Beurs gesloten -
Japan Exchange
08:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
784
JPY
|
+0,90%
|
|
-12,69%
|
-10,71%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.367
|
10.256
|
8.372
|
8.887
|
14.235
|
12.110
|
-
|
-
|
Bedrijfswaarde
1 |
9.309
|
6.765
|
10.720
|
13.960
|
26.768
|
14.596
|
12.110
|
12.110
|
K/w-verhouding
|
11,3
x
|
8,02
x
|
119
x
|
9,08
x
|
13,6
x
|
10,9
x
|
6,58
x
|
6,37
x
|
Dividendrendement
|
3,16%
|
5,05%
|
-
|
2,28%
|
2,32%
|
2,54%
|
3,06%
|
3,06%
|
Marktkapitalisatie/omzet
|
0,23
x
|
0,22
x
|
0,24
x
|
0,28
x
|
0,4
x
|
0,31
x
|
0,25
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,22
x
|
0,24
x
|
0,28
x
|
0,4
x
|
0,31
x
|
0,25
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
17,2
x
|
-35
x
|
-1,6
x
|
6,33
x
|
-3,7
x
|
-30
x
|
25,2
x
|
8,21
x
|
FCF Yield
|
5,81%
|
-2,86%
|
-62,6%
|
15,8%
|
-27%
|
-3,34%
|
3,96%
|
12,2%
|
Price to Book
|
0,51
x
|
0,48
x
|
0,4
x
|
0,41
x
|
0,63
x
|
0,72
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.746
|
18.835
|
18.399
|
18.399
|
18.368
|
15.446
|
-
|
-
|
Referentieprijs
2 |
553,0
|
544,5
|
455,0
|
483,0
|
775,0
|
784,0
|
784,0
|
784,0
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
12-05-21
|
16-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
45.952
|
47.382
|
35.126
|
31.732
|
35.613
|
46.761
|
48.700
|
49.900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
878
|
944
|
400
|
1.103
|
1.460
|
2.436
|
2.500
|
2.750
|
Operationele Marge
|
1,91%
|
1,99%
|
1,14%
|
3,48%
|
4,1%
|
5,21%
|
5,13%
|
5,51%
|
Resultaat voor belastingen (EBT)
|
1.002
|
1.738
|
634
|
1.285
|
1.453
|
2.391
|
-
|
-
|
Nettowinst (verlies)
1 |
919
|
1.276
|
70
|
978
|
1.047
|
1.601
|
2.200
|
2.270
|
Nettomarge
|
2%
|
2,69%
|
0,2%
|
3,08%
|
2,94%
|
3,42%
|
4,52%
|
4,55%
|
WPA
2 |
48,97
|
67,86
|
3,830
|
53,17
|
56,94
|
86,87
|
119,2
|
123,0
|
Free Cash Flow
1 |
602
|
-293
|
-5.238
|
1.403
|
-3.848
|
-404
|
480
|
1.475
|
FCF-marge
|
1,31%
|
-0,62%
|
-14,91%
|
4,42%
|
-10,81%
|
-0,85%
|
0,99%
|
2,96%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
65,51%
|
-
|
-
|
143,46%
|
-
|
-
|
21,82%
|
64,98%
|
Dividend per aandeel
2 |
17,50
|
27,50
|
-
|
11,00
|
18,00
|
24,00
|
24,00
|
24,00
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
12-05-21
|
16-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
23.743
|
17.066
|
7.213
|
13.924
|
10.346
|
7.462
|
6.927
|
9.072
|
15.999
|
9.823
|
9.791
|
11.136
|
21.284
|
11.212
|
14.265
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
466
|
181
|
279
|
314
|
684
|
105
|
81
|
642
|
723
|
324
|
413
|
467
|
891
|
714
|
831
|
Operationele Marge
|
1,96%
|
1,06%
|
3,87%
|
2,26%
|
6,61%
|
1,41%
|
1,17%
|
7,08%
|
4,52%
|
3,3%
|
4,22%
|
4,19%
|
4,19%
|
6,37%
|
5,83%
|
Resultaat voor belastingen (EBT)
|
639
|
382
|
-
|
516
|
707
|
-
|
187
|
-
|
847
|
387
|
-
|
623
|
1.123
|
754
|
-
|
Nettowinst (verlies)
1 |
487
|
222
|
241
|
347
|
556
|
75
|
97
|
512
|
609
|
220
|
218
|
515
|
841
|
485
|
275
|
Nettomarge
|
2,05%
|
1,3%
|
3,34%
|
2,49%
|
5,37%
|
1,01%
|
1,4%
|
5,64%
|
3,81%
|
2,24%
|
2,23%
|
4,62%
|
3,95%
|
4,33%
|
1,93%
|
WPA
|
25,94
|
12,00
|
-
|
18,90
|
30,23
|
-
|
5,290
|
-
|
33,14
|
11,92
|
-
|
28,00
|
45,68
|
26,34
|
-
|
Dividend per aandeel
|
8,500
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
-
|
9,000
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
11-11-20
|
10-11-21
|
10-11-21
|
14-02-22
|
16-05-22
|
10-08-22
|
14-11-22
|
14-11-22
|
14-02-23
|
15-05-23
|
09-08-23
|
14-11-23
|
14-02-24
|
15-05-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
2.348
|
5.073
|
12.533
|
-
|
-
|
-
|
Nettokaspositie
|
1.058
|
3.491
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
602
|
-293
|
-5.238
|
1.403
|
-3.848
|
-404
|
480
|
1.475
|
ROE (netto-inkomsten/eigen vermogen)
|
4,6%
|
6,2%
|
0,3%
|
4,6%
|
4,7%
|
6,9%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,6%
|
3,48%
|
2,5%
|
3,23%
|
2,96%
|
4,21%
|
-
|
-
|
Totale activa
1 |
25.538
|
36.705
|
2.796
|
30.307
|
35.368
|
38.018
|
-
|
-
|
Nettoactief per aandeel
|
1.086
|
1.126
|
1.135
|
1.175
|
1.226
|
1.307
|
-
|
-
|
Cashflow per aandeel
|
94,40
|
116,0
|
49,70
|
98,90
|
108,0
|
150,0
|
-
|
-
|
Capex
1 |
1.155
|
1.990
|
3.089
|
1.314
|
5.357
|
1.678
|
1.960
|
1.180
|
Capex/omzet
|
2,51%
|
4,2%
|
8,79%
|
4,14%
|
15,04%
|
3,55%
|
4,02%
|
2,36%
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
12-05-21
|
16-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Laatste slotkoers
784
JPY Gemiddelde koersdoel
1.600
JPY Spread / Gemiddelde doel +104,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,71% | 77,91 mln. | | -18,91% | 88,18 mld. | | +5,13% | 48,78 mld. | | -6,27% | 18,38 mld. | | +37,14% | 14,25 mld. | | -13,87% | 13,68 mld. | | +79,80% | 8,81 mld. | | -11,06% | 6,62 mld. | | -10,10% | 4,39 mld. | | -16,82% | 3,72 mld. |
Restaurants & Bars - NEC
|