Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.852
JPY
|
-0,16%
|
|
-1,40%
|
-9,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.518.359
|
9.045.924
|
6.141.311
|
5.540.406
|
8.789.053
|
7.983.063
|
-
|
-
|
Bedrijfswaarde
1 |
5.185.301
|
8.667.304
|
5.669.311
|
5.051.408
|
8.050.071
|
7.102.495
|
6.980.320
|
6.833.877
|
K/w-verhouding
|
35
x
|
42,1
x
|
20,3
x
|
14,8
x
|
27
x
|
23,2
x
|
21,7
x
|
20,4
x
|
Dividendrendement
|
1,39%
|
1%
|
2,03%
|
2,32%
|
1,5%
|
1,74%
|
1,84%
|
1,89%
|
Marktkapitalisatie/omzet
|
8,04
x
|
11,5
x
|
6,14
x
|
4,4
x
|
7,91
x
|
7,31
x
|
7,04
x
|
6,78
x
|
Bedrijfswaarde/omzet
|
7,56
x
|
11
x
|
5,67
x
|
4,01
x
|
7,24
x
|
6,51
x
|
6,15
x
|
5,8
x
|
Bedrijfswaarde/EBITDA
|
22,5
x
|
26,1
x
|
12,3
x
|
8,93
x
|
17,1
x
|
14,4
x
|
13,6
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
41,5
x
|
81,2
x
|
35,3
x
|
27,7
x
|
21,6
x
|
20,9
x
|
21,7
x
|
19,9
x
|
FCF Yield
|
2,41%
|
1,23%
|
2,83%
|
3,61%
|
4,63%
|
4,79%
|
4,61%
|
5,03%
|
Price to Book
|
6,46
x
|
9,23
x
|
5,17
x
|
3,89
x
|
5,41
x
|
4,42
x
|
3,76
x
|
3,34
x
|
Aantal aandelen (in duizenden)
|
1.642.369
|
1.643.817
|
1.644.260
|
1.645.014
|
1.645.274
|
1.645.314
|
-
|
-
|
Referentieprijs
2 |
3.360
|
5.503
|
3.735
|
3.368
|
5.342
|
4.852
|
4.852
|
4.852
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
686.184
|
786.900
|
999.800
|
1.259.946
|
1.111.367
|
1.091.346
|
1.134.578
|
1.177.952
|
EBITDA
1 |
230.967
|
332.600
|
459.100
|
565.376
|
470.914
|
492.349
|
514.577
|
528.112
|
Bedrijfsresultaat (EBIT)
1 |
210.597
|
301.200
|
421.900
|
533.309
|
439.174
|
467.911
|
499.004
|
529.915
|
Operationele Marge
|
30,69%
|
38,28%
|
42,2%
|
42,33%
|
39,52%
|
42,87%
|
43,98%
|
44,99%
|
Resultaat voor belastingen (EBT)
1 |
207.893
|
298.200
|
419.400
|
531.166
|
443.821
|
471.033
|
503.963
|
535.490
|
Nettowinst (verlies)
1 |
157.560
|
214.700
|
303.000
|
374.429
|
325.472
|
345.245
|
368.453
|
392.430
|
Nettomarge
|
22,96%
|
27,28%
|
30,31%
|
29,72%
|
29,29%
|
31,63%
|
32,47%
|
33,31%
|
WPA
2 |
95,95
|
130,7
|
184,3
|
227,6
|
197,8
|
209,5
|
223,5
|
238,1
|
Free Cash Flow
1 |
124.900
|
106.723
|
160.699
|
182.312
|
372.635
|
340.431
|
321.522
|
343.677
|
FCF-marge
|
18,2%
|
13,56%
|
16,07%
|
14,47%
|
33,53%
|
31,19%
|
28,34%
|
29,18%
|
Kasstroomconversie (ebitda)
|
54,08%
|
32,09%
|
35%
|
32,25%
|
79,13%
|
69,14%
|
62,48%
|
65,08%
|
Kasstroomconversie (nettowinst)
|
79,27%
|
49,71%
|
53,04%
|
48,69%
|
114,49%
|
98,61%
|
87,26%
|
87,58%
|
Dividend per aandeel
2 |
46,67
|
55,00
|
76,00
|
78,00
|
80,00
|
84,46
|
89,31
|
91,50
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
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 S1
|
---|
Omzet
1 |
365.899
|
368.120
|
390.229
|
287.264
|
322.300
|
360.554
|
235.600
|
596.200
|
225.300
|
438.446
|
312.240
|
267.417
|
579.657
|
257.898
|
273.812
|
236.900
|
277.386
|
521.000
|
275.285
|
295.945
|
259.000
|
