Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.310
JPY
|
+1,34%
|
|
+2,91%
|
+6,20%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
80.749
|
64.295
|
73.714
|
61.156
|
76.454
|
88.575
|
-
|
-
|
Bedrijfswaarde
1 |
99.244
|
80.222
|
81.388
|
57.366
|
80.996
|
92.375
|
95.975
|
98.775
|
K/w-verhouding
|
19,8
x
|
14,8
x
|
34,4
x
|
22,2
x
|
17,2
x
|
18,9
x
|
15,9
x
|
14,3
x
|
Dividendrendement
|
2,46%
|
3,17%
|
2,77%
|
3,74%
|
3,28%
|
2,82%
|
3,11%
|
3,33%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,46
x
|
0,6
x
|
0,49
x
|
0,56
x
|
0,64
x
|
0,62
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,57
x
|
0,66
x
|
0,46
x
|
0,6
x
|
0,67
x
|
0,68
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
7,44
x
|
6,06
x
|
7,43
x
|
5,18
x
|
6,92
x
|
6,81
x
|
6,4
x
|
6,07
x
|
Bedrijfswaarde/FCF
|
23,9
x
|
9,66
x
|
8,34
x
|
3,59
x
|
-19,6
x
|
89,3
x
|
39,2
x
|
34,8
x
|
FCF Yield
|
4,18%
|
10,4%
|
12%
|
27,8%
|
-5,09%
|
1,12%
|
2,55%
|
2,88%
|
Price to Book
|
0,74
x
|
0,6
x
|
0,65
x
|
0,57
x
|
0,66
x
|
0,76
x
|
0,75
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
18.044
|
17.712
|
17.741
|
16.330
|
17.047
|
16.681
|
-
|
-
|
Referentieprijs
2 |
4.475
|
3.630
|
4.155
|
3.745
|
4.485
|
5.310
|
5.310
|
5.310
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
140.706
|
140.311
|
123.649
|
124.314
|
136.030
|
138.550
|
142.097
|
146.013
|
EBITDA
1 |
13.340
|
13.248
|
10.961
|
11.071
|
11.705
|
13.555
|
15.000
|
16.263
|
Bedrijfsresultaat (EBIT)
1 |
6.690
|
6.746
|
4.673
|
4.880
|
5.812
|
7.222
|
8.400
|
9.297
|
Operationele Marge
|
4,75%
|
4,81%
|
3,78%
|
3,93%
|
4,27%
|
5,21%
|
5,91%
|
6,37%
|
Resultaat voor belastingen (EBT)
1 |
6.295
|
5.899
|
3.356
|
5.566
|
6.389
|
7.058
|
8.075
|
8.920
|
Nettowinst (verlies)
1 |
4.087
|
4.387
|
2.147
|
2.939
|
4.501
|
4.903
|
5.628
|
6.272
|
Nettomarge
|
2,9%
|
3,13%
|
1,74%
|
2,36%
|
3,31%
|
3,54%
|
3,96%
|
4,3%
|
WPA
2 |
225,6
|
245,0
|
120,9
|
168,9
|
261,4
|
281,3
|
333,0
|
371,5
|
Free Cash Flow
1 |
4.145
|
8.308
|
9.764
|
15.961
|
-4.126
|
1.034
|
2.449
|
2.842
|
FCF-marge
|
2,95%
|
5,92%
|
7,9%
|
12,84%
|
-3,03%
|
0,75%
|
1,72%
|
1,95%
|
Kasstroomconversie (ebitda)
|
31,07%
|
62,71%
|
89,08%
|
144,17%
|
-
|
7,63%
|
16,33%
|
17,47%
|
Kasstroomconversie (nettowinst)
|
101,42%
|
189,38%
|
454,77%
|
543,08%
|
-
|
21,09%
|
43,51%
|
45,31%
|
Dividend per aandeel
2 |
110,0
|
115,0
|
115,0
|
140,0
|
147,0
|
150,0
|
165,0
|
176,7
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
71.027
|
69.284
|
58.067
|
31.100
|
59.391
|
33.359
|
31.564
|
31.868
|
35.482
|
67.350
|
36.493
|
32.187
|
31.706
