Beurs gesloten -
Japan Exchange
08:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.928
JPY
|
+0,33%
|
|
+2,22%
|
+18,80%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
508.441
|
500.187
|
411.045
|
553.837
|
635.261
|
725.146
|
-
|
-
|
Bedrijfswaarde
1 |
361.313
|
362.750
|
270.628
|
415.323
|
461.497
|
552.560
|
541.182
|
528.778
|
K/w-verhouding
|
17,1
x
|
26
x
|
23,6
x
|
18,3
x
|
15,9
x
|
17,4
x
|
16,8
x
|
16,2
x
|
Dividendrendement
|
2,76%
|
2,81%
|
3,41%
|
2,53%
|
2,55%
|
2,26%
|
2,34%
|
2,4%
|
Marktkapitalisatie/omzet
|
1,87
x
|
2,27
x
|
1,68
x
|
1,91
x
|
1,85
x
|
1,98
x
|
1,91
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,65
x
|
1,11
x
|
1,43
x
|
1,34
x
|
1,51
x
|
1,43
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
7,46
x
|
14,6
x
|
8,17
x
|
8,63
x
|
7,51
x
|
8,37
x
|
7,92
x
|
7,46
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
21,4
x
|
15,3
x
|
221
x
|
10,6
x
|
14,2
x
|
13,7
x
|
12,8
x
|
FCF Yield
|
7,5%
|
4,67%
|
6,54%
|
0,45%
|
9,42%
|
7,02%
|
7,32%
|
7,83%
|
Price to Book
|
1,88
x
|
1,8
x
|
1,45
x
|
1,79
x
|
1,87
x
|
1,98
x
|
1,85
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
247.618
|
247.618
|
247.618
|
247.617
|
247.617
|
247.617
|
-
|
-
|
Referentieprijs
2 |
2.053
|
2.020
|
1.660
|
2.237
|
2.566
|
2.928
|
2.928
|
2.928
|
Datum van publicatie
|
08-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
272.361
|
220.267
|
243.946
|
290.077
|
344.197
|
365.906
|
379.589
|
392.049
|
EBITDA
1 |
48.459
|
24.919
|
33.117
|
48.102
|
61.454
|
66.049
|
68.352
|
70.901
|
Bedrijfsresultaat (EBIT)
1 |
43.374
|
19.513
|
27.446
|
42.301
|
55.671
|
59.721
|
61.793
|
64.107
|
Operationele Marge
|
15,93%
|
8,86%
|
11,25%
|
14,58%
|
16,17%
|
16,32%
|
16,28%
|
16,35%
|
Resultaat voor belastingen (EBT)
1 |
43.369
|
29.115
|
25.840
|
42.661
|
57.257
|
60.087
|
62.345
|
64.578
|
Nettowinst (verlies)
1 |
29.706
|
19.226
|
17.382
|
30.256
|
40.009
|
41.737
|
43.127
|
44.601
|
Nettomarge
|
10,91%
|
8,73%
|
7,13%
|
10,43%
|
11,62%
|
11,41%
|
11,36%
|
11,38%
|
WPA
2 |
120,0
|
77,65
|
70,20
|
122,2
|
161,6
|
168,5
|
174,3
|
181,0
|
Free Cash Flow
1 |
27.110
|
16.928
|
17.699
|
1.879
|
43.477
|
38.789
|
39.639
|
41.396
|
FCF-marge
|
9,95%
|
7,69%
|
7,26%
|
0,65%
|
12,63%
|
10,6%
|
10,44%
|
10,56%
|
Kasstroomconversie (ebitda)
|
55,94%
|
67,93%
|
53,44%
|
3,91%
|
70,75%
|
58,73%
|
57,99%
|
58,38%
|
Kasstroomconversie (nettowinst)
|
91,26%
|
88,05%
|
101,82%
|
6,21%
|
108,67%
|
92,94%
|
91,91%
|
92,81%
|
Dividend per aandeel
2 |
56,67
|
56,67
|
56,67
|
56,67
|
65,33
|
66,25
|
68,41
|
70,24
|
Datum van publicatie
|
08-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
102.152
|
121.301
|
59.270
|
63.375
|
-
|
-
|
136.191
|
72.380
|
81.506
|
88.579
|
80.885
|
169.464
|
82.864
|
91.869
|
