Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.790
JPY
|
-5,70%
|
|
-3,66%
|
+6,04%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
39.038
|
50.996
|
56.687
|
47.977
|
64.380
|
87.959
|
-
|
-
|
Bedrijfswaarde
1 |
58.604
|
74.767
|
77.330
|
73.498
|
91.405
|
115.959
|
118.259
|
119.659
|
K/w-verhouding
|
14,6
x
|
18,5
x
|
11,7
x
|
10,9
x
|
13,5
x
|
14,4
x
|
13,4
x
|
12,3
x
|
Dividendrendement
|
0,98%
|
0,74%
|
0,67%
|
0,79%
|
0,59%
|
0,43%
|
0,45%
|
0,46%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,41
x
|
0,4
x
|
0,31
x
|
0,38
x
|
0,48
x
|
0,44
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,6
x
|
0,54
x
|
0,48
x
|
0,54
x
|
0,63
x
|
0,59
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
7,47
x
|
7,16
x
|
-
|
8,34
x
|
7,94
x
|
7,39
x
|
Bedrijfswaarde/FCF
|
-9,59
x
|
-19
x
|
23,8
x
|
-16,3
x
|
-98,8
x
|
238
x
|
-130
x
|
180
x
|
FCF Yield
|
-10,4%
|
-5,26%
|
4,2%
|
-6,14%
|
-1,01%
|
0,42%
|
-0,77%
|
0,56%
|
Price to Book
|
1,53
x
|
1,84
x
|
1,76
x
|
1,33
x
|
1,59
x
|
1,91
x
|
1,68
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
15.297
|
15.177
|
15.177
|
15.183
|
15.184
|
15.192
|
-
|
-
|
Referentieprijs
2 |
2.552
|
3.360
|
3.735
|
3.160
|
4.240
|
5.790
|
5.790
|
5.790
|
Datum van publicatie
|
19-07-19
|
27-07-20
|
27-07-21
|
26-07-22
|
24-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
103.897
|
123.603
|
142.376
|
154.639
|
169.059
|
184.900
|
199.433
|
214.000
|
EBITDA
1 |
-
|
-
|
10.354
|
10.267
|
-
|
13.900
|
14.900
|
16.200
|
Bedrijfsresultaat (EBIT)
1 |
4.046
|
4.341
|
6.294
|
5.675
|
6.709
|
8.583
|
9.233
|
9.900
|
Operationele Marge
|
3,89%
|
3,51%
|
4,42%
|
3,67%
|
3,97%
|
4,64%
|
4,63%
|
4,63%
|
Resultaat voor belastingen (EBT)
1 |
3.886
|
4.032
|
6.662
|
6.083
|
6.704
|
8.680
|
9.305
|
10.105
|
Nettowinst (verlies)
1 |
2.697
|
2.755
|
4.831
|
4.420
|
4.764
|
6.136
|
6.618
|
7.149
|
Nettomarge
|
2,6%
|
2,23%
|
3,39%
|
2,86%
|
2,82%
|
3,32%
|
3,32%
|
3,34%
|
WPA
2 |
174,7
|
181,5
|
318,4
|
291,2
|
313,8
|
401,4
|
433,0
|
470,8
|
Free Cash Flow
1 |
-6.110
|
-3.935
|
3.246
|
-4.513
|
-925
|
488
|
-911
|
666,5
|
FCF-marge
|
-5,88%
|
-3,18%
|
2,28%
|
-2,92%
|
-0,55%
|
0,26%
|
-0,46%
|
0,31%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
31,35%
|
-
|
-
|
3,51%
|
-
|
4,11%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
67,19%
|
-
|
-
|
7,95%
|
-
|
9,32%
|
Dividend per aandeel
2 |
25,00
|
25,00
|
25,00
|
25,00
|
25,00
|
25,00
|
26,00
|
26,50
|
Datum van publicatie
|
19-07-19
|
27-07-20
|
27-07-21
|
26-07-22
|
24-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2020 S1
|
2021 S1
|
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
|
---|
Omzet
1 |
-
|
69.117
|
39.118
|
37.123
|
76.241
|
