Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.516
JPY
|
-2,39%
|
|
-2,23%
|
-15,31%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
270.363
|
296.407
|
368.535
|
238.626
|
268.461
|
203.348
|
-
|
-
|
Bedrijfswaarde
1 |
342.612
|
356.459
|
424.109
|
297.046
|
346.366
|
257.666
|
255.663
|
252.953
|
K/w-verhouding
|
27,3
x
|
27,5
x
|
30,5
x
|
21,3
x
|
23,3
x
|
17,2
x
|
16,2
x
|
15
x
|
Dividendrendement
|
1,24%
|
1,13%
|
0,99%
|
1,61%
|
1,43%
|
2,27%
|
2,27%
|
2,4%
|
Marktkapitalisatie/omzet
|
1,49
x
|
1,59
x
|
1,87
x
|
1,22
x
|
1,27
x
|
0,92
x
|
0,89
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
1,91
x
|
2,15
x
|
1,52
x
|
1,64
x
|
1,16
x
|
1,12
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
12,3
x
|
13,1
x
|
10,1
x
|
11,2
x
|
8,26
x
|
7,92
x
|
7,51
x
|
Bedrijfswaarde/FCF
|
40,8
x
|
21,2
x
|
33,4
x
|
1.053
x
|
-45
x
|
21,5
x
|
31,1
x
|
26,4
x
|
FCF Yield
|
2,45%
|
4,71%
|
2,99%
|
0,09%
|
-2,22%
|
4,66%
|
3,21%
|
3,78%
|
Price to Book
|
2,42
x
|
2,5
x
|
2,96
x
|
1,81
x
|
1,93
x
|
1,4
x
|
1,34
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
82.680
|
82.680
|
81.806
|
81.833
|
81.848
|
80.822
|
-
|
-
|
Referentieprijs
2 |
3.270
|
3.585
|
4.505
|
2.916
|
3.280
|
2.516
|
2.516
|
2.516
|
Datum van publicatie
|
08-05-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
181.171
|
186.349
|
196.950
|
195.700
|
211.285
|
221.406
|
227.579
|
233.679
|
EBITDA
1 |
27.119
|
29.039
|
32.372
|
29.520
|
30.883
|
31.176
|
32.286
|
33.664
|
Bedrijfsresultaat (EBIT)
1 |
13.949
|
15.507
|
18.763
|
15.884
|
16.703
|
17.150
|
18.200
|
19.567
|
Operationele Marge
|
7,7%
|
8,32%
|
9,53%
|
8,12%
|
7,91%
|
7,75%
|
8%
|
8,37%
|
Resultaat voor belastingen (EBT)
1 |
14.401
|
15.972
|
18.060
|
16.458
|
16.930
|
17.850
|
19.150
|
20.725
|
Nettowinst (verlies)
1 |
9.901
|
10.777
|
12.211
|
11.206
|
11.529
|
11.950
|
12.680
|
13.659
|
Nettomarge
|
5,47%
|
5,78%
|
6,2%
|
5,73%
|
5,46%
|
5,4%
|
5,57%
|
5,85%
|
WPA
2 |
119,8
|
130,4
|
147,8
|
137,0
|
140,9
|
146,1
|
155,4
|
167,8
|
Free Cash Flow
1 |
8.401
|
16.781
|
12.683
|
282
|
-7.703
|
12.000
|
8.219
|
9.566
|
FCF-marge
|
4,64%
|
9,01%
|
6,44%
|
0,14%
|
-3,65%
|
5,42%
|
3,61%
|
4,09%
|
Kasstroomconversie (ebitda)
|
30,98%
|
57,79%
|
39,18%
|
0,96%
|
-
|
38,49%
|
25,46%
|
28,42%
|
Kasstroomconversie (nettowinst)
|
84,85%
|
155,71%
|
103,87%
|
2,52%
|
-
|
100,42%
|
64,82%
|
70,04%
|
Dividend per aandeel
2 |
40,50
|
40,50
|
44,50
|
47,00
|
47,00
|
57,00
|
57,00
|
60,50
|
Datum van publicatie
|
08-05-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
92.901
|
93.448
|
96.395
|
100.555
|
49.720
|
97.367
|
53.512
|
44.821
|
98.333
|
49.437
|
53.125
|
102.562
|
60.249
|
48.474
|
108.723
|
53.233
|
55.493
|
108.726
|
62.034
|
50.342
|
110.674
|
54.800
|
57.100
|
63.700
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.094
|
8.413
|
8.311
|
10.452
|
4.497
|
8.548
|
5.417
|
1.919
|
7.336
|
2.765
|
3.307
|
6.072
|
8.101
|
2.530
