Vertraagde tijd
Japan Exchange
03:40:45 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.860
JPY
|
+1,31%
|
|
+3,24%
|
+32,83%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
456.579
|
226.413
|
345.192
|
235.462
|
291.121
|
440.367
|
-
|
-
|
Bedrijfswaarde
1 |
675.632
|
440.887
|
520.220
|
445.777
|
604.763
|
406.733
|
761.709
|
737.312
|
K/w-verhouding
|
10,5
x
|
5,78
x
|
7,51
x
|
8,21
x
|
-8,77
x
|
9,48
x
|
8,67
x
|
7,83
x
|
Dividendrendement
|
2,17%
|
3,24%
|
2,06%
|
3,47%
|
2,81%
|
1,99%
|
2,3%
|
2,49%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,26
x
|
0,4
x
|
0,33
x
|
0,36
x
|
0,46
x
|
0,48
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,5
x
|
0,6
x
|
0,63
x
|
0,75
x
|
0,46
x
|
0,83
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
6,11
x
|
4,01
x
|
4,47
x
|
4,34
x
|
8,77
x
|
6,13
x
|
5,31
x
|
4,96
x
|
Bedrijfswaarde/FCF
|
22,9
x
|
33,3
x
|
11,7
x
|
-35
x
|
-6,46
x
|
7,95
x
|
23,9
x
|
23,4
x
|
FCF Yield
|
4,36%
|
3%
|
8,53%
|
-2,86%
|
-15,5%
|
12,6%
|
4,19%
|
4,27%
|
Price to Book
|
1,09
x
|
0,52
x
|
0,73
x
|
0,46
x
|
0,59
x
|
0,72
x
|
0,76
x
|
0,72
x
|
Aantal aandelen (in duizenden)
|
123.734
|
122.385
|
118.582
|
116.623
|
117.057
|
115.582
|
-
|
-
|
Referentieprijs
2 |
3.690
|
1.850
|
2.911
|
2.019
|
2.487
|
3.810
|
3.810
|
3.810
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
916.071
|
884.350
|
863.903
|
708.201
|
809.542
|
886.275
|
912.633
|
930.750
|
EBITDA
1 |
110.510
|
109.960
|
116.346
|
102.765
|
68.921
|
126.398
|
143.400
|
148.798
|
Bedrijfsresultaat (EBIT)
1 |
66.012
|
61.008
|
63.610
|
46.701
|
4.456
|
56.470
|
75.925
|
81.133
|
Operationele Marge
|
7,21%
|
6,9%
|
7,36%
|
6,59%
|
0,55%
|
6,37%
|
8,32%
|
8,72%
|
Resultaat voor belastingen (EBT)
1 |
59.174
|
51.777
|
65.105
|
42.820
|
-16.366
|
58.034
|
72.975
|
79.610
|
Nettowinst (verlies)
1 |
43.452
|
39.151
|
46.800
|
28.971
|
-33.206
|
43.272
|
50.500
|
55.562
|
Nettomarge
|
4,74%
|
4,43%
|
5,42%
|
4,09%
|
-4,1%
|
4,88%
|
5,53%
|
5,97%
|
WPA
2 |
351,7
|
319,9
|
387,8
|
245,8
|
-283,7
|
371,1
|
439,3
|
486,6
|
Free Cash Flow
1 |
29.487
|
13.225
|
44.400
|
-12.728
|
-93.612
|
51.135
|
31.928
|
31.510
|
FCF-marge
|
3,22%
|
1,5%
|
5,14%
|
-1,8%
|
-11,56%
|
5,77%
|
3,5%
|
3,39%
|
Kasstroomconversie (ebitda)
|
26,68%
|
12,03%
|
38,16%
|
-
|
-
|
10,16%
|
22,27%
|
21,18%
|
Kasstroomconversie (nettowinst)
|
67,86%
|
33,78%
|
94,87%
|
-
|
-
|
118,17%
|
63,22%
|
56,71%
|
Dividend per aandeel
2 |
80,00
|
60,00
|
60,00
|
70,00
|
70,00
|
70,00
|
87,50
|
95,00
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
431.389
|
452.961
|
420.627
|
443.276
|
180.186
|
339.798
|
188.092
|
180.311
|
-
|
176.516
|
199.466
|
375.982
|
224.366
|
209.194
|
-
|
193.534
|
225.020
|
418.554
|
241.620
|
226.101
|
467.721
|
206.422
|
224.200
|
442.245
|
239.300
|
230.778
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.463
|
38.545
|
26.126
|
37.484
|
15.893
|
25.812
|
13.829
|
7.060
|
20.889
|
1.208
|
-1.521
|
-313
|
3.705
|
1.064
|
4.769
|
1.862
