
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,5
x
|
0,52
x
|
0,49
x
|
0,44
x
|
0,36
x
|
0,57
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
8,13
x
|
8,93
x
|
7,2
x
|
7,55
x
|
5,68
x
|
8,49
x
|
7,94
x
|
Bedrijfswaarde/FCF
|
56,7
x
|
-40,4
x
|
12,1
x
|
28,6
x
|
-17,8
x
|
151
x
|
64,8
x
|
38,3
x
|
FCF Yield
|
1,76%
|
-2,48%
|
8,23%
|
3,5%
|
-5,63%
|
0,66%
|
1,54%
|
2,61%
|
Price to Book
|
1,8
x
|
0,97
x
|
0,98
x
|
0,9
x
|
0,78
x
|
1,2
x
|
1,05
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
311.149
|
311.143
|
311.139
|
311.238
|
311.235
|
310.830
|
-
|
-
|
Referentieprijs
2 |
845,0
|
478,0
|
532,0
|
548,0
|
543,0
|
913,8
|
913,8
|
913,8
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
712.111
|
690.016
|
656.491
|
693.682
|
768.181
|
831.375
|
852.800
|
876.167
|
EBITDA
1 |
40.216
|
42.547
|
37.950
|
47.042
|
45.100
|
52.497
|
56.816
|
60.151
|
Bedrijfsresultaat (EBIT)
1 |
21.685
|
22.834
|
18.079
|
27.076
|
24.488
|
29.663
|
33.233
|
36.000
|
Operationele Marge
|
3,05%
|
3,31%
|
2,75%
|
3,9%
|
3,19%
|
3,57%
|
3,9%
|
4,11%
|
Resultaat voor belastingen (EBT)
1 |
24.605
|
22.662
|
22.561
|
27.154
|
29.293
|
34.850
|
35.750
|
38.600
|
Nettowinst (verlies)
1 |
15.379
|
14.768
|
14.452
|
17.275
|
21.233
|
23.850
|
24.733
|
26.800
|
Nettomarge
|
2,16%
|
2,14%
|
2,2%
|
2,49%
|
2,76%
|
2,87%
|
2,9%
|
3,06%
|
WPA
2 |
49,41
|
47,47
|
46,45
|
55,51
|
68,22
|
76,67
|
79,50
|
86,13
|
Free Cash Flow
1 |
7.890
|
-8.566
|
27.887
|
11.858
|
-19.175
|
3.200
|
7.450
|
12.450
|
FCF-marge
|
1,11%
|
-1,24%
|
4,25%
|
1,71%
|
-2,5%
|
0,39%
|
0,87%
|
1,42%
|
Kasstroomconversie (ebitda)
|
19,62%
|
-
|
73,48%
|
25,21%
|
-
|
6,25%
|
13,11%
|
20,7%
|
Kasstroomconversie (nettowinst)
|
51,3%
|
-
|
192,96%
|
68,64%
|
-
|
13,54%
|
30,12%
|
46,46%
|
Dividend per aandeel
2 |
8,000
|
8,500
|
9,500
|
14,00
|
18,00
|
24,00
|
25,33
|
27,17
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
345.402
|
344.614
|
320.819
|
335.672
|
174.204
|
339.611
|
185.668
|
168.403
|
184.255
|
192.952
|
377.207
|
201.130
|
189.844
|
-
|
199.800
|
207.290
|
407.134
|
218.347
|
205.894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.077
|
-
|
6.968
|
11.111
|
6.817
|
13.866
|
10.786
|
2.424
|
6.676
|
6.656
|
13.332
|
10.033
|
1.123
|
11.156
|
9.700
|
6.555
|
16.275
|
10.080
|
3.308
|
Operationele Marge
|
3,21%
|
-
|
2,17%
|
3,31%
|
3,91%
|
4,08%
|
5,81%
|
1,44%
|
3,62%
|
3,45%
|
3,53%
|
4,99%
|
0,59%
|
-
|
4,85%
|
3,16%
|
