Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.363
JPY
|
+2,18%
|
|
+3,86%
|
+2,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
329.353
|
305.237
|
297.086
|
387.603
|
554.506
|
565.784
|
-
|
-
|
Bedrijfswaarde
1 |
275.035
|
245.234
|
229.191
|
303.089
|
465.121
|
565.784
|
565.784
|
565.784
|
K/w-verhouding
|
14,8
x
|
13,9
x
|
10,1
x
|
10,9
x
|
15,2
x
|
14,3
x
|
13,4
x
|
12,9
x
|
Dividendrendement
|
2,36%
|
2,55%
|
3,27%
|
3,01%
|
2,81%
|
2,75%
|
2,87%
|
2,98%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,56
x
|
0,54
x
|
0,66
x
|
0,91
x
|
0,87
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,56
x
|
0,54
x
|
0,66
x
|
0,91
x
|
0,87
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
7,17
x
|
5,95
x
|
6,51
x
|
8,88
x
|
8,66
x
|
8,18
x
|
8,01
x
|
Bedrijfswaarde/FCF
|
-4,54
x
|
13,8
x
|
17,6
x
|
14
x
|
57,9
x
|
18,7
x
|
15,2
x
|
15,2
x
|
FCF Yield
|
-22%
|
7,25%
|
5,68%
|
7,13%
|
1,73%
|
5,34%
|
6,58%
|
6,59%
|
Price to Book
|
1,02
x
|
0,88
x
|
0,79
x
|
0,97
x
|
1,28
x
|
1,24
x
|
1,15
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
129.667
|
129.668
|
129.675
|
129.677
|
129.679
|
129.678
|
-
|
-
|
Referentieprijs
2 |
2.540
|
2.354
|
2.291
|
2.989
|
4.276
|
4.363
|
4.363
|
4.363
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
26-01-22
|
27-01-23
|
29-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
621.134
|
545.060
|
552.085
|
588.132
|
609.473
|
651.700
|
650.050
|
662.550
|
EBITDA
1 |
44.696
|
42.570
|
49.945
|
59.568
|
62.431
|
65.300
|
69.200
|
70.600
|
Bedrijfsresultaat (EBIT)
1 |
32.439
|
31.317
|
39.699
|
49.947
|
52.495
|
55.000
|
57.650
|
60.000
|
Operationele Marge
|
5,22%
|
5,75%
|
7,19%
|
8,49%
|
8,61%
|
8,44%
|
8,87%
|
9,06%
|
Resultaat voor belastingen (EBT)
1 |
33.302
|
33.463
|
43.094
|
51.523
|
53.057
|
55.800
|
58.450
|
60.800
|
Nettowinst (verlies)
1 |
22.250
|
21.997
|
29.420
|
35.552
|
36.493
|
39.624
|
42.134
|
44.233
|
Nettomarge
|
3,58%
|
4,04%
|
5,33%
|
6,04%
|
5,99%
|
6,08%
|
6,48%
|
6,68%
|
WPA
2 |
171,6
|
169,6
|
226,9
|
274,2
|
281,4
|
305,5
|
325,0
|
338,5
|
Free Cash Flow
1 |
-72.532
|
22.139
|
16.862
|
27.618
|
9.571
|
30.210
|
37.250
|
37.300
|
FCF-marge
|
-11,68%
|
4,06%
|
3,05%
|
4,7%
|
1,57%
|
4,64%
|
5,73%
|
5,63%
|
Kasstroomconversie (ebitda)
|
-
|
52,01%
|
33,76%
|
46,36%
|
15,33%
|
46,26%
|
53,83%
|
52,83%
|
Kasstroomconversie (nettowinst)
|
-
|
100,65%
|
57,31%
|
77,68%
|
26,23%
|
76,24%
|
88,41%
|
84,33%
|
Dividend per aandeel
2 |
60,00
|
60,00
|
75,00
|
90,00
|
120,0
|
120,0
|
125,0
|
130,0
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
26-01-22
|
27-01-23
|
29-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
---|
Omzet
1 |
318.278
|
262.593
|
282.467
|
275.149
|
123.046
|
153.890
|
276.936
|
147.419
|
142.454
|
289.873
|
138.206
|
160.053
|
298.259
|
154.825
|
147.953
