Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.036
JPY
|
+2,83%
|
|
+2,57%
|
+22,80%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.155
|
51.173
|
54.367
|
46.068
|
54.215
|
100.923
|
-
|
-
|
Bedrijfswaarde
1 |
51.734
|
45.085
|
49.163
|
46.468
|
56.943
|
100.923
|
100.923
|
100.923
|
K/w-verhouding
|
-87,2
x
|
-733
x
|
17,2
x
|
184
x
|
14,3
x
|
12,9
x
|
14,1
x
|
15,3
x
|
Dividendrendement
|
3,43%
|
3,87%
|
3,42%
|
3,87%
|
3,2%
|
3,44%
|
2,87%
|
2,65%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,58
x
|
0,66
x
|
0,55
x
|
0,54
x
|
0,91
x
|
0,9
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,58
x
|
0,66
x
|
0,55
x
|
0,54
x
|
0,91
x
|
0,9
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
52,3
x
|
9,05
x
|
6,36
x
|
16,8
x
|
9,88
x
|
8,07
x
|
8,27
x
|
8,01
x
|
Bedrijfswaarde/FCF
|
27
x
|
22,3
x
|
9,62
x
|
-555
x
|
99,8
x
|
13
x
|
12,9
x
|
13,2
x
|
FCF Yield
|
3,7%
|
4,48%
|
10,4%
|
-0,18%
|
1%
|
7,71%
|
7,75%
|
7,55%
|
Price to Book
|
0,95
x
|
0,88
x
|
0,95
x
|
0,83
x
|
0,93
x
|
1,58
x
|
1,45
x
|
1,37
x
|
Aantal aandelen (in duizenden)
|
60.701
|
58.217
|
54.640
|
50.960
|
49.511
|
49.569
|
-
|
-
|
Referentieprijs
2 |
991,0
|
879,0
|
995,0
|
904,0
|
1.095
|
2.036
|
2.036
|
2.036
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
88.452
|
87.729
|
82.442
|
84.295
|
99.481
|
111.000
|
112.400
|
114.800
|
EBITDA
1 |
1.151
|
5.657
|
8.549
|
2.742
|
5.490
|
12.500
|
12.200
|
12.600
|
Bedrijfsresultaat (EBIT)
1 |
-588
|
3.498
|
6.506
|
687
|
3.887
|
10.800
|
9.050
|
9.500
|
Operationele Marge
|
-0,66%
|
3,99%
|
7,89%
|
0,81%
|
3,91%
|
9,73%
|
8,05%
|
8,28%
|
Resultaat voor belastingen (EBT)
1 |
390
|
1.343
|
6.235
|
1.615
|
5.228
|
11.800
|
13.600
|
11.500
|
Nettowinst (verlies)
1 |
-710
|
-71
|
3.279
|
257
|
3.848
|
7.800
|
7.100
|
6.550
|
Nettomarge
|
-0,8%
|
-0,08%
|
3,98%
|
0,3%
|
3,87%
|
7,03%
|
6,32%
|
5,71%
|
WPA
2 |
-11,36
|
-1,200
|
57,69
|
4,920
|
76,69
|
158,0
|
144,4
|
133,1
|
Free Cash Flow
1 |
2.224
|
2.292
|
5.651
|
-83
|
543
|
7.783
|
7.822
|
7.617
|
FCF-marge
|
2,51%
|
2,61%
|
6,85%
|
-0,1%
|
0,55%
|
7,01%
|
6,96%
|
6,64%
|
Kasstroomconversie (ebitda)
|
193,22%
|
40,52%
|
66,1%
|
-
|
9,89%
|
62,26%
|
64,11%
|
60,45%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
172,34%
|
-
|
14,11%
|
99,78%
|
110,17%
|
116,29%
|
Dividend per aandeel
2 |
34,00
|
34,00
|
34,00
|
35,00
|
35,00
|
70,00
|
58,50
|
54,00
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
44.455
|
39.857
|
21.463
|
40.969
|
21.174
|
22.152
|
21.245
|
23.223
|
44.468
|
26.513
|
28.500
|
26.489
|
28.889
|
55.378
|
30.762
|
27.800
|
27.900
