Beurs gesloten -
Japan Exchange
07:59:28 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.882
JPY
|
+0,37%
|
|
+1,57%
|
+3,24%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
574.588
|
596.507
|
610.648
|
533.534
|
431.368
|
394.657
|
-
|
-
|
Bedrijfswaarde
1 |
569.893
|
587.371
|
600.069
|
515.347
|
403.937
|
357.657
|
346.857
|
335.057
|
K/w-verhouding
|
47,7
x
|
97,2
x
|
110
x
|
51,4
x
|
40,5
x
|
30
x
|
28,8
x
|
23
x
|
Dividendrendement
|
0,72%
|
0,67%
|
0,66%
|
0,75%
|
0,95%
|
1,1%
|
1,15%
|
1,26%
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,23
x
|
1,37
x
|
1,33
x
|
1
x
|
0,87
x
|
0,86
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,22
x
|
1,34
x
|
1,29
x
|
0,94
x
|
0,79
x
|
0,76
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
16,9
x
|
19,8
x
|
16,6
x
|
13
x
|
10,3
x
|
9,74
x
|
8,65
x
|
Bedrijfswaarde/FCF
|
41,5
x
|
37,9
x
|
38,1
x
|
34,8
x
|
26,7
x
|
27,3
x
|
23,1
x
|
20,9
x
|
FCF Yield
|
2,41%
|
2,64%
|
2,62%
|
2,88%
|
3,75%
|
3,66%
|
4,32%
|
4,78%
|
Price to Book
|
4,5
x
|
4,89
x
|
4,84
x
|
4
x
|
2,99
x
|
2,14
x
|
2,01
x
|
1,87
x
|
Aantal aandelen (in duizenden)
|
121.611
|
121.242
|
121.251
|
120.967
|
120.993
|
119.576
|
-
|
-
|
Referentieprijs
2 |
5.530
|
5.980
|
6.050
|
5.340
|
4.205
|
3.806
|
3.806
|
3.806
|
Datum van publicatie
|
03-06-19
|
15-06-20
|
01-06-21
|
01-06-22
|
01-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
504.153
|
483.360
|
446.281
|
400.769
|
431.674
|
451.563
|
458.132
|
464.450
|
EBITDA
1 |
38.007
|
34.805
|
30.368
|
31.135
|
31.015
|
34.680
|
35.625
|
38.750
|
Bedrijfsresultaat (EBIT)
1 |
22.819
|
19.940
|
16.675
|
18.794
|
19.588
|
25.749
|
26.711
|
30.650
|
Operationele Marge
|
4,53%
|
4,13%
|
3,74%
|
4,69%
|
4,54%
|
5,7%
|
5,83%
|
6,6%
|
Resultaat voor belastingen (EBT)
|
22.486
|
14.368
|
13.395
|
20.343
|
19.684
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
14.462
|
7.793
|
7.011
|
12.928
|
12.888
|
15.338
|
16.012
|
17.205
|
Nettomarge
|
2,87%
|
1,61%
|
1,57%
|
3,23%
|
2,99%
|
3,4%
|
3,49%
|
3,7%
|
WPA
2 |
116,0
|
61,53
|
55,10
|
103,9
|
103,8
|
126,8
|
132,3
|
165,7
|
Free Cash Flow
1 |
13.745
|
15.502
|
15.740
|
14.829
|
15.134
|
13.100
|
15.000
|
16.000
|
FCF-marge
|
2,73%
|
3,21%
|
3,53%
|
3,7%
|
3,51%
|
2,9%
|
3,27%
|
3,44%
|
Kasstroomconversie (ebitda)
|
36,16%
|
44,54%
|
51,83%
|
47,63%
|
48,8%
|
37,77%
|
42,11%
|
41,29%
|
Kasstroomconversie (nettowinst)
|
95,04%
|
198,92%
|
224,5%
|
114,7%
|
117,43%
|
85,41%
|
93,68%
|
93%
|
Dividend per aandeel
2 |
40,00
|
40,00
|
40,00
|
40,00
|
40,00
|
42,00
|
43,67
|
48,00
|
Datum van publicatie
|
03-06-19
|
15-06-20
|
01-06-21
|
01-06-22
|
01-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
265.471
|
236.585
|
102.941
|
208.716
|
94.910
|
97.143
|
113.225
|
114.037
|
227.262
|
101.192
|
103.220
|
121.154
|
121.373
|
242.527
|
103.724
|
