Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.054
JPY
|
-1,31%
|
|
+0,19%
|
-24,39%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.984
|
22.545
|
30.260
|
31.622
|
27.868
|
-
|
-
|
Bedrijfswaarde
1 |
14.635
|
22.545
|
15.969
|
20.949
|
22.686
|
14.644
|
12.814
|
K/w-verhouding
|
14,9
x
|
-
|
11,9
x
|
22,3
x
|
13,6
x
|
11
x
|
9,5
x
|
Dividendrendement
|
3,03%
|
4,85%
|
4,7%
|
3,18%
|
3,03%
|
3,7%
|
4,36%
|
Marktkapitalisatie/omzet
|
1,03
x
|
-
|
0,89
x
|
0,87
x
|
0,8
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,54
x
|
-
|
0,47
x
|
0,58
x
|
0,53
x
|
0,34
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
3,91
x
|
2,22
x
|
1,73
x
|
Bedrijfswaarde/FCF
|
4,87
x
|
-
|
4,65
x
|
-14,6
x
|
12,9
x
|
4,67
x
|
3,87
x
|
FCF Yield
|
20,5%
|
-
|
21,5%
|
-6,83%
|
7,76%
|
21,4%
|
25,8%
|
Price to Book
|
1,56
x
|
-
|
1,42
x
|
1,57
x
|
1,56
x
|
1,18
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
28.296
|
27.360
|
27.360
|
26.440
|
26.440
|
-
|
-
|
Referentieprijs
2 |
989,0
|
824,0
|
1.106
|
1.196
|
1.054
|
1.054
|
1.054
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.134
|
-
|
34.058
|
36.400
|
42.768
|
43.700
|
45.133
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5.796
|
6.600
|
7.400
|
Bedrijfsresultaat (EBIT)
1 |
3.543
|
-
|
3.709
|
2.134
|
3.771
|
3.700
|
4.267
|
Operationele Marge
|
13,06%
|
-
|
10,89%
|
5,86%
|
8,82%
|
8,47%
|
9,45%
|
Resultaat voor belastingen (EBT)
1 |
2.843
|
-
|
3.688
|
2.168
|
3.708
|
4.500
|
5.300
|
Nettowinst (verlies)
1 |
1.882
|
-
|
2.544
|
1.443
|
2.491
|
2.533
|
2.933
|
Nettomarge
|
6,94%
|
-
|
7,47%
|
3,96%
|
5,82%
|
5,8%
|
6,5%
|
WPA
2 |
66,53
|
-
|
93,01
|
53,62
|
94,22
|
95,83
|
110,9
|
Free Cash Flow
1 |
3.005
|
-
|
3.434
|
-1.431
|
1.761
|
3.138
|
3.310
|
FCF-marge
|
11,07%
|
-
|
10,08%
|
-3,93%
|
4,12%
|
7,18%
|
7,33%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
30,38%
|
47,55%
|
44,73%
|
Kasstroomconversie (nettowinst)
|
159,67%
|
-
|
134,98%
|
-
|
70,69%
|
123,87%
|
112,84%
|
Dividend per aandeel
2 |
30,00
|
40,00
|
52,00
|
38,00
|
39,00
|
39,00
|
46,00
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
12.992
|
8.729
|
16.728
|
9.073
|
8.257
|
8.142
|
9.845
|
17.987
|
9.352
|
9.061
|
-
|
9.974
|
11.109
|
21.083
|
11.467
|
10.218
|
10.400
|
10.850
|
21.100
|
11.250
|
11.050
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.804
|
1.497
|
2.687
|
896
|
126
|
679
|
905
|
1.584
|
510
|
40
|
550
|
1.315
|
1.112
|
2.427
|
1.086
|
258
|
875
|
940
|
1.630
|
690
|
795
|
Operationele Marge
|
13,89%
|
17,15%
|
16,06%
|
9,88%
|
1,53%
|
8,34%
|
9,19%
|
8,81%
|
5,45%
|
0,44%
|
-
|
13,18%
|
10,01%
|
11,51%
|
9,47%
|
2,52%
|
8,41%
|
8,66%
|
7,73%
|
6,13%
|
7,19%
|
Resultaat voor belastingen (EBT)
1 |
1.780
|
-
|
2.694
|
887
|
-
|
639
|
-
|
1.570
|
549
|
-
|
-
|
1.262
|
-
|
2.374
|
1.125
|
209
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.352
|
1.050
|
1.861
|
626
|
-
|
416
|
620
|
1.036
|
364
|
43
|
-
|
840
|
743
|
1.583
|
768
|
140
|
530
|
610
|
1.140
|
410
|
550
|
Nettomarge
|
10,41%
|
12,03%
|
11,13%
|
6,9%
|
-
|
5,11%
|
6,3%
|
5,76%
|
3,89%
|
0,47%
|
-
|
8,42%
|
6,69%
|
7,51%
|
6,7%
|
1,37%
|
5,1%
|
5,62%
|
5,4%
|
3,64%
|
4,98%
|
WPA
|
48,16
|
-
|
68,05
|
22,88
|
-
|
15,21
|
-
|
37,98
|
13,74
|
-
|
-
|
31,77
|
-
|
59,88
|
29,04
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
12-11-21
|
12-11-21
|
14-02-22
|
12-05-22
|
12-08-22
|
14-11-22
|
14-11-22
|
14-02-23
|
12-05-23
|
12-05-23
|
10-08-23
|
14-11-23
|
14-11-23
|
14-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
13.349
|
14.291
|
10.673
|
11.316
|
13.224
|
15.054
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.005
|
3.434
|
-1.431
|
1.761
|
3.138
|
3.310
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
12%
|
7%
|
11,9%
|
12,1%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
14,7%
|
-
|
8,06%
|
13,8%
|
10,7%
|
11,9%
|
Totale activa
1 |
12.759
|
-
|
17.906
|
18.100
|
23.676
|
24.650
|
Nettoactief per aandeel
2 |
633,0
|
777,0
|
762,0
|
827,0
|
897,0
|
981,0
|
Cashflow per aandeel
|
138,0
|
170,0
|
131,0
|
171,0
|
-
|
-
|
Capex
1 |
2.282
|
2.258
|
2.256
|
2.181
|
2.200
|
2.200
|
Capex/omzet
|
8,41%
|
6,63%
|
6,2%
|
5,1%
|
5,03%
|
4,87%
|
Datum van publicatie
|
14-05-19
|
12-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.054
JPY Gemiddelde koersdoel
1.400
JPY Spread / Gemiddelde doel +32,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,39% | 173 mln. | | +11,09% | 12,77 mld. | | +14,57% | 8,14 mld. | | -13,88% | 5,59 mld. | | +8,11% | 4,44 mld. | | -19,13% | 2,14 mld. | | -31,66% | 1,22 mld. | | +35,03% | 839 mln. | | +26,26% | 509 mln. | | +9,49% | 370 mln. |
Speelgoed & jeugdproducten - Andere
|