545.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107.900
|
128.800
|
-
|
121.000
|
120.300
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
115.545
|
140.629
|
160.679
|
122.156
|
139.100
|
187.007
|
99.900
|
286.900
|
96.900
|
149.509
|
98.296
|
112.614
|
210.910
|
106.688
|
121.576
|
99.900
|
120.281
|
215.200
|
119.205
|
126.325
|
115.100
|
238.200
|
Operationele Marge
|
31,58%
|
38,2%
|
41,18%
|
42,52%
|
43,16%
|
51,87%
|
42,4%
|
48,12%
|
43,01%
|
34,1%
|
31,48%
|
42,11%
|
36,39%
|
41,37%
|
44,4%
|
42,17%
|
43,36%
|
41,31%
|
43,3%
|
42,69%
|
44,44%
|
43,71%
|
Resultaat voor belastingen (EBT)
1 |
114.113
|
139.565
|
161.256
|
119.689
|
138.400
|
186.206
|
100.700
|
286.900
|
95.000
|
149.266
|
99.662
|
113.994
|
213.656
|
107.475
|
122.690
|
99.900
|
126.400
|
216.700
|
130.600
|
129.100
|
115.400
|
238.700
|
Nettowinst (verlies)
1 |
88.306
|
102.293
|
118.137
|
86.017
|
98.800
|
131.775
|
72.400
|
204.200
|
67.800
|
102.429
|
73.500
|
83.193
|
156.693
|
77.573
|
91.206
|
74.400
|
89.295
|
157.450
|
89.681
|
91.632
|
85.900
|
175.700
|
Nettomarge
|
24,13%
|
27,79%
|
30,27%
|
29,94%
|
30,65%
|
36,55%
|
30,73%
|
34,25%
|
30,09%
|
23,36%
|
23,54%
|
31,11%
|
27,03%
|
30,08%
|
33,31%
|
31,41%
|
32,19%
|
30,22%
|
32,58%
|
30,96%
|
33,17%
|
32,24%
|
WPA
2 |
-
|
62,26
|
71,86
|
52,31
|
60,11
|
80,14
|
44,00
|
124,1
|
41,21
|
62,29
|
44,68
|
50,57
|
95,25
|
47,15
|
55,43
|
45,22
|
52,88
|
96,50
|
54,37
|
59,93
|
52,20
|
106,8
|
Dividend per aandeel
|
-
|
25,00
|
30,00
|
-
|
-
|
-
|
-
|
38,00
|
-
|
-
|
-
|
-
|
40,00
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
27-07-20
|
26-07-21
|
22-10-21
|
03-02-22
|
25-04-22
|
21-07-22
|
21-07-22
|
24-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
27-07-23
|
24-10-23
|
01-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
333.058
|
378.620
|
472.000
|
488.998
|
738.982
|
880.569
|
1.002.743
|
1.149.187
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
124.900
|
106.723
|
160.699
|
182.312
|
372.635
|
340.431
|
321.522
|
343.677
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
23,4%
|
28%
|
28,7%
|
21,3%
|
20,1%
|
18,6%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
26%
|
30,2%
|
31,2%
|
23,3%
|
16,8%
|
15,2%
|
13,8%
|
Totale activa
1 |
989.232
|
826.007
|
1.002.158
|
1.201.341
|
1.394.192
|
2.050.962
|
2.417.668
|
2.847.826
|
Nettoactief per aandeel
2 |
520,0
|
596,0
|
723,0
|
866,0
|
988,0
|
1.099
|
1.289
|
1.455
|
Cashflow per aandeel
2 |
108,0
|
149,0
|
203,0
|
247,0
|
217,0
|
261,0
|
237,0
|
246,0
|
Capex
1 |
53.009
|
57.040
|
65.969
|
61.800
|
71.948
|
66.072
|
67.548
|
68.635
|
Capex/omzet
|
7,73%
|
7,25%
|
6,6%
|
4,9%
|
6,47%
|
6,05%
|
5,95%
|
5,83%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.852
JPY Gemiddelde koersdoel
6.044
JPY Spread / Gemiddelde doel +24,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,17% | 50,71 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|