104.749
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
8.432
|
-
|
3.946
|
10.080
|
8.830
|
8.227
|
-
|
4.784
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.107
|
8.610
|
4.544
|
10.856
|
3.255
|
4.683
|
6.002
|
5.333
|
11.335
|
4.536
|
3.717
|
9.992
|
7.054
|
17.046
|
4.712
|
3.942
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,31%
|
3,64%
|
4,41%
|
5,2%
|
3,43%
|
4,82%
|
5,3%
|
4,68%
|
4,99%
|
4,48%
|
3,6%
|
8,25%
|
5,81%
|
7,03%
|
4,54%
|
3,76%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
13.688
|
8.088
|
-
|
12.127
|
4.149
|
-
|
6.622
|
-
|
12.178
|
3.915
|
-
|
10.409
|
-
|
17.304
|
4.829
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.925
|
4.596
|
3.288
|
7.752
|
2.586
|
2.590
|
4.217
|
3.706
|
7.923
|
2.262
|
2.703
|
6.828
|
4.381
|
11.209
|
3.034
|
92,09
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,36%
|
1,94%
|
3,19%
|
3,71%
|
2,72%
|
2,67%
|
3,72%
|
3,25%
|
3,49%
|
2,24%
|
2,62%
|
5,64%
|
3,61%
|
4,62%
|
2,93%
|
0,09%
|
-
|
-
|
-
|
-
|
WPA
2 |
72,20
|
36,54
|
-
|
62,57
|
21,33
|
-
|
34,86
|
-
|
64,14
|
18,69
|
-
|
56,43
|
34,58
|
91,01
|
25,08
|
-28,02
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
20,00
|
20,00
|
-
|
20,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
21,00
|
-
|
21,00
|
-
|
22,50
|
-
|
22,50
|
Datum van publicatie
|
02-12-19
|
01-12-20
|
01-12-21
|
01-12-21
|
01-03-22
|
01-06-22
|
01-09-22
|
01-12-22
|
01-12-22
|
01-03-23
|
01-06-23
|
01-09-23
|
01-12-23
|
01-12-23
|
01-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
4.695
|
9.136
|
10.579
|
18.187
|
27.431
|
37.000
|
47.800
|
59.600
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.745
|
15.502
|
15.740
|
14.829
|
15.134
|
13.100
|
15.000
|
16.000
|
ROE (netto-inkomsten/eigen vermogen)
|
9,9%
|
5,07%
|
4,7%
|
8,2%
|
7,8%
|
10,1%
|
9,84%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
7,67%
|
2,62%
|
5,46%
|
6,04%
|
6,1%
|
7,8%
|
7,9%
|
8,4%
|
Totale activa
1 |
188.528
|
297.329
|
128.395
|
214.083
|
211.347
|
196.638
|
202.679
|
204.818
|
Nettoactief per aandeel
2 |
1.229
|
1.222
|
1.250
|
1.335
|
1.409
|
1.780
|
1.895
|
2.034
|
Cashflow per aandeel
|
315,0
|
237,0
|
220,0
|
274,0
|
263,0
|
-
|
-
|
-
|
Capex
1 |
12.383
|
10.348
|
9.611
|
9.253
|
9.352
|
9.900
|
9.000
|
9.000
|
Capex/omzet
|
2,46%
|
2,14%
|
2,15%
|
2,31%
|
2,17%
|
2,19%
|
1,96%
|
1,94%
|
Datum van publicatie
|
03-06-19
|
15-06-20
|
01-06-21
|
01-06-22
|
01-06-23
|
-
|
-
|
-
|
Laatste slotkoers
3.806
JPY Gemiddelde koersdoel
4.117
JPY Spread / Gemiddelde doel +8,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,35% | 273 mld. | | +2,13% | 46,13 mld. | | +19,19% | 22,76 mld. | | +51,89% | 19,3 mld. | | -6,93% | 17,43 mld. | | +18,09% | 12,41 mld. | | +5,30% | 11,42 mld. | | +14,30% | 10,36 mld. | | +2,55% | 8,92 mld. |
Niet-alcoholische dranken - Andere
|