Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18.340
JPY
|
+0,19%
|
|
+5,89%
|
+4,06%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.776.645
|
3.460.044
|
4.774.145
|
5.121.819
|
5.171.784
|
6.428.470
|
-
|
-
|
Bedrijfswaarde
1 |
2.486.086
|
3.164.028
|
4.459.997
|
4.724.015
|
4.790.478
|
5.979.909
|
5.950.861
|
5.895.364
|
K/w-verhouding
|
22,7
x
|
30,3
x
|
38,7
x
|
31,4
x
|
31
x
|
37,4
x
|
32,3
x
|
28,5
x
|
Dividendrendement
|
1,23%
|
0,98%
|
0,69%
|
0,78%
|
0,76%
|
0,63%
|
0,69%
|
0,71%
|
Marktkapitalisatie/omzet
|
4,91
x
|
6
x
|
8,71
x
|
7,74
x
|
7,15
x
|
8,46
x
|
7,88
x
|
7,33
x
|
Bedrijfswaarde/omzet
|
4,39
x
|
5,49
x
|
8,14
x
|
7,14
x
|
6,62
x
|
7,87
x
|
7,29
x
|
6,72
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
16,8
x
|
22,3
x
|
19,4
x
|
18,4
x
|
22,7
x
|
20,3
x
|
18,2
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
29
x
|
39,9
x
|
29,4
x
|
31
x
|
35,4
x
|
31
x
|
28
x
|
FCF Yield
|
4,72%
|
3,45%
|
2,5%
|
3,4%
|
3,22%
|
2,82%
|
3,23%
|
3,57%
|
Price to Book
|
4,46
x
|
5,35
x
|
6,98
x
|
6,37
x
|
6,3
x
|
7,46
x
|
6,99
x
|
6,47
x
|
Aantal aandelen (in duizenden)
|
379.894
|
376.092
|
367.101
|
365.062
|
355.205
|
350.516
|
-
|
-
|
Referentieprijs
2 |
7.309
|
9.200
|
13.005
|
14.030
|
14.560
|
18.340
|
18.340
|
18.340
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
30-04-21
|
06-05-22
|
08-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
565.810
|
576.546
|
547.921
|
661.466
|
723.582
|
760.199
|
816.057
|
876.664
|
EBITDA
1 |
171.464
|
188.868
|
200.371
|
243.353
|
260.371
|
263.945
|
292.665
|
324.151
|
Bedrijfsresultaat (EBIT)
1 |
145.048
|
154.494
|
164.035
|
200.334
|
210.756
|
214.098
|
243.838
|
273.214
|
Operationele Marge
|
25,64%
|
26,8%
|
29,94%
|
30,29%
|
29,13%
|
28,16%
|
29,88%
|
31,17%
|
Resultaat voor belastingen (EBT)
1 |
144.657
|
147.268
|
159.218
|
210.706
|
215.832
|
222.971
|
249.877
|
280.825
|
Nettowinst (verlies)
1 |
122.103
|
114.406
|
125.446
|
164.507
|
168.638
|
172.590
|
197.230
|
220.756
|
Nettomarge
|
21,58%
|
19,84%
|
22,89%
|
24,87%
|
23,31%
|
22,7%
|
24,17%
|
25,18%
|
WPA
2 |
321,6
|
303,3
|
335,8
|
446,4
|
469,8
|
490,7
|
567,8
|
642,9
|
Free Cash Flow
1 |
117.384
|
109.218
|
111.719
|
160.757
|
154.333
|
168.782
|
191.942
|
210.610
|
FCF-marge
|
20,75%
|
18,94%
|
20,39%
|
24,3%
|
21,33%
|
22,2%
|
23,52%
|
24,02%
|
Kasstroomconversie (ebitda)
|
68,46%
|
57,83%
|
55,76%
|
66,06%
|
59,27%
|
63,95%
|
65,58%
|
64,97%
|
Kasstroomconversie (nettowinst)
|
96,14%
|
95,47%
|
89,06%
|
97,72%
|
91,52%
|
97,79%
|
97,32%
|
95,4%
|
Dividend per aandeel
2 |
90,00
|
90,00
|
90,00
|
110,0
|
110,0
|
115,4
|
125,8
|
130,8
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
30-04-21
|
06-05-22
|
08-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
294.948
|
281.598
|
249.640
|
298.281
|
162.601
|
320.601
|
171.271
|
169.594
|
340.865
|
180.179
|
184.112
|
364.291
|
173.525
|
185.766
|
359.291
|
182.288
|
188.701
|
370.989
|
194.798
|
194.482
|
380.911
|
193.592
|
199.451
|
397.000
|
205.287
|
213.184
|
415.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
59.800
|
-
|
64.231
|
59.573
|
-
|
66.157
|
66.138
|
-
|
61.890
|
66.190
|
-
|
-
|
98.592
|
-
|
104.514
|
75.380
|
-
|
74.025
|
77.025
|
-
|
79.225
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
83.649
|
-
|
74.580
|
89.455
|
49.200
