Beurs gesloten -
Japan Exchange
08:00:00 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12.305
JPY
|
+0,70%
|
|
-1,16%
|
+16,64%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
824.747
|
749.172
|
1.399.758
|
1.305.380
|
1.257.584
|
1.718.035
|
-
|
-
|
Bedrijfswaarde
1 |
527.513
|
444.340
|
1.098.016
|
938.636
|
927.890
|
1.612.198
|
1.318.136
|
1.248.996
|
K/w-verhouding
|
13,7
x
|
16
x
|
20
x
|
13,4
x
|
11,6
x
|
19,2
x
|
15,1
x
|
13,8
x
|
Dividendrendement
|
3,1%
|
4,15%
|
2,11%
|
2,49%
|
2,81%
|
1,89%
|
2,3%
|
2,42%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,01
x
|
1,84
x
|
1,53
x
|
1,35
x
|
2,14
x
|
1,83
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,6
x
|
1,44
x
|
1,1
x
|
1
x
|
1,76
x
|
1,4
x
|
1,27
x
|
Bedrijfswaarde/EBITDA
|
3,8
x
|
3,73
x
|
7,75
x
|
5,14
x
|
4,54
x
|
8,06
x
|
5,86
x
|
5,2
x
|
Bedrijfswaarde/FCF
|
10,9
x
|
6,98
x
|
16,7
x
|
10,8
x
|
42,6
x
|
22,4
x
|
12,6
x
|
10,8
x
|
FCF Yield
|
9,22%
|
14,3%
|
5,98%
|
9,26%
|
2,35%
|
4,47%
|
7,95%
|
9,23%
|
Price to Book
|
1,3
x
|
1,08
x
|
1,96
x
|
1,59
x
|
1,38
x
|
1,98
x
|
1,65
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
141.831
|
155.269
|
147.966
|
148.002
|
147.086
|
140.592
|
-
|
-
|
Referentieprijs
2 |
5.815
|
4.825
|
9.460
|
8.820
|
8.550
|
12.220
|
12.220
|
12.220
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
26-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
806.495
|
741.018
|
761.321
|
853.448
|
929.036
|
915.139
|
938.591
|
985.506
|
EBITDA
1 |
138.681
|
119.123
|
141.759
|
182.471
|
204.535
|
199.943
|
224.814
|
240.112
|
Bedrijfsresultaat (EBIT)
1 |
92.777
|
69.733
|
93.809
|
132.260
|
147.173
|
139.132
|
158.640
|
173.107
|
Operationele Marge
|
11,5%
|
9,41%
|
12,32%
|
15,5%
|
15,84%
|
15,2%
|
16,9%
|
17,57%
|
Resultaat voor belastingen (EBT)
1 |
91.910
|
69.013
|
93.320
|
132.378
|
146.840
|
138.901
|
160.612
|
175.033
|
Nettowinst (verlies)
1 |
66.560
|
47.156
|
70.235
|
97.234
|
109.264
|
102.679
|
115.393
|
126.307
|
Nettomarge
|
8,25%
|
6,36%
|
9,23%
|
11,39%
|
11,76%
|
11,22%
|
12,29%
|
12,82%
|
WPA
2 |
423,5
|
301,3
|
472,7
|
656,3
|
738,8
|
719,6
|
809,1
|
886,1
|
Free Cash Flow
1 |
48.614
|
63.650
|
65.712
|
86.895
|
21.800
|
72.076
|
104.746
|
115.312
|
FCF-marge
|
6,03%
|
8,59%
|
8,63%
|
10,18%
|
2,35%
|
7,88%
|
11,16%
|
11,7%
|
Kasstroomconversie (ebitda)
|
35,05%
|
53,43%
|
46,35%
|
47,62%
|
10,66%
|
36,05%
|
46,59%
|
48,02%
|
Kasstroomconversie (nettowinst)
|
73,04%
|
134,98%
|
93,56%
|
89,37%
|
19,95%
|
70,2%
|
90,77%
|
91,3%
|
Dividend per aandeel
2 |
180,0
|
200,0
|
200,0
|
220,0
|
240,0
|
260,0
|
281,1
|
295,5
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
26-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
378.285
|
362.733
|
357.737
|
403.583
|
222.236
|
425.951
|
220.319
|
207.177
|
427.497
|
216.368
|
268.541
|
484.909
|
254.070
|
190.057
|
444.127
|
208.455
|
240.889
|
449.344
|
244.556
|
221.239
|
465.795
|
227.033
|
248.267
|
467.750
|
252.333
|
230.100
|
473.700
|
EBITDA
1 |
-
|
-
|
-
|
75.596
|
55.535
|
-
|
48.387
|
36.818
|
-
|
51.706
|
-
|
-
|
59.966
|
-
|
-
|
-
|
57.161
|
-
|
63.227
|
42.013
|
-
|
46.378
|
66.435
|
-
|
72.854
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
41.102
|
28.631
|
42.367
|