|
15.890
|
17.752
|
24.110
|
14.608
|
38.718
|
13.620
|
17.943
|
36.026
|
26.780
|
21.657
|
-
|
Operationele Marge
|
5,21%
|
8,51%
|
6,21%
|
8,46%
|
8,82%
|
7,6%
|
7,35%
|
3,92%
|
-
|
0,68%
|
-0,76%
|
-0,08%
|
1,65%
|
0,51%
|
-
|
0,96%
|
7,06%
|
4,24%
|
9,98%
|
6,46%
|
8,28%
|
6,6%
|
8%
|
8,15%
|
11,19%
|
9,38%
|
-
|
Resultaat voor belastingen (EBT)
|
23.733
|
-
|
26.507
|
-
|
-
|
29.179
|
12.941
|
-
|
-
|
1.821
|
-
|
-1.382
|
2.476
|
-
|
-
|
2.268
|
-
|
19.690
|
23.058
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
16.202
|
22.949
|
18.461
|
28.339
|
12.908
|
19.485
|
10.100
|
-
|
-
|
-220
|
-
|
-16.455
|
-1.210
|
-
|
-
|
365
|
13.252
|
13.617
|
15.179
|
14.476
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,76%
|
5,07%
|
4,39%
|
6,39%
|
7,16%
|
5,73%
|
5,37%
|
-
|
-
|
-0,12%
|
-
|
-4,38%
|
-0,54%
|
-
|
-
|
0,19%
|
5,89%
|
3,25%
|
6,28%
|
6,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
132,4
|
187,5
|
152,2
|
235,6
|
109,0
|
163,9
|
86,38
|
-
|
-
|
-1,880
|
-
|
-140,6
|
-10,34
|
-
|
-
|
3,120
|
-
|
116,2
|
130,0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
30,00
|
-
|
30,00
|
30,00
|
-
|
35,00
|
-
|
-
|
35,00
|
-
|
-
|
35,00
|
-
|
35,00
|
35,00
|
-
|
-
|
35,00
|
-
|
-
|
35,00
|
-
|
-
|
35,00
|
-
|
-
|
35,00
|
Datum van publicatie
|
12-11-19
|
20-05-20
|
10-11-20
|
13-05-21
|
11-11-21
|
11-11-21
|
08-02-22
|
12-05-22
|
12-05-22
|
09-08-22
|
10-11-22
|
10-11-22
|
09-02-23
|
11-05-23
|
11-05-23
|
08-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
14-05-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
219.053
|
214.474
|
175.028
|
210.315
|
313.642
|
333.910
|
321.342
|
296.945
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,982
x
|
1,95
x
|
1,504
x
|
2,047
x
|
4,551
x
|
2,642
x
|
2,241
x
|
1,996
x
|
Free Cash Flow
1 |
29.487
|
13.225
|
44.400
|
-12.728
|
-93.612
|
51.135
|
31.928
|
31.510
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
9,2%
|
10,3%
|
5,9%
|
-6,6%
|
8,2%
|
8,65%
|
9,41%
|
ROA (netto-inkomsten/totale activa)
|
6,25%
|
5,86%
|
6,33%
|
4,68%
|
0,09%
|
4,56%
|
3,6%
|
4,08%
|
Totale activa
1 |
694.820
|
668.463
|
739.312
|
619.683
|
-38.796.588
|
948.471
|
1.402.778
|
1.363.481
|
Nettoactief per aandeel
2 |
3.388
|
3.568
|
3.971
|
4.362
|
4.228
|
4.873
|
5.006
|
5.282
|
Cashflow per aandeel
2 |
708,0
|
719,0
|
824,0
|
721,0
|
267,0
|
940,0
|
1.052
|
1.119
|
Capex
1 |
67.796
|
77.677
|
66.003
|
73.373
|
105.095
|
89.408
|
85.800
|
84.800
|
Capex/omzet
|
7,4%
|
8,78%
|
7,64%
|
10,36%
|
12,98%
|
10,09%
|
9,4%
|
9,11%
|
Datum van publicatie
|
14-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.810
JPY Gemiddelde koersdoel
3.882
JPY Spread / Gemiddelde doel +1,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,83% | 2,83 mld. | | +18,45% | 56,18 mld. | | +16,40% | 35,8 mld. | | +14,14% | 34,27 mld. | | -6,07% | 34,23 mld. | | +14,03% | 19,74 mld. | | +21,08% | 19,4 mld. | | +18,81% | 18,35 mld. | | -2,34% | 11,26 mld. | | +4,11% | 7,03 mld. |
Bouwmaterialen - Andere
|