|
98.640
|
53.537
|
48.145
|
101.692
|
54.200
|
53.852
|
108.047
|
49.296
|
53.413
|
102.709
|
83.537
|
86.863
|
170.400
|
93.104
|
54.279
|
119.798
|
54.674
|
59.623
|
113.200
|
62.154
|
67.036
|
140.800
|
Operationele Marge
|
28,36%
|
-
|
29,88%
|
29,99%
|
30,26%
|
30,77%
|
31,26%
|
28,39%
|
29,83%
|
30,08%
|
29,25%
|
29,66%
|
28,41%
|
28,75%
|
28,59%
|
45,83%
|
46,03%
|
45,93%
|
47,8%
|
27,91%
|
31,45%
|
28,24%
|
29,89%
|
28,51%
|
30,28%
|
31,45%
|
33,93%
|
Resultaat voor belastingen (EBT)
1 |
81.266
|
66.002
|
72.135
|
87.083
|
53.989
|
105.007
|
51.922
|
53.777
|
105.699
|
61.518
|
61.820
|
123.338
|
38.497
|
53.997
|
92.494
|
51.166
|
63.616
|
114.782
|
49.689
|
58.036
|
107.518
|
55.487
|
61.339
|
127.200
|
58.261
|
74.046
|
130.800
|
Nettowinst (verlies)
1 |
64.911
|
49.495
|
57.730
|
67.716
|
42.966
|
84.224
|
40.861
|
39.422
|
80.283
|
48.358
|
47.101
|
95.459
|
30.626
|
42.553
|
73.179
|
38.215
|
47.418
|
85.633
|
38.653
|
48.435
|
88.080
|
44.370
|
48.603
|
99.799
|
47.250
|
56.113
|
102.215
|
Nettomarge
|
22,01%
|
17,58%
|
23,13%
|
22,7%
|
26,42%
|
26,27%
|
23,86%
|
23,24%
|
23,55%
|
26,84%
|
25,58%
|
26,2%
|
17,65%
|
22,91%
|
20,37%
|
20,96%
|
25,13%
|
23,08%
|
19,84%
|
24,9%
|
23,12%
|
22,92%
|
24,37%
|
25,14%
|
23,02%
|
26,32%
|
24,63%
|
WPA
2 |
171,6
|
131,6
|
154,0
|
181,7
|
116,5
|
228,3
|
110,8
|
107,4
|
218,2
|
132,8
|
131,0
|
263,8
|
86,34
|
119,6
|
206,0
|
108,1
|
134,4
|
242,5
|
110,3
|
140,1
|
247,2
|
126,9
|
150,3
|
284,7
|
135,0
|
164,9
|
291,6
|
Dividend per aandeel
2 |
45,00
|
45,00
|
45,00
|
45,00
|
45,00
|
45,00
|
-
|
65,00
|
65,00
|
-
|
45,00
|
45,00
|
-
|
65,00
|
65,00
|
-
|
45,00
|
45,00
|
-
|
75,00
|
75,00
|
-
|
50,00
|
50,00
|
-
|
80,00
|
80,00
|
Datum van publicatie
|
29-10-19
|
08-05-20
|
27-10-20
|
30-04-21
|
28-10-21
|
28-10-21
|
01-02-22
|
06-05-22
|
06-05-22
|
04-08-22
|
27-10-22
|
27-10-22
|
31-01-23
|
08-05-23
|
08-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
290.559
|
296.016
|
314.148
|
397.804
|
381.306
|
448.561
|
477.608
|
533.106
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
117.384
|
109.218
|
111.719
|
160.757
|
154.333
|
168.782
|
191.942
|
210.610
|
ROE (netto-inkomsten/eigen vermogen)
|
21,2%
|
18%
|
18,8%
|
22,1%
|
20,8%
|
20,5%
|
22,1%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
20,5%
|
18,7%
|
19,1%
|
22,8%
|
21,4%
|
19%
|
20,5%
|
22,5%
|
Totale activa
1 |
597.005
|
611.744
|
655.641
|
720.675
|
789.608
|
908.961
|
961.010
|
979.146
|
Nettoactief per aandeel
2 |
1.640
|
1.720
|
1.863
|
2.202
|
2.312
|
2.459
|
2.622
|
2.836
|
Cashflow per aandeel
2 |
391,0
|
394,0
|
433,0
|
563,0
|
608,0
|
618,0
|
677,0
|
758,0
|
Capex
1 |
29.204
|
54.148
|
40.093
|
34.435
|
43.468
|
45.457
|
44.271
|
47.950
|
Capex/omzet
|
5,16%
|
9,39%
|
7,32%
|
5,21%
|
6,01%
|
5,98%
|
5,43%
|
5,47%
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
30-04-21
|
06-05-22
|
08-05-23
|
-
|
-
|
-
|
Laatste slotkoers
18.340
JPY Gemiddelde koersdoel
20.882
JPY Spread / Gemiddelde doel +13,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,06% | 40,84 mld. | | -2,31% | 187 mld. | | -3,20% | 106 mld. | | -5,04% | 66,9 mld. | | +0,20% | 49,45 mld. | | +17,29% | 48 mld. | | +2,36% | 26,25 mld. | | +2,07% | 26,48 mld. | | +12,96% | 24,62 mld. | | -1,93% | 24,52 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|