|
10.631
|
2.980
|
4.001
|
6.981
|
6.544
|
2.964
|
9.819
|
3.100
|
4.100
|
6.600
|
3.700
|
Operationele Marge
|
7,64%
|
9%
|
8,62%
|
10,39%
|
9,04%
|
8,78%
|
10,12%
|
4,28%
|
7,46%
|
5,59%
|
6,22%
|
5,92%
|
13,45%
|
5,22%
|
9,78%
|
5,6%
|
7,21%
|
6,42%
|
10,55%
|
5,89%
|
8,87%
|
5,66%
|
7,18%
|
10,36%
|
-
|
Resultaat voor belastingen (EBT)
1 |
7.254
|
-
|
8.347
|
-
|
-
|
8.554
|
5.716
|
-
|
-
|
2.951
|
-
|
6.137
|
8.271
|
-
|
-
|
3.349
|
4.160
|
7.509
|
6.622
|
2.800
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.842
|
-
|
5.653
|
-
|
3.069
|
5.803
|
3.856
|
1.547
|
-
|
1.947
|
2.184
|
4.131
|
5.679
|
1.719
|
-
|
2.244
|
2.878
|
5.122
|
4.524
|
1.811
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,21%
|
-
|
5,86%
|
-
|
6,17%
|
5,96%
|
7,21%
|
3,45%
|
-
|
3,94%
|
4,11%
|
4,03%
|
9,43%
|
3,55%
|
-
|
4,22%
|
5,19%
|
4,71%
|
7,29%
|
3,6%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
58,57
|
-
|
68,37
|
-
|
37,50
|
70,93
|
47,13
|
18,90
|
-
|
23,80
|
26,68
|
50,48
|
69,39
|
21,00
|
-
|
27,43
|
35,15
|
62,58
|
55,26
|
21,04
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
20,00
|
-
|
20,50
|
-
|
21,50
|
21,50
|
-
|
25,50
|
-
|
-
|
21,50
|
21,50
|
-
|
-
|
-
|
-
|
21,50
|
21,50
|
-
|
28,50
|
-
|
-
|
25,00
|
-
|
33,00
|
Datum van publicatie
|
31-10-19
|
30-04-20
|
30-10-20
|
28-04-21
|
29-10-21
|
29-10-21
|
31-01-22
|
28-04-22
|
28-04-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
28-04-23
|
28-04-23
|
31-07-23
|
30-10-23
|
30-10-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
72.249
|
60.052
|
55.574
|
58.420
|
77.905
|
54.318
|
52.314
|
49.604
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,664
x
|
2,068
x
|
1,717
x
|
1,979
x
|
2,523
x
|
1,742
x
|
1,62
x
|
1,474
x
|
Free Cash Flow
1 |
8.401
|
16.781
|
12.683
|
282
|
-7.703
|
12.000
|
8.219
|
9.566
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
9,4%
|
10%
|
8,8%
|
8,5%
|
8,39%
|
8,41%
|
8,66%
|
ROA (netto-inkomsten/totale activa)
|
6,02%
|
6,62%
|
7,91%
|
6,55%
|
6,17%
|
5%
|
5,2%
|
5,5%
|
Totale activa
1 |
164.405
|
162.850
|
154.277
|
171.055
|
186.733
|
238.999
|
243.845
|
248.338
|
Nettoactief per aandeel
2 |
1.352
|
1.436
|
1.520
|
1.610
|
1.704
|
1.792
|
1.884
|
1.987
|
Cashflow per aandeel
2 |
279,0
|
294,0
|
313,0
|
304,0
|
314,0
|
338,0
|
352,0
|
370,0
|
Capex
1 |
17.444
|
10.654
|
17.319
|
23.246
|
27.774
|
13.000
|
18.200
|
18.600
|
Capex/omzet
|
9,63%
|
5,72%
|
8,79%
|
11,88%
|
13,15%
|
5,87%
|
8%
|
7,96%
|
Datum van publicatie
|
08-05-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.516
JPY Gemiddelde koersdoel
3.487
JPY Spread / Gemiddelde doel +38,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,31% | 1,29 mld. | | -6,95% | 12,96 mld. | | +15,94% | 9,48 mld. | | -15,34% | 6,61 mld. | | +26,40% | 1,39 mld. | | +7,61% | 1,33 mld. | | +27,87% | 1,26 mld. | | -24,91% | 997 mln. | | +21,08% | 855 mln. | | +12,74% | 813 mln. |
Kunststof Container & Verpakking
|