Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.027
JPY
|
+1,20%
|
|
+1,00%
|
+18,61%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.114
|
72.694
|
79.880
|
63.838
|
57.776
|
70.130
|
-
|
-
|
Bedrijfswaarde
1 |
89.758
|
63.801
|
71.809
|
51.908
|
43.768
|
56.394
|
55.646
|
53.997
|
K/w-verhouding
|
27,8
x
|
20,5
x
|
15,8
x
|
10,3
x
|
10,1
x
|
21,6
x
|
20,8
x
|
18,8
x
|
Dividendrendement
|
1,15%
|
1,52%
|
1,9%
|
2,95%
|
3,26%
|
2,47%
|
2,47%
|
2,52%
|
Marktkapitalisatie/omzet
|
2,69
x
|
1,99
x
|
2,07
x
|
1,48
x
|
1,34
x
|
1,74
x
|
1,68
x
|
1,57
x
|
Bedrijfswaarde/omzet
|
2,51
x
|
1,74
x
|
1,86
x
|
1,21
x
|
1,01
x
|
1,4
x
|
1,33
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
10,2
x
|
8,63
x
|
4,97
x
|
4,57
x
|
8,68
x
|
8,18
x
|
6,97
x
|
Bedrijfswaarde/FCF
|
-80,4
x
|
36,5
x
|
22
x
|
19
x
|
11,6
x
|
20,9
x
|
47,6
x
|
37,9
x
|
FCF Yield
|
-1,24%
|
2,74%
|
4,54%
|
5,25%
|
8,64%
|
4,79%
|
2,1%
|
2,64%
|
Price to Book
|
2,77
x
|
1,97
x
|
1,93
x
|
1,4
x
|
1,18
x
|
1,48
x
|
1,45
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
36.882
|
36.882
|
36.930
|
36.965
|
36.965
|
34.598
|
-
|
-
|
Referentieprijs
2 |
2.606
|
1.971
|
2.163
|
1.727
|
1.563
|
2.027
|
2.027
|
2.027
|
Datum van publicatie
|
25-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
35.761
|
36.585
|
38.667
|
42.996
|
43.271
|
40.318
|
41.820
|
44.795
|
EBITDA
1 |
6.205
|
6.249
|
8.323
|
10.445
|
9.582
|
6.500
|
6.800
|
7.750
|
Bedrijfsresultaat (EBIT)
1 |
4.611
|
4.622
|
6.612
|
8.387
|
7.457
|
4.539
|
4.610
|
4.967
|
Operationele Marge
|
12,89%
|
12,63%
|
17,1%
|
19,51%
|
17,23%
|
11,26%
|
11,02%
|
11,09%
|
Resultaat voor belastingen (EBT)
1 |
4.649
|
4.724
|
6.870
|
8.482
|
7.592
|
4.229
|
4.356
|
5.107
|
Nettowinst (verlies)
1 |
3.447
|
3.538
|
5.044
|
6.218
|
5.736
|
3.472
|
3.536
|
3.868
|
Nettomarge
|
9,64%
|
9,67%
|
13,04%
|
14,46%
|
13,26%
|
8,61%
|
8,45%
|
8,63%
|
WPA
2 |
93,63
|
95,95
|
136,6
|
168,3
|
155,2
|
93,87
|
97,27
|
107,6
|
Free Cash Flow
1 |
-1.117
|
1.749
|
3.258
|
2.725
|
3.783
|
2.700
|
1.170
|
1.425
|
FCF-marge
|
-3,12%
|
4,78%
|
8,43%
|
6,34%
|
8,74%
|
6,7%
|
2,8%
|
3,18%
|
Kasstroomconversie (ebitda)
|
-
|
27,99%
|
39,14%
|
26,09%
|
39,48%
|
41,54%
|
17,2%
|
18,39%
|
Kasstroomconversie (nettowinst)
|
-
|
49,43%
|
64,59%
|
43,82%
|
65,95%
|
77,77%
|
33,08%
|
36,85%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
41,00
|
51,00
|
51,00
|
50,00
|
50,00
|
51,00
|
Datum van publicatie
|
25-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
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 |
18.917
|
17.727
|
10.827
|
21.341
|
10.490
|
11.165
|
11.097
|
11.768
|
22.865
|
10.995
|
9.411
|
9.864
|
10.400
|
20.264
|
10.229
|
10.084
|
10.160
|
10.780
|
