Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.010
JPY
|
-1,15%
|
|
-3,83%
|
+8,20%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
149.020
|
97.596
|
123.971
|
122.554
|
121.367
|
162.578
|
-
|
-
|
Bedrijfswaarde
1 |
125.200
|
76.121
|
82.728
|
82.090
|
76.237
|
167.170
|
162.578
|
162.578
|
K/w-verhouding
|
14,1
x
|
14,2
x
|
9,56
x
|
11,9
x
|
12,2
x
|
14,5
x
|
15,3
x
|
14,6
x
|
Dividendrendement
|
1,93%
|
2,89%
|
2,51%
|
2,62%
|
2,68%
|
2,2%
|
2,33%
|
2,21%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,19
x
|
0,22
x
|
0,21
x
|
0,21
x
|
0,28
x
|
0,27
x
|
0,26
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,19
x
|
0,22
x
|
0,21
x
|
0,21
x
|
0,28
x
|
0,27
x
|
0,26
x
|
Bedrijfswaarde/EBITDA
|
6,98
x
|
5,07
x
|
4,76
x
|
5,02
x
|
5,13
x
|
6,4
x
|
6,32
x
|
-
|
Bedrijfswaarde/FCF
|
-80,7
x
|
16,8
x
|
5,29
x
|
12,5
x
|
13,2
x
|
13,3
x
|
11,7
x
|
11,2
x
|
FCF Yield
|
-1,24%
|
5,95%
|
18,9%
|
8,02%
|
7,6%
|
7,5%
|
8,55%
|
8,92%
|
Price to Book
|
1,01
x
|
0,68
x
|
0,79
x
|
0,75
x
|
0,71
x
|
0,94
x
|
0,9
x
|
-
|
Aantal aandelen (in duizenden)
|
57.648
|
56.479
|
56.479
|
56.321
|
55.981
|
54.013
|
-
|
-
|
Referentieprijs
2 |
2.585
|
1.728
|
2.195
|
2.176
|
2.168
|
3.010
|
3.010
|
3.010
|
Datum van publicatie
|
11-04-19
|
17-04-20
|
13-04-21
|
14-04-22
|
14-04-23
|
15-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
512.246
|
519.218
|
556.946
|
577.568
|
566.209
|
591.557
|
607.400
|
622.800
|
EBITDA
1 |
21.340
|
19.246
|
26.062
|
24.430
|
23.657
|
25.390
|
25.740
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.821
|
12.119
|
17.748
|
15.562
|
14.835
|
16.831
|
16.100
|
16.900
|
Operationele Marge
|
2,89%
|
2,33%
|
3,19%
|
2,69%
|
2,62%
|
2,85%
|
2,65%
|
2,71%
|
Resultaat voor belastingen (EBT)
1 |
14.428
|
12.240
|
19.155
|
16.746
|
15.495
|
17.449
|
16.800
|
18.000
|
Nettowinst (verlies)
1 |
10.168
|
6.870
|
12.967
|
10.304
|
9.947
|
11.766
|
10.650
|
11.100
|
Nettomarge
|
1,98%
|
1,32%
|
2,33%
|
1,78%
|
1,76%
|
1,99%
|
1,75%
|
1,78%
|
WPA
2 |
183,9
|
121,6
|
229,6
|
182,5
|
177,5
|
214,0
|
197,2
|
205,6
|
Free Cash Flow
1 |
-1.847
|
5.809
|
23.420
|
9.830
|
9.221
|
12.200
|
13.900
|
14.500
|
FCF-marge
|
-0,36%
|
1,12%
|
4,21%
|
1,7%
|
1,63%
|
2,06%
|
2,29%
|
2,33%
|
Kasstroomconversie (ebitda)
|
-
|
30,18%
|
89,86%
|
40,24%
|
38,98%
|
48,05%
|
54%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
84,56%
|
180,61%
|
95,4%
|
92,7%
|
117,31%
|
130,52%
|
130,63%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
55,00
|
57,00
|
58,00
|
68,00
|
70,00
|
66,50
|
Datum van publicatie
|
11-04-19
|
17-04-20
|
13-04-21
|
14-04-22
|
14-04-23
|
15-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
2022 Q2
|
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
|
---|
Omzet
1 |
256.673
|
282.148
|
148.635
|
291.250
|
138.431
|
147.887
|
138.297