51.441
|
43.088
|
72.808
|
35.525
|
23.926
|
59.452
|
38.520
|
53.759
|
92.279
|
45.439
|
9.455
|
54.894
|
22.411
|
42.061
|
64.472
|
47.856
|
26.804
|
74.660
|
33.267
|
46.833
|
83.300
|
51.100
|
33.550
|
84.200
|
Operationele Marge
|
10,87%
|
7,89%
|
11,84%
|
12,75%
|
19,39%
|
17,09%
|
16,12%
|
11,55%
|
13,91%
|
17,8%
|
20,02%
|
19,03%
|
17,88%
|
4,97%
|
12,36%
|
10,75%
|
17,46%
|
14,35%
|
19,57%
|
12,12%
|
16,03%
|
14,65%
|
18,86%
|
17,81%
|
20,25%
|
14,58%
|
17,77%
|
Resultaat voor belastingen (EBT)
1 |
41.016
|
27.997
|
41.822
|
51.498
|
43.005
|
72.648
|
36.020
|
23.710
|
59.730
|
38.674
|
53.361
|
92.035
|
45.362
|
9.443
|
54.805
|
22.176
|
42.064
|
64.240
|
47.784
|
26.877
|
74.661
|
36.800
|
46.800
|
83.600
|
48.500
|
34.900
|
-
|
Nettowinst (verlies)
1 |
29.133
|
18.023
|
30.544
|
39.691
|
31.294
|
52.138
|
25.760
|
19.284
|
45.044
|
26.439
|
36.959
|
63.398
|
32.396
|
13.425
|
45.821
|
15.168
|
29.048
|
44.216
|
37.384
|
21.079
|
58.463
|
23.700
|
35.950
|
60.200
|
39.000
|
23.200
|
-
|
Nettomarge
|
7,7%
|
4,97%
|
8,54%
|
9,83%
|
14,08%
|
12,24%
|
11,69%
|
9,31%
|
10,54%
|
12,22%
|
13,76%
|
13,07%
|
12,75%
|
7,06%
|
10,32%
|
7,28%
|
12,06%
|
9,84%
|
15,29%
|
9,53%
|
12,55%
|
10,44%
|
14,48%
|
12,87%
|
15,46%
|
10,08%
|
-
|
WPA
2 |
185,7
|
-
|
204,7
|
-
|
211,4
|
352,3
|
174,0
|
129,9
|
-
|
178,6
|
249,7
|
428,3
|
218,6
|
91,83
|
-
|
105,5
|
203,4
|
308,9
|
262,0
|
148,7
|
-
|
155,3
|
256,3
|
-
|
287,0
|
-
|
-
|
Dividend per aandeel
|
100,0
|
100,0
|
100,0
|
-
|
-
|
110,0
|
-
|
-
|
110,0
|
-
|
-
|
120,0
|
-
|
-
|
-
|
-
|
-
|
130,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-19
|
27-04-20
|
26-10-20
|
26-04-21
|
26-10-21
|
26-10-21
|
26-01-22
|
26-04-22
|
26-04-22
|
26-07-22
|
26-10-22
|
26-10-22
|
26-01-23
|
26-04-23
|
26-04-23
|
26-07-23
|
26-10-23
|
26-10-23
|
26-01-24
|
26-04-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
297.234
|
304.832
|
301.742
|
366.744
|
329.694
|
341.924
|
399.900
|
469.039
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
48.614
|
63.650
|
65.712
|
86.895
|
21.800
|
72.076
|
104.746
|
115.312
|
ROE (netto-inkomsten/eigen vermogen)
|
9,6%
|
6,79%
|
10%
|
12,6%
|
12,7%
|
10,9%
|
11,5%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
9,93%
|
5,14%
|
9,89%
|
12,8%
|
13,1%
|
11,6%
|
10%
|
10,1%
|
Totale activa
1 |
670.312
|
917.664
|
710.403
|
756.689
|
836.414
|
888.819
|
1.173.071
|
1.250.039
|
Nettoactief per aandeel
2 |
4.466
|
4.479
|
4.838
|
5.548
|
6.183
|
6.957
|
7.387
|
7.942
|
Cashflow per aandeel
2 |
716,0
|
779,0
|
795,0
|
996,0
|
1.127
|
1.146
|
1.353
|
1.362
|
Capex
1 |
59.628
|
59.797
|
50.597
|
56.496
|
50.789
|
83.445
|
79.167
|
75.000
|
Capex/omzet
|
7,39%
|
8,07%
|
6,65%
|
6,62%
|
5,47%
|
9,12%
|
8,34%
|
7,61%
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
26-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12.220
JPY Gemiddelde koersdoel
13.151
JPY Spread / Gemiddelde doel +7,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,64% | 11,05 mld. | | +2,92% | 49,79 mld. | | +19,98% | 42,5 mld. | | +22,29% | 26,45 mld. | | +12,04% | 19,66 mld. | | +1,27% | 17,18 mld. | | -22,98% | 15,82 mld. | | +3,57% | 15,56 mld. | | -9,25% | 15,41 mld. | | -20,54% | 13,67 mld. |
Chemische specialiteiten
|