10.780
|
9.940
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.043
|
2.724
|
2.239
|
4.831
|
1.812
|
1.744
|
2.799
|
2.857
|
5.656
|
1.343
|
458
|
1.052
|
1.096
|
2.148
|
1.269
|
742
|
1.057
|
822
|
1.115
|
437
|
Operationele Marge
|
16,09%
|
15,37%
|
20,68%
|
22,64%
|
17,27%
|
15,62%
|
25,22%
|
24,28%
|
24,74%
|
12,21%
|
4,87%
|
10,67%
|
10,54%
|
10,6%
|
12,41%
|
7,36%
|
10,4%
|
7,63%
|
10,34%
|
4,4%
|
Resultaat voor belastingen (EBT)
1 |
3.124
|
2.877
|
2.258
|
4.891
|
1.827
|
1.764
|
2.894
|
2.876
|
5.770
|
1.387
|
435
|
1.037
|
1.135
|
2.172
|
1.260
|
764,5
|
1.102
|
867
|
1.160
|
482
|
Nettowinst (verlies)
1 |
2.344
|
2.151
|
1.692
|
3.666
|
1.370
|
1.182
|
2.169
|
2.152
|
4.321
|
1.040
|
375
|
770
|
848
|
1.618
|
953
|
636,5
|
826
|
650
|
870
|
361
|
Nettomarge
|
12,39%
|
12,13%
|
15,63%
|
17,18%
|
13,06%
|
10,59%
|
19,55%
|
18,29%
|
18,9%
|
9,46%
|
3,98%
|
7,81%
|
8,15%
|
7,98%
|
9,32%
|
6,31%
|
8,13%
|
6,03%
|
8,07%
|
3,63%
|
WPA
|
63,56
|
58,31
|
-
|
99,23
|
37,06
|
-
|
58,70
|
-
|
116,9
|
28,13
|
-
|
20,82
|
-
|
43,69
|
25,68
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
13,00
|
15,00
|
-
|
20,00
|
-
|
-
|
-
|
-
|
24,00
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-10-19
|
26-10-20
|
27-10-21
|
27-10-21
|
28-01-22
|
28-04-22
|
26-07-22
|
27-10-22
|
27-10-22
|
30-01-23
|
28-04-23
|
28-07-23
|
26-10-23
|
26-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.356
|
8.893
|
8.071
|
11.930
|
14.008
|
13.736
|
14.484
|
16.133
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.117
|
1.749
|
3.258
|
2.725
|
3.783
|
2.700
|
1.170
|
1.425
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
9,9%
|
12,9%
|
14,3%
|
12,1%
|
6,93%
|
7,6%
|
8,4%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
9,68%
|
12,8%
|
14,4%
|
11,8%
|
6,4%
|
7,4%
|
8,2%
|
Totale activa
1 |
34.037
|
36.556
|
39.270
|
43.192
|
48.806
|
54.245
|
47.779
|
47.165
|
Nettoactief per aandeel
2 |
942,0
|
1.003
|
1.120
|
1.231
|
1.327
|
1.373
|
1.398
|
1.455
|
Cashflow per aandeel
|
137,0
|
140,0
|
183,0
|
224,0
|
213,0
|
-
|
-
|
-
|
Capex
1 |
4.435
|
3.711
|
2.193
|
5.044
|
3.792
|
2.300
|
2.650
|
2.900
|
Capex/omzet
|
12,4%
|
10,14%
|
5,67%
|
11,73%
|
8,76%
|
5,7%
|
6,34%
|
6,47%
|
Datum van publicatie
|
25-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Laatste slotkoers
2.027
JPY Gemiddelde koersdoel
1.750
JPY Spread / Gemiddelde doel -13,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,61% | 459 mln. | | -3,79% | 184 mld. | | -0,84% | 108 mld. | | -3,75% | 67,82 mld. | | +3,45% | 51,05 mld. | | +9,04% | 44,67 mld. | | +3,40% | 41,78 mld. | | +3,21% | 26,78 mld. | | +3,66% | 26,59 mld. | | +15,23% | 25,86 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|