Vertraagde tijd
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
893
JPY
|
+0,34%
|
|
-0,45%
|
-3,88%
|
Fiscaal tijdperk: oktober |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.801
|
15.280
|
12.596
|
-
|
-
|
Bedrijfswaarde
1 |
23.214
|
24.597
|
12.596
|
12.596
|
12.596
|
K/w-verhouding
|
16,6
x
|
13,8
x
|
11,1
x
|
9,57
x
|
8,12
x
|
Dividendrendement
|
3,02%
|
2,78%
|
3,15%
|
3,6%
|
3,82%
|
Marktkapitalisatie/omzet
|
1,1
x
|
0,91
x
|
0,69
x
|
0,64
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
0,91
x
|
0,69
x
|
0,64
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
4,71
x
|
-
|
3,81
x
|
3,5
x
|
3,19
x
|
Bedrijfswaarde/FCF
|
13.597.392
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1,77
x
|
1,78
x
|
1,61
x
|
1,44
x
|
1,28
x
|
Aantal aandelen (in duizenden)
|
14.824
|
15.114
|
14.153
|
-
|
-
|
Referentieprijs
2 |
931,0
|
1.011
|
890,0
|
890,0
|
890,0
|
Datum van publicatie
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.630
|
10.911
|
12.592
|
16.790
|
18.200
|
19.800
|
21.480
|
EBITDA
1 |
-
|
-
|
2.933
|
-
|
3.310
|
3.600
|
3.950
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.514
|
1.365
|
1.804
|
2.000
|
2.300
|
2.700
|
Operationele Marge
|
-
|
13,88%
|
10,84%
|
10,74%
|
10,99%
|
11,62%
|
12,57%
|
Resultaat voor belastingen (EBT)
1 |
912
|
1.414
|
1.284
|
1.681
|
1.840
|
2.150
|
2.550
|
Nettowinst (verlies)
1 |
-
|
941
|
830
|
1.108
|
1.210
|
1.400
|
1.650
|
Nettomarge
|
-
|
8,62%
|
6,59%
|
6,6%
|
6,65%
|
7,07%
|
7,68%
|
WPA
2 |
-
|
63,87
|
56,10
|
73,50
|
80,40
|
93,00
|
109,6
|
Free Cash Flow
|
-
|
-
|
1.015
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
8,06%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
34,61%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
122,29%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
28,07
|
28,07
|
28,07
|
32,00
|
34,00
|
Datum van publicatie
|
15-10-21
|
15-12-21
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
2.700
|
5.673
|
3.134
|
3.785
|
6.919
|
3.890
|
4.288
|
8.178
|
4.365
|
4.190
|
4.601
|
8.790
|
4.720
|
4.690
|
9.410
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
194
|
505
|
453
|
407
|
860
|
397
|
493
|
890
|
569
|
335
|
525
|
860
|
620
|
520
|
1.140
|
Operationele Marge
|
7,19%
|
8,9%
|
14,45%
|
10,75%
|
12,43%
|
10,21%
|
11,5%
|
10,88%
|
13,04%
|
8%
|
11,41%
|
9,78%
|
13,14%
|
11,09%
|
12,11%
|
Resultaat voor belastingen (EBT)
1 |
172
|
467
|
433
|
384
|
817
|
357
|
465
|
822
|
544
|
294
|
516
|
810
|
570
|
460
|
1.030
|
Nettowinst (verlies)
1 |
116
|
317
|
290
|
223
|
513
|
242
|
312
|
554
|
360
|
213
|
347
|
560
|
350
|
300
|
650
|
Nettomarge
|
4,3%
|
5,59%
|
9,25%
|
5,89%
|
7,41%
|
6,22%
|
7,28%
|
6,77%
|
8,25%
|
5,08%
|
7,54%
|
6,37%
|
7,42%
|
6,4%
|
6,91%
|
WPA
|
7,850
|
21,47
|
19,56
|
-
|
-
|
16,17
|
-
|
36,81
|
23,84
|
14,76
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-03-22
|
14-06-22
|
14-09-22
|
15-12-22
|
15-12-22
|
17-03-23
|
14-06-23
|
14-06-23
|
14-09-23
|
15-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
7.895
|
9.413
|
9.317
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
3,209
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
1.015
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
14,5%
|
11,2%
|
13,5%
|
13,9%
|
16%
|
16,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
6,06%
|
7,09%
|
8%
|
9,3%
|
10,3%
|
Totale activa
1 |
-
|
-
|
13.701
|
15.621
|
15.125
|
15.054
|
16.019
|
Nettoactief per aandeel
2 |
-
|
471,0
|
527,0
|
567,0
|
553,0
|
618,0
|
695,0
|
Cashflow per aandeel
|
-
|
151,0
|
162,0
|
207,0
|
-
|
-
|
-
|
Capex
1 |
-
|
1.504
|
1.263
|
1.091
|
600
|
600
|
600
|
Capex/omzet
|
-
|
13,78%
|
10,03%
|
6,5%
|
3,3%
|
3,03%
|
2,79%
|
Datum van publicatie
|
15-10-21
|
15-12-21
|
15-12-22
|
15-12-23
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,88% | 80 mln. | | -13,47% | 572 mln. | | +46,75% | 490 mln. | | -26,06% | 392 mln. | | +6,68% | 285 mln. | | -24,71% | 199 mln. | | -23,80% | 95,07 mln. | | -15,86% | 62,39 mln. | | -.--% | 61,81 mln. | | -32,10% | 57,46 mln. |
Diensten voor persoonlijke verzorging
|