|
33.447
|
65.153
|
36.297
|
34.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.290
|
3.456
|
1.271
|
1.785
|
3.340
|
2.108
|
-568
|
1.252
|
1.554
|
2.806
|
1.981
|
1.025
|
1.515
|
1.715
|
3.230
|
2.938
|
1.405
|
Operationele Marge
|
4,63%
|
4,99%
|
2,19%
|
5,74%
|
5,62%
|
6,32%
|
-1,8%
|
3,93%
|
4,38%
|
4,17%
|
5,43%
|
3,18%
|
4,78%
|
5,13%
|
4,96%
|
8,09%
|
4,04%
|
Resultaat voor belastingen (EBT)
|
3.350
|
-
|
462
|
6.926
|
7.397
|
2.177
|
-4.008
|
1.512
|
-
|
3.145
|
2.187
|
1.057
|
2.252
|
-
|
3.865
|
501
|
-
|
Nettowinst (verlies)
|
2.159
|
2.228
|
222
|
4.979
|
5.002
|
1.596
|
-3.659
|
1.171
|
1.035
|
2.206
|
1.665
|
630
|
1.586
|
1.071
|
2.657
|
1.328
|
-
|
Nettomarge
|
3,04%
|
3,22%
|
0,38%
|
16,01%
|
8,42%
|
4,78%
|
-11,59%
|
3,67%
|
2,92%
|
3,28%
|
4,56%
|
1,96%
|
5%
|
3,2%
|
4,08%
|
3,66%
|
-
|
WPA
|
119,7
|
-
|
12,56
|
284,3
|
285,6
|
92,73
|
-
|
67,80
|
59,88
|
127,7
|
96,55
|
37,15
|
93,05
|
62,80
|
155,8
|
78,11
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-11-19
|
14-05-20
|
05-11-20
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
04-08-22
|
02-11-22
|
02-11-22
|
03-02-23
|
12-05-23
|
04-08-23
|
02-11-23
|
02-11-23
|
06-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.495
|
15.927
|
7.674
|
-
|
4.542
|
3.800
|
7.400
|
10.200
|
Nettokaspositie
1 |
-
|
-
|
-
|
3.790
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,386
x
|
1,202
x
|
0,7001
x
|
-
|
0,388
x
|
0,2803
x
|
0,4933
x
|
0,6272
x
|
Free Cash Flow
1 |
4.145
|
8.308
|
9.764
|
15.961
|
-4.126
|
1.034
|
2.449
|
2.842
|
ROE (netto-inkomsten/eigen vermogen)
|
3,7%
|
4%
|
1,9%
|
2,6%
|
3,9%
|
4,1%
|
4,86%
|
5,31%
|
ROA (netto-inkomsten/totale activa)
|
4,2%
|
4,08%
|
3,12%
|
3,4%
|
3,72%
|
2,9%
|
3,4%
|
3,7%
|
Totale activa
1 |
97.405
|
107.396
|
68.756
|
86.511
|
121.156
|
169.080
|
165.539
|
169.505
|
Nettoactief per aandeel
2 |
6.059
|
6.061
|
6.420
|
6.535
|
6.790
|
6.965
|
7.097
|
7.247
|
Cashflow per aandeel
|
586,0
|
602,0
|
468,0
|
517,0
|
596,0
|
-
|
-
|
-
|
Capex
1 |
7.346
|
5.380
|
7.845
|
5.947
|
9.597
|
11.000
|
8.000
|
8.000
|
Capex/omzet
|
5,22%
|
3,83%
|
6,34%
|
4,78%
|
7,06%
|
7,94%
|
5,63%
|
5,48%
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.310
JPY Gemiddelde koersdoel
6.075
JPY Spread / Gemiddelde doel +14,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,20% | 563 mln. | | +7,99% | 422 mld. | | +4,73% | 143 mld. | | -28,67% | 45,92 mld. | | +16,55% | 18,73 mld. | | +15,45% | 10,64 mld. | | +27,75% | 8,41 mld. | | +0,96% | 6,83 mld. | | -9,08% | 6,41 mld. | | +29,34% | 6,32 mld. |
Kleding & Accessoires - Andere
|