Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.640
JPY
|
+1,09%
|
|
+4,62%
|
+24,73%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.485
|
24.342
|
38.238
|
34.799
|
23.852
|
36.826
|
-
|
-
|
Bedrijfswaarde
1 |
26.625
|
24.342
|
36.984
|
30.362
|
24.444
|
36.826
|
36.826
|
36.826
|
K/w-verhouding
|
13,5
x
|
13,1
x
|
12,3
x
|
10,7
x
|
10,7
x
|
15,3
x
|
14,2
x
|
11,2
x
|
Dividendrendement
|
1,55%
|
1,62%
|
1,04%
|
1,37%
|
2,16%
|
1,62%
|
1,83%
|
2,05%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,64
x
|
0,93
x
|
0,83
x
|
0,55
x
|
0,84
x
|
0,77
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,64
x
|
0,93
x
|
0,83
x
|
0,55
x
|
0,84
x
|
0,77
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
78,2
x
|
48,9
x
|
16,9
x
|
13,5
x
|
-11,7
x
|
299
x
|
23,7
x
|
16,3
x
|
FCF Yield
|
1,28%
|
2,05%
|
5,91%
|
7,4%
|
-8,56%
|
0,33%
|
4,21%
|
6,14%
|
Price to Book
|
0,75
x
|
0,72
x
|
0,99
x
|
0,84
x
|
0,56
x
|
0,82
x
|
0,79
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
7.902
|
7.903
|
7.917
|
7.918
|
7.924
|
7.937
|
-
|
-
|
Referentieprijs
2 |
3.225
|
3.080
|
4.830
|
4.395
|
3.010
|
4.640
|
4.640
|
4.640
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.548
|
37.771
|
41.199
|
41.879
|
43.324
|
43.600
|
48.100
|
52.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.028
|
2.902
|
5.444
|
6.421
|
3.701
|
3.900
|
4.800
|
5.800
|
Operationele Marge
|
8,06%
|
7,68%
|
13,21%
|
15,33%
|
8,54%
|
8,94%
|
9,98%
|
11,13%
|
Resultaat voor belastingen (EBT)
1 |
2.973
|
2.934
|
5.689
|
6.224
|
4.271
|
4.300
|
4.800
|
5.800
|
Nettowinst (verlies)
1 |
1.883
|
1.858
|
3.119
|
3.251
|
2.223
|
2.400
|
2.600
|
3.300
|
Nettomarge
|
5,01%
|
4,92%
|
7,57%
|
7,76%
|
5,13%
|
5,5%
|
5,41%
|
6,33%
|
WPA
2 |
238,4
|
235,2
|
394,2
|
410,7
|
280,6
|
302,4
|
327,6
|
415,8
|
Free Cash Flow
1 |
326
|
498
|
2.260
|
2.574
|
-2.042
|
123
|
1.552
|
2.262
|
FCF-marge
|
0,87%
|
1,32%
|
5,49%
|
6,15%
|
-4,71%
|
0,28%
|
3,23%
|
4,34%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
17,31%
|
26,8%
|
72,46%
|
79,18%
|
-
|
5,12%
|
59,69%
|
68,55%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
50,00
|
60,00
|
65,00
|
75,00
|
85,00
|
95,00
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
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
|
---|
Omzet
1 |
17.549
|
19.420
|
21.779
|
10.156
|
20.329
|
10.778
|
10.772
|
21.550
|
9.965
|
10.614
|
20.579
|
11.245
|
11.500
|
22.745
|
10.041
|
10.410
|
20.451
|
11.191
|
11.958
|
23.149
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
811
|
2.792
|
2.652
|
1.790
|
3.361
|
1.621
|
1.439
|
3.060
|
1.001
|
962
|
1.963
|
1.169
|
569
|
1.738
|
337
|
908
|
1.245
|
1.167
|
1.488
|
2.655
|
Operationele Marge
|
4,62%
|
14,38%
|
12,18%
|
17,63%
|
16,53%
|
15,04%
|
13,36%
|
14,2%
|
10,05%
|
9,06%
|
9,54%
|
10,4%
|
4,95%
|
7,64%
|
3,36%
|
8,72%
|
6,09%
|
10,43%
|
12,44%
|
11,47%
|
Resultaat voor belastingen (EBT)
|
755
|
2.896
|
-
|
-
|
3.496
|
1.699
|
-
|
-
|
1.384
|
-
|
2.540
|
1.106
|
-
|
-
|
760
|
-
|
1.768
|
1.194
|
-
|
-
|
Nettowinst (verlies)
|
562
|
1.252
|
-
|
-
|
1.767
|
1.045
|
-
|
-
|
664
|
-
|
1.398
|
336
|
-
|
-
|
369
|
-
|
909
|
654
|
-
|
-
|
Nettomarge
|
3,2%
|
6,45%
|
-
|
-
|
8,69%
|
9,7%
|
-
|
-
|
6,66%
|
-
|
6,79%
|
2,99%
|
-
|
-
|
3,67%
|
-
|
4,44%
|
5,84%
|
-
|
-
|
WPA
|
71,23
|
158,4
|
-
|
-
|
223,3
|
131,9
|
-
|
-
|
83,94
|
-
|
176,6
|
42,48
|
-
|
-
|
46,63
|
-
|
114,6
|
82,46
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
32,50
|
-
|
-
|
-
|
-
|
-
|
37,50
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
29-10-20
|
14-05-21
|
29-10-21
|
29-10-21
|
07-02-22
|
16-05-22
|
16-05-22
|
04-08-22
|
08-11-22
|
08-11-22
|
07-02-23
|
15-05-23
|
15-05-23
|
10-08-23
|
13-11-23
|
13-11-23
|
13-02-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
1.140
|
-
|
-
|
-
|
592
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
1.254
|
4.437
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
326
|
498
|
2.260
|
2.574
|
-2.042
|
123
|
1.552
|
2.262
|
ROE (netto-inkomsten/eigen vermogen)
|
5,6%
|
5,5%
|
8,6%
|
8,1%
|
5,3%
|
5,5%
|
5,7%
|
6,9%
|
ROA (netto-inkomsten/totale activa)
|
5,54%
|
5,46%
|
9,94%
|
-
|
6,08%
|
-
|
-
|
-
|
Totale activa
1 |
34.013
|
34.038
|
31.375
|
-
|
36.557
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4.300
|
4.295
|
4.886
|
5.231
|
5.406
|
5.634
|
5.887
|
6.218
|
Cashflow per aandeel
|
414,0
|
424,0
|
584,0
|
620,0
|
524,0
|
-
|
-
|
-
|
Capex
1 |
2.199
|
3.099
|
3.120
|
1.956
|
3.100
|
3.500
|
2.000
|
2.000
|
Capex/omzet
|
5,86%
|
8,2%
|
7,57%
|
4,67%
|
7,16%
|
8,03%
|
4,16%
|
3,84%
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
14-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Laatste slotkoers
4.640
JPY Gemiddelde koersdoel
5.200
JPY Spread / Gemiddelde doel +12,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,73% | 236 mln. | | +10,71% | 4,06 mld. | | +7,63% | 1,81 mld. | | +9,67% | 1,04 mld. | | +15,06% | 1,03 mld. | | +54,30% | 862 mln. | | +56,91% | 709 mln. | | +0,17% | 713 mln. | | +31,03% | 596 mln. | | +16,35% | 507 mln. |
Kleurstoffen
|