|
302.778
|
141.772
|
164.923
|
306.695
|
157.226
|
150.600
|
-
|
157.800
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19.021
|
13.140
|
18.177
|
20.586
|
6.075
|
13.038
|
19.113
|
14.796
|
13.036
|
27.832
|
10.021
|
12.094
|
22.115
|
15.285
|
11.806
|
27.091
|
10.591
|
14.813
|
25.404
|
13.808
|
12.000
|
12.800
|
12.200
|
16.600
|
-
|
Operationele Marge
|
5,98%
|
5%
|
6,44%
|
7,48%
|
4,94%
|
8,47%
|
6,9%
|
10,04%
|
9,15%
|
9,6%
|
7,25%
|
7,56%
|
7,41%
|
9,87%
|
7,98%
|
8,95%
|
7,47%
|
8,98%
|
8,28%
|
8,78%
|
7,97%
|
-
|
7,73%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
16.071
|
-
|
22.192
|
7.687
|
13.215
|
20.902
|
14.680
|
13.696
|
28.376
|
10.539
|
-
|
-
|
15.232
|
-
|
27.375
|
10.659
|
-
|
-
|
13.932
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12.814
|
9.963
|
12.034
|
15.056
|
5.218
|
9.146
|
14.364
|
10.035
|
9.337
|
19.372
|
7.298
|
8.882
|
16.180
|
10.450
|
8.211
|
18.661
|
7.193
|
10.639
|
17.832
|
9.523
|
8.915
|
19.849
|
8.283
|
11.840
|
20.123
|
Nettomarge
|
4,03%
|
3,79%
|
4,26%
|
5,47%
|
4,24%
|
5,94%
|
5,19%
|
6,81%
|
6,55%
|
6,68%
|
5,28%
|
5,55%
|
5,42%
|
6,75%
|
5,55%
|
6,16%
|
5,07%
|
6,45%
|
5,81%
|
6,06%
|
5,92%
|
-
|
5,25%
|
-
|
-
|
WPA
2 |
98,82
|
76,84
|
92,81
|
116,1
|
40,24
|
70,53
|
110,8
|
77,39
|
72,00
|
149,4
|
56,28
|
68,49
|
124,8
|
80,59
|
63,32
|
143,9
|
55,47
|
82,03
|
137,5
|
73,44
|
68,75
|
153,1
|
63,90
|
91,30
|
155,2
|
Dividend per aandeel
|
30,00
|
20,00
|
40,00
|
30,00
|
-
|
45,00
|
45,00
|
-
|
40,00
|
40,00
|
-
|
-
|
-
|
-
|
50,00
|
50,00
|
-
|
70,00
|
70,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-20
|
27-07-20
|
27-01-21
|
27-07-21
|
25-10-21
|
26-01-22
|
26-01-22
|
25-04-22
|
25-07-22
|
25-07-22
|
25-10-22
|
27-01-23
|
27-01-23
|
25-04-23
|
26-07-23
|
26-07-23
|
25-10-23
|
29-01-24
|
29-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
54.318
|
60.003
|
67.895
|
84.514
|
89.385
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-72.532
|
22.139
|
16.862
|
27.618
|
9.571
|
30.210
|
37.250
|
37.300
|
ROE (netto-inkomsten/eigen vermogen)
|
7,1%
|
6,6%
|
8,2%
|
9,2%
|
8,7%
|
8,6%
|
8,65%
|
8,5%
|
ROA (netto-inkomsten/totale activa)
|
6,77%
|
6,98%
|
7,96%
|
9,53%
|
9,73%
|
-
|
-
|
-
|
Totale activa
1 |
328.629
|
315.354
|
369.762
|
373.068
|
374.943
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2.502
|
2.664
|
2.884
|
3.081
|
3.352
|
3.518
|
3.799
|
3.898
|
Cashflow per aandeel
|
266,0
|
256,0
|
306,0
|
348,0
|
359,0
|
-
|
-
|
-
|
Capex
1 |
21.450
|
16.351
|
12.634
|
9.065
|
18.611
|
15.000
|
12.250
|
15.000
|
Capex/omzet
|
3,45%
|
3%
|
2,29%
|
1,54%
|
3,05%
|
2,3%
|
1,88%
|
2,26%
|
Datum van publicatie
|
28-01-20
|
27-01-21
|
26-01-22
|
27-01-23
|
29-01-24
|
-
|
-
|
-
|
Laatste slotkoers
4.363
JPY Gemiddelde koersdoel
5.067
JPY Spread / Gemiddelde doel +16,13% Consensus |