|
29.200
|
28.700
|
29.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.509
|
3.283
|
293
|
1.092
|
-230
|
-175
|
-450
|
684
|
234
|
1.444
|
2.209
|
2.074
|
3.055
|
5.129
|
3.922
|
2.800
|
2.300
|
2.800
|
2.600
|
2.800
|
Operationele Marge
|
3,39%
|
8,24%
|
1,37%
|
2,67%
|
-1,09%
|
-0,79%
|
-2,12%
|
2,95%
|
0,53%
|
5,45%
|
7,75%
|
7,83%
|
10,57%
|
9,26%
|
12,75%
|
10,07%
|
8,24%
|
9,59%
|
9,06%
|
9,66%
|
Resultaat voor belastingen (EBT)
1 |
1.765
|
3.305
|
-
|
1.615
|
30
|
-
|
-181
|
942
|
761
|
2.695
|
-
|
2.448
|
3.450
|
5.898
|
4.379
|
2.950
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
943
|
2.131
|
140
|
946
|
-486
|
-203
|
-461
|
430
|
-31
|
2.107
|
1.772
|
1.729
|
2.687
|
4.416
|
3.259
|
2.050
|
2.800
|
2.150
|
2.000
|
2.150
|
Nettomarge
|
2,12%
|
5,35%
|
0,65%
|
2,31%
|
-2,3%
|
-0,92%
|
-2,17%
|
1,85%
|
-0,07%
|
7,95%
|
6,22%
|
6,53%
|
9,3%
|
7,97%
|
10,59%
|
7,37%
|
10,04%
|
7,36%
|
6,97%
|
7,41%
|
WPA
|
15,68
|
36,71
|
-
|
17,81
|
-9,070
|
-
|
-9,120
|
-
|
-0,6200
|
41,85
|
-
|
34,90
|
-
|
89,11
|
65,76
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
17,00
|
17,00
|
-
|
17,00
|
-
|
-
|
-
|
-
|
17,00
|
-
|
-
|
-
|
-
|
34,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
29-10-21
|
29-10-21
|
31-01-22
|
11-05-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
10-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
400
|
2.728
|
-
|
-
|
-
|
Nettokaspositie
|
8.421
|
6.088
|
5.204
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,1459
x
|
0,4969
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.224
|
2.292
|
5.651
|
-83
|
543
|
7.783
|
7.822
|
7.617
|
ROE (netto-inkomsten/eigen vermogen)
|
-1%
|
-0,1%
|
5,7%
|
0,5%
|
6,8%
|
14,2%
|
13,8%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
-0,14%
|
3,7%
|
6,09%
|
0,97%
|
4%
|
10,2%
|
9,2%
|
9,1%
|
Totale activa
1 |
500.953
|
-1.921
|
53.860
|
26.569
|
96.118
|
76.471
|
77.174
|
71.978
|
Nettoactief per aandeel
2 |
1.044
|
999,0
|
1.050
|
1.089
|
1.174
|
1.291
|
1.402
|
1.488
|
Cashflow per aandeel
2 |
16,50
|
35,10
|
92,70
|
44,20
|
109,0
|
209,0
|
221,0
|
190,0
|
Capex
1 |
911
|
2.320
|
1.478
|
1.252
|
1.703
|
1.400
|
1.400
|
1.400
|
Capex/omzet
|
1,03%
|
2,64%
|
1,79%
|
1,49%
|
1,71%
|
1,26%
|
1,25%
|
1,22%
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.036
JPY Gemiddelde koersdoel
1.620
JPY Spread / Gemiddelde doel -20,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,80% | 641 mln. | | -1,75% | 77,87 mld. | | -16,41% | 32,71 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -14,49% | 2,75 mld. | | -15,90% | 2,71 mld. |
Verf & Coating
|