4%
|
4,62%
|
1,61%
|
Resultaat voor belastingen (EBT)
|
11.900
|
-
|
8.023
|
-
|
-
|
16.407
|
8.308
|
-
|
7.595
|
-
|
17.002
|
9.161
|
-
|
-
|
8.941
|
-
|
17.454
|
11.792
|
-
|
Nettowinst (verlies)
1 |
7.829
|
-
|
5.034
|
9.418
|
6.221
|
11.407
|
5.194
|
674
|
4.233
|
7.514
|
11.747
|
6.842
|
2.644
|
-
|
5.981
|
-
|
11.685
|
8.608
|
3.557
|
Nettomarge
|
2,27%
|
-
|
1,57%
|
2,81%
|
3,57%
|
3,36%
|
2,8%
|
0,4%
|
2,3%
|
3,89%
|
3,11%
|
3,4%
|
1,39%
|
-
|
2,99%
|
-
|
2,87%
|
3,94%
|
1,73%
|
WPA
2 |
25,16
|
-
|
16,18
|
-
|
19,99
|
36,66
|
16,69
|
-
|
13,60
|
24,15
|
37,75
|
21,98
|
8,490
|
-
|
19,22
|
-
|
37,55
|
27,67
|
11,45
|
Dividend per aandeel
|
4,000
|
4,500
|
4,000
|
5,500
|
-
|
6,000
|
-
|
-
|
-
|
-
|
8,000
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
Datum van publicatie
|
05-11-19
|
20-05-20
|
05-11-20
|
13-05-21
|
05-11-21
|
05-11-21
|
04-02-22
|
12-05-22
|
04-08-22
|
02-11-22
|
02-11-22
|
03-02-23
|
12-05-23
|
12-05-23
|
04-08-23
|
06-11-23
|
06-11-23
|
06-02-24
|
14-05-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
184.288
|
197.256
|
173.225
|
168.241
|
171.706
|
199.300
|
198.550
|
193.400
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,582
x
|
4,636
x
|
4,565
x
|
3,576
x
|
3,807
x
|
3,89
x
|
3,495
x
|
3,215
x
|
Free Cash Flow
1 |
7.890
|
-8.566
|
27.887
|
11.858
|
-19.175
|
3.200
|
7.450
|
12.450
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
9,9%
|
9%
|
9,6%
|
10,4%
|
10,2%
|
9,87%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
5,27%
|
5,32%
|
4,71%
|
6,6%
|
5,27%
|
5,53%
|
6,1%
|
6,4%
|
Totale activa
1 |
291.877
|
277.382
|
307.128
|
261.790
|
403.143
|
431.064
|
405.464
|
418.750
|
Nettoactief per aandeel
2 |
470,0
|
492,0
|
545,0
|
610,0
|
697,0
|
802,0
|
868,0
|
896,0
|
Cashflow per aandeel
|
108,0
|
110,0
|
110,0
|
119,0
|
134,0
|
148,0
|
-
|
-
|
Capex
1 |
26.530
|
27.352
|
22.613
|
19.352
|
24.585
|
28.582
|
38.000
|
35.000
|
Capex/omzet
|
3,73%
|
3,96%
|
3,44%
|
2,79%
|
3,2%
|
3,44%
|
4,46%
|
3,99%
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
913,8
JPY Gemiddelde koersdoel
1.080
JPY Spread / Gemiddelde doel +18,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,81% | 1,81 mld. | | +8,21% | 9,47 mld. | | +16,92% | 8,17 mld. | | +17,50% | 2,72 mld. | | -0,67% | 1,77 mld. | | +25,69% | 1,75 mld. | | +9,31% | 960 mln. | | -3,75% | 911 mln. | | +22,42% | 669 mln. | | -28,72% | 522 mln. |
Voorbereiding en verpakking van zeevruchtenproducten
|