Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.600
JPY
|
-0,33%
|
|
+2,45%
|
+7,23%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
43.236
|
48.886
|
59.712
|
62.312
|
69.121
|
98.297
|
-
|
-
|
Bedrijfswaarde
1 |
51.161
|
51.360
|
55.031
|
63.003
|
71.853
|
98.645
|
98.297
|
98.297
|
K/w-verhouding
|
13,7
x
|
13,8
x
|
10,1
x
|
10,5
x
|
11,1
x
|
11,5
x
|
13,3
x
|
12,8
x
|
Dividendrendement
|
1,19%
|
1,13%
|
1,21%
|
1,3%
|
1,3%
|
1%
|
1,09%
|
1,09%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,36
x
|
0,39
x
|
0,38
x
|
0,41
x
|
0,52
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,36
x
|
0,39
x
|
0,38
x
|
0,41
x
|
0,52
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
5,1
x
|
5,42
x
|
6,52
x
|
6,18
x
|
5,89
x
|
Bedrijfswaarde/FCF
|
23.459.486
x
|
6.435.807
x
|
13.686.081
x
|
-
|
-180.945.608
x
|
-
|
29.081.969
x
|
22.753.948
x
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
1,37
x
|
1,42
x
|
1,36
x
|
1,26
x
|
1,26
x
|
1,58
x
|
1,46
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
19.724
|
19.736
|
21.295
|
21.362
|
21.367
|
21.369
|
-
|
-
|
Referentieprijs
2 |
2.192
|
2.477
|
2.804
|
2.917
|
3.235
|
4.600
|
4.600
|
4.600
|
Datum van publicatie
|
12-04-19
|
13-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
11-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
127.323
|
134.659
|
151.943
|
163.374
|
168.819
|
189.932
|
199.100
|
210.400
|
EBITDA
1 |
-
|
-
|
-
|
12.217
|
12.745
|
15.129
|
15.900
|
16.700
|
Bedrijfsresultaat (EBIT)
1 |
4.916
|
5.290
|
7.604
|
8.688
|
9.052
|
10.870
|
11.000
|
11.500
|
Operationele Marge
|
3,86%
|
3,93%
|
5%
|
5,32%
|
5,36%
|
5,72%
|
5,52%
|
5,47%
|
Resultaat voor belastingen (EBT)
1 |
4.800
|
5.256
|
7.689
|
8.705
|
9.131
|
11.318
|
10.900
|
11.400
|
Nettowinst (verlies)
1 |
3.161
|
3.544
|
5.498
|
5.932
|
6.201
|
8.589
|
7.400
|
7.700
|
Nettomarge
|
2,48%
|
2,63%
|
3,62%
|
3,63%
|
3,67%
|
4,52%
|
3,72%
|
3,66%
|
WPA
2 |
159,9
|
179,3
|
276,8
|
277,8
|
290,3
|
402,1
|
346,6
|
360,6
|
Free Cash Flow
|
1.843
|
7.596
|
4.363
|
-
|
-382
|
-
|
3.380
|
4.320
|
FCF-marge
|
1,45%
|
5,64%
|
2,87%
|
-
|
-0,23%
|
-
|
1,7%
|
2,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
21,26%
|
25,87%
|
Kasstroomconversie (nettowinst)
|
58,3%
|
214,33%
|
79,36%
|
-
|
-
|
-
|
45,68%
|
56,1%
|
Dividend per aandeel
2 |
26,00
|
28,00
|
34,00
|
38,00
|
42,00
|
46,00
|
50,00
|
50,00
|
Datum van publicatie
|
12-04-19
|
13-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
11-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
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 |
66.344
|
76.651
|
80.880
|
40.372
|
42.122
|
41.655
|
43.561
|
85.216
|
43.118
|
40.485
|
45.990
|
49.498
|
95.488
|
44.981
|
49.463
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.486
|
3.874
|
4.020
|
2.067
|
2.601
|
2.163
|
2.167
|
4.330
|
2.232
|
2.490
|
2.451
|
2.592
|
5.043
|
2.700
|
3.127
|
Operationele Marge
|
3,75%
|
5,05%
|
4,97%
|
5,12%
|
6,17%
|
5,19%
|
4,97%
|
5,08%
|
5,18%
|
6,15%
|
5,33%
|
5,24%
|
5,28%
|
6%
|
6,32%
|
Resultaat voor belastingen (EBT)
|
2.476
|
3.986
|
4.018
|
2.070
|
-
|
2.169
|
-
|
4.333
|
2.281
|
-
|
2.448
|
-
|
5.063
|
2.733
|
-
|
Nettowinst (verlies)
1 |
1.664
|
2.686
|
2.728
|
1.406
|
1.798
|
1.479
|
-
|
2.955
|
1.556
|
1.690
|
1.662
|
1.775
|
3.437
|
1.856
|
3.296
|
Nettomarge
|
2,51%
|
3,5%
|
3,37%
|
3,48%
|
4,27%
|
3,55%
|
-
|
3,47%
|
3,61%
|
4,17%
|
3,61%
|
3,59%
|
3,6%
|
4,13%
|
6,66%
|
WPA
|
84,14
|
135,8
|
127,8
|
65,82
|
-
|
69,25
|
-
|
138,4
|
72,81
|
-
|
77,81
|
-
|
160,9
|
86,92
|
-
|
Dividend per aandeel
|
14,00
|
16,00
|
18,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
Datum van publicatie
|
27-09-19
|
28-09-20
|
28-09-21
|
27-12-21
|
12-04-22
|
28-06-22
|
28-09-22
|
28-09-22
|
27-12-22
|
11-04-23
|
28-06-23
|
28-09-23
|
28-09-23
|
27-12-23
|
11-04-24
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
7.925
|
2.474
|
-
|
691
|
2.732
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
4.681
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0566
x
|
0,2144
x
|
-
|
-
|
-
|
Free Cash Flow
|
1.843
|
7.596
|
4.363
|
-
|
-382
|
-
|
3.380
|
4.320
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
10,7%
|
14%
|
12,7%
|
11,9%
|
14,7%
|
11,6%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
7,94%
|
7,54%
|
-
|
9,78%
|
9,81%
|
10,7%
|
10,1%
|
9,9%
|
Totale activa
1 |
39.805
|
47.002
|
-
|
60.631
|
63.229
|
80.180
|
73.267
|
77.778
|
Nettoactief per aandeel
2 |
1.597
|
1.746
|
2.065
|
2.307
|
2.557
|
2.917
|
3.152
|
3.461
|
Cashflow per aandeel
|
308,0
|
330,0
|
440,0
|
443,0
|
463,0
|
602,0
|
-
|
-
|
Capex
1 |
5.286
|
7.537
|
7.226
|
7.650
|
11.001
|
7.533
|
9.000
|
9.000
|
Capex/omzet
|
4,15%
|
5,6%
|
4,76%
|
4,68%
|
6,52%
|
3,99%
|
4,52%
|
4,28%
|
Datum van publicatie
|
12-04-19
|
13-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
11-04-24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,23% | 624 mln. | | -7,21% | 38,45 mld. | | +11,52% | 35,53 mld. | | +9,36% | 33,86 mld. | | +9,52% | 20,2 mld. | | +1,92% | 14,29 mld. | | -17,40% | 12,77 mld. | | +16,48% | 11,85 mld. | | -.--% | 11,82 mld. | | -3,89% | 11,75 mld. |
Supermarkten & Gemakswinkels
|