|
142.952
|
281.249
|
137.531
|
147.429
|
142.900
|
149.301
|
292.201
|
144.209
|
155.147
|
147.902
|
153.066
|
300.967
|
148.535
|
159.998
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.973
|
10.394
|
4.117
|
8.373
|
2.775
|
4.414
|
3.845
|
3.564
|
7.409
|
2.868
|
4.558
|
3.982
|
3.953
|
7.935
|
3.159
|
5.737
|
3.932
|
3.713
|
7.645
|
3.471
|
5.185
|
Operationele Marge
|
2,33%
|
3,68%
|
2,77%
|
2,87%
|
2%
|
2,98%
|
2,78%
|
2,49%
|
2,63%
|
2,09%
|
3,09%
|
2,79%
|
2,65%
|
2,72%
|
2,19%
|
3,7%
|
2,66%
|
2,43%
|
2,54%
|
2,34%
|
3,24%
|
Resultaat voor belastingen (EBT)
|
6.841
|
11.266
|
-
|
9.304
|
3.177
|
-
|
4.254
|
-
|
8.240
|
3.404
|
-
|
4.453
|
-
|
8.790
|
3.521
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
4.508
|
7.619
|
3.106
|
5.989
|
2.070
|
2.245
|
2.872
|
2.647
|
5.519
|
2.247
|
2.181
|
3.008
|
2.791
|
5.799
|
2.108
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,76%
|
2,7%
|
2,09%
|
2,06%
|
1,5%
|
1,52%
|
2,08%
|
1,85%
|
1,96%
|
1,63%
|
1,48%
|
2,1%
|
1,87%
|
1,98%
|
1,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
79,70
|
134,9
|
-
|
106,0
|
36,64
|
-
|
51,06
|
-
|
98,35
|
40,14
|
-
|
53,81
|
-
|
104,3
|
38,75
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
27,00
|
-
|
-
|
-
|
-
|
28,00
|
-
|
-
|
-
|
-
|
29,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-10-19
|
13-10-20
|
14-10-21
|
14-10-21
|
06-01-22
|
14-04-22
|
05-07-22
|
14-10-22
|
14-10-22
|
06-01-23
|
14-04-23
|
04-07-23
|
16-10-23
|
16-10-23
|
09-01-24
|
15-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
23.820
|
21.475
|
41.243
|
40.464
|
45.130
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.847
|
5.809
|
23.420
|
9.830
|
9.221
|
12.200
|
13.900
|
14.500
|
ROE (netto-inkomsten/eigen vermogen)
|
7,2%
|
4,7%
|
8,6%
|
6,4%
|
5,9%
|
6,7%
|
5,9%
|
6%
|
ROA (netto-inkomsten/totale activa)
|
7,49%
|
5,99%
|
5,37%
|
6,8%
|
6,27%
|
6,82%
|
6,4%
|
-
|
Totale activa
1 |
135.739
|
114.744
|
241.682
|
151.546
|
158.539
|
172.648
|
166.406
|
-
|
Nettoactief per aandeel
2 |
2.558
|
2.558
|
2.787
|
2.910
|
3.067
|
3.294
|
3.342
|
-
|
Cashflow per aandeel
|
299,0
|
247,0
|
375,0
|
337,0
|
333,0
|
392,0
|
-
|
-
|
Capex
1 |
6.337
|
9.923
|
4.579
|
5.851
|
8.000
|
10.900
|
9.500
|
9.500
|
Capex/omzet
|
1,24%
|
1,91%
|
0,82%
|
1,01%
|
1,41%
|
1,84%
|
1,56%
|
1,53%
|
Datum van publicatie
|
11-04-19
|
17-04-20
|
13-04-21
|
14-04-22
|
14-04-23
|
15-04-24
|
-
|
-
|
Laatste slotkoers
3.010
JPY Gemiddelde koersdoel
2.850
JPY Spread / Gemiddelde doel -5,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,20% | 1,06 mld. | | -8,92% | 38,91 mld. | | +12,97% | 35,99 mld. | | +8,71% | 34,46 mld. | | +8,03% | 20,14 mld. | | +0,06% | 14,22 mld. | | -15,36% | 13,2 mld. | | -.--% | 11,82 mld. | | +14,26% | 11,62 mld. | | -16,06% | 9,44 mld. |
Supermarkten & Gemakswinkels
|