95.908
|
86.676
|
184.700
|
86.928
|
96.088
|
96.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.538
|
14.306
|
5.539
|
7.601
|
-
|
-
|
19.995
|
8.996
|
13.310
|
16.890
|
12.430
|
29.320
|
12.213
|
14.138
|
18.292
|
13.367
|
32.400
|
12.264
|
15.502
|
18.100
|
Operationele Marge
|
8,36%
|
11,79%
|
9,35%
|
11,99%
|
-
|
-
|
14,68%
|
12,43%
|
16,33%
|
19,07%
|
15,37%
|
17,3%
|
14,74%
|
15,39%
|
19,07%
|
15,42%
|
17,54%
|
14,11%
|
16,13%
|
18,83%
|
Resultaat voor belastingen (EBT)
|
8.312
|
15.422
|
5.809
|
-
|
10.431
|
-
|
19.721
|
9.855
|
-
|
17.378
|
-
|
30.559
|
12.679
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.542
|
10.463
|
3.931
|
2.988
|
-
|
-
|
13.317
|
7.389
|
9.550
|
11.907
|
9.136
|
21.043
|
8.764
|
10.202
|
12.723
|
9.189
|
-
|
8.690
|
11.091
|
12.550
|
Nettomarge
|
5,43%
|
8,63%
|
6,63%
|
4,71%
|
-
|
-
|
9,78%
|
10,21%
|
11,72%
|
13,44%
|
11,3%
|
12,42%
|
10,58%
|
11,1%
|
13,27%
|
10,6%
|
-
|
10%
|
11,54%
|
13,06%
|
WPA
2 |
22,38
|
42,26
|
15,88
|
12,07
|
28,34
|
25,44
|
53,78
|
29,84
|
38,57
|
48,09
|
36,90
|
84,98
|
35,40
|
41,20
|
51,53
|
36,18
|
-
|
34,97
|
45,08
|
-
|
Dividend per aandeel
2 |
28,33
|
28,33
|
-
|
-
|
-
|
-
|
28,33
|
-
|
-
|
-
|
-
|
28,33
|
-
|
37,00
|
-
|
33,00
|
-
|
-
|
37,00
|
-
|
Datum van publicatie
|
14-10-20
|
13-10-21
|
12-01-22
|
13-04-22
|
13-07-22
|
12-10-22
|
12-10-22
|
11-01-23
|
12-04-23
|
12-07-23
|
11-10-23
|
11-10-23
|
10-01-24
|
10-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
147.128
|
137.437
|
140.417
|
138.514
|
173.764
|
172.586
|
183.963
|
196.368
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27.110
|
16.928
|
17.699
|
1.879
|
43.477
|
38.789
|
39.639
|
41.396
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
7%
|
6,2%
|
10,2%
|
12,3%
|
12,1%
|
11,8%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
14,6%
|
6,11%
|
8,89%
|
12,9%
|
15,6%
|
12,6%
|
12,4%
|
12,1%
|
Totale activa
1 |
203.745
|
314.458
|
195.456
|
235.004
|
257.064
|
330.138
|
348.943
|
368.023
|
Nettoactief per aandeel
2 |
1.093
|
1.121
|
1.144
|
1.248
|
1.371
|
1.475
|
1.580
|
1.647
|
Cashflow per aandeel
2 |
141,0
|
99,50
|
93,10
|
146,0
|
185,0
|
175,0
|
188,0
|
197,0
|
Capex
1 |
7.437
|
6.559
|
9.712
|
6.935
|
7.754
|
8.217
|
8.000
|
8.033
|
Capex/omzet
|
2,73%
|
2,98%
|
3,98%
|
2,39%
|
2,25%
|
2,25%
|
2,11%
|
2,05%
|
Datum van publicatie
|
08-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.928
JPY Gemiddelde koersdoel
3.343
JPY Spread / Gemiddelde doel +14,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,80% | 4,55 mld. | | -0,94% | 4,1 mld. | | +68,16% | 3,92 mld. | | +114,19% | 2,23 mld. | | +11,55% | 1,2 mld. | | +26,45% | 1,04 mld. | | +5,15% | 762 mln. | | -15,14% | 434 mln. | | +4,88% | 199 mln. | | -33,88% | 93,39 mln. |
Schoenwinkels
|