37.525
|
40.873
|
42.613
|
41.261
|
83.874
|
40.331
|
44.854
|
46.871
|
45.096
|
91.967
|
44.620
|
48.572
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.230
|
1.738
|
1.183
|
2.921
|
1.272
|
1.482
|
1.584
|
1.780
|
3.364
|
1.394
|
1.951
|
2.015
|
2.372
|
4.387
|
2.107
|
2.109
|
Operationele Marge
|
-
|
4,67%
|
4,44%
|
3,19%
|
3,83%
|
3,39%
|
3,63%
|
3,72%
|
4,31%
|
4,01%
|
3,46%
|
4,35%
|
4,3%
|
5,26%
|
4,77%
|
4,72%
|
4,34%
|
Resultaat voor belastingen (EBT)
|
-
|
3.478
|
1.847
|
-
|
3.123
|
1.354
|
-
|
1.602
|
-
|
3.357
|
1.488
|
-
|
2.088
|
-
|
4.441
|
2.019
|
-
|
Nettowinst (verlies)
|
-
|
2.436
|
1.232
|
-
|
2.132
|
933
|
-
|
1.102
|
-
|
2.271
|
1.042
|
1.451
|
1.444
|
-
|
3.087
|
1.369
|
-
|
Nettomarge
|
-
|
3,52%
|
3,15%
|
-
|
2,8%
|
2,49%
|
-
|
2,59%
|
-
|
2,71%
|
2,58%
|
3,23%
|
3,08%
|
-
|
3,36%
|
3,07%
|
-
|
WPA
|
-
|
160,5
|
81,19
|
-
|
140,5
|
61,47
|
-
|
72,59
|
-
|
149,6
|
68,64
|
-
|
95,14
|
-
|
203,3
|
90,09
|
-
|
Dividend per aandeel
|
12,50
|
12,50
|
-
|
-
|
12,50
|
-
|
-
|
-
|
-
|
12,50
|
-
|
-
|
-
|
-
|
12,50
|
-
|
-
|
Datum van publicatie
|
-
|
20-01-21
|
27-10-21
|
25-01-22
|
25-01-22
|
28-04-22
|
26-07-22
|
24-10-22
|
31-01-23
|
31-01-23
|
24-04-23
|
24-07-23
|
30-10-23
|
29-01-24
|
29-01-24
|
25-04-24
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.566
|
23.771
|
20.644
|
25.521
|
27.025
|
28.000
|
30.300
|
31.700
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,994
x
|
2,486
x
|
-
|
2,014
x
|
2,034
x
|
1,957
x
|
Free Cash Flow
1 |
-6.110
|
-3.935
|
3.246
|
-4.513
|
-925
|
488
|
-911
|
667
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
10,4%
|
16,2%
|
12,9%
|
12,4%
|
14,1%
|
13,4%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
6,73%
|
6,05%
|
7,59%
|
3,78%
|
6,97%
|
5,5%
|
5,3%
|
5,3%
|
Totale activa
1 |
40.063
|
45.555
|
63.650
|
116.931
|
68.317
|
111.558
|
124.868
|
134.887
|
Nettoactief per aandeel
2 |
1.668
|
1.824
|
2.118
|
2.383
|
2.674
|
3.025
|
3.451
|
3.895
|
Cashflow per aandeel
2 |
390,0
|
429,0
|
586,0
|
594,0
|
640,0
|
896,0
|
948,0
|
1.027
|
Capex
1 |
10.410
|
11.346
|
9.220
|
11.333
|
9.698
|
11.350
|
13.050
|
12.550
|
Capex/omzet
|
10,02%
|
9,18%
|
6,48%
|
7,33%
|
5,74%
|
6,14%
|
6,54%
|
5,86%
|
Datum van publicatie
|
19-07-19
|
27-07-20
|
27-07-21
|
26-07-22
|
24-07-23
|
-
|
-
|
-
|
Laatste slotkoers
5.790
JPY Gemiddelde koersdoel
7.600
JPY Spread / Gemiddelde doel +31,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,04% | 559 mln. | | -31,97% | 10,84 mld. | | +8,14% | 6,04 mld. | | -11,41% | 5,86 mld. | | -30,42% | 6,06 mld. | | -0,88% | 4,71 mld. | | +52,19% | 4,29 mld. | | -12,31% | 3,61 mld. | | -14,86% | 3,33 mld. | | -6,93% | 3,01 mld. |
Drugshandelaren - Andere
|