Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.568
JPY
|
+1,02%
|
|
+3,26%
|
+24,36%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
105.626
|
92.615
|
124.097
|
112.078
|
137.180
|
214.577
|
-
|
-
|
Bedrijfswaarde
1 |
156.188
|
162.455
|
182.536
|
180.940
|
306.287
|
214.577
|
214.577
|
214.577
|
K/w-verhouding
|
6,38
x
|
6,43
x
|
9,32
x
|
7,01
x
|
7,38
x
|
8,67
x
|
7,87
x
|
7,45
x
|
Dividendrendement
|
4,74%
|
5,41%
|
4,04%
|
4,84%
|
4,57%
|
3,74%
|
4,33%
|
4,52%
|
Marktkapitalisatie/omzet
|
0,15
x
|
0,13
x
|
0,19
x
|
0,15
x
|
0,15
x
|
1,51
x
|
1,47
x
|
1,43
x
|
Bedrijfswaarde/omzet
|
0,15
x
|
0,13
x
|
0,19
x
|
0,15
x
|
0,15
x
|
1,51
x
|
1,47
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
3.141.488
x
|
2.467.884
x
|
3.526.489
x
|
2.694.894
x
|
2.604.318
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
5.148.733
x
|
6.594.614
x
|
4.059.044
x
|
23.180.551
x
|
-20.687.655
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0,84
x
|
0,71
x
|
0,86
x
|
0,7
x
|
1,07
x
|
1,39
x
|
1,2
x
|
-
|
Aantal aandelen (in duizenden)
|
83.499
|
83.512
|
83.511
|
83.516
|
83.544
|
83.558
|
-
|
-
|
Referentieprijs
2 |
1.265
|
1.109
|
1.486
|
1.342
|
1.642
|
2.542
|
2.542
|
2.542
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
723.849
|
721.802
|
649.142
|
767.963
|
911.408
|
142.000
|
145.600
|
149.800
|
EBITDA
|
33.623
|
37.528
|
35.190
|
41.589
|
52.674
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
30.349
|
28.352
|
23.635
|
29.347
|
38.896
|
44.000
|
45.600
|
47.800
|
Operationele Marge
|
4,19%
|
3,93%
|
3,64%
|
3,82%
|
4,27%
|
30,99%
|
31,32%
|
31,91%
|
Resultaat voor belastingen (EBT)
1 |
29.177
|
26.944
|
23.580
|
28.765
|
35.696
|
43.000
|
44.600
|
-
|
Nettowinst (verlies)
1 |
16.605
|
14.399
|
13.315
|
15.986
|
18.575
|
24.500
|
27.000
|
28.500
|
Nettomarge
|
2,29%
|
1,99%
|
2,05%
|
2,08%
|
2,04%
|
17,25%
|
18,54%
|
19,03%
|
WPA
2 |
198,2
|
172,4
|
159,4
|
191,4
|
222,4
|
293,2
|
323,1
|
341,1
|
Free Cash Flow
|
20.515
|
14.044
|
30.573
|
4.835
|
-6.631
|
-
|
-
|
-
|
FCF-marge
|
2,83%
|
1,95%
|
4,71%
|
0,63%
|
-0,73%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
61,01%
|
37,42%
|
86,88%
|
11,63%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
123,55%
|
97,53%
|
229,61%
|
30,25%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
60,00
|
60,00
|
60,00
|
65,00
|
75,00
|
95,00
|
110,0
|
115,0
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
356.955
|
304.879
|
-
|
364.138
|
196.803
|
-
|
214.466
|
-
|
449.459
|
228.264
|
-
|
224.492
|
-
|
474.129
|
251.916
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
14.698
|
9.970
|
-
|
14.242
|
6.852
|
-
|
9.450
|
-
|
22.052
|
7.582
|
-
|
9.567
|
-
|
22.407
|
10.725
|
-
|
Operationele Marge
|
4,12%
|
3,27%
|
-
|
3,91%
|
3,48%
|
-
|
4,41%
|
-
|
4,91%
|
3,32%
|
-
|
4,26%
|
-
|
4,73%
|
4,26%
|
-
|
Resultaat voor belastingen (EBT)
|
14.220
|
9.582
|
-
|
13.554
|
6.981
|
-
|
9.357
|
-
|
21.382
|
7.036
|
-
|
8.872
|
-
|
20.373
|
7.507
|
-
|
Nettowinst (verlies)
1 |
7.810
|
5.874
|
4.032
|
7.285
|
4.727
|
3.974
|
6.300
|
5.912
|
12.212
|
3.311
|
3.052
|
5.440
|
6.899
|
12.339
|
4.216
|
7.900
|
Nettomarge
|
2,19%
|
1,93%
|
-
|
2%
|
2,4%
|
-
|
2,94%
|
-
|
2,72%
|
1,45%
|
-
|
2,42%
|
-
|
2,6%
|
1,67%
|
-
|
WPA
|
93,53
|
70,34
|
-
|
87,24
|
56,60
|
-
|
75,99
|
-
|
146,2
|
39,63
|
-
|
65,12
|
-
|
147,7
|
50,46
|
-
|
Dividend per aandeel
|
30,00
|
30,00
|
-
|
30,00
|
-
|
-
|
-
|
-
|
37,50
|
-
|
-
|
-
|
-
|
45,00
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
02-11-21
|
02-11-21
|
04-02-22
|
10-05-22
|
03-08-22
|
04-11-22
|
04-11-22
|
07-02-23
|
09-05-23
|
03-08-23
|
02-11-23
|
02-11-23
|
06-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
50.562
|
69.840
|
58.439
|
68.862
|
169.107
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,504
x
|
1,861
x
|
1,661
x
|
1,656
x
|
3,21
x
|
-
|
-
|
-
|
Free Cash Flow
|
20.515
|
14.044
|
30.573
|
4.835
|
-6.631
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
11,2%
|
9,7%
|
10,5%
|
12,9%
|
17,4%
|
16,4%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,46%
|
4,89%
|
4,25%
|
4,83%
|
5,44%
|
-
|
-
|
-
|
Totale activa
1 |
304.290
|
294.225
|
313.159
|
331.210
|
341.372
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.500
|
1.567
|
1.723
|
1.910
|
1.538
|
1.834
|
2.116
|
-
|
Cashflow per aandeel
|
237,0
|
282,0
|
298,0
|
338,0
|
387,0
|
-
|
-
|
-
|
Capex
|
4.183
|
8.495
|
6.411
|
4.837
|
6.335
|
-
|
-
|
-
|
Capex/omzet
|
0,58%
|
1,18%
|
0,99%
|
0,63%
|
0,7%
|
-
|
-
|
-
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.542
JPY Gemiddelde koersdoel
2.750
JPY Spread / Gemiddelde doel +8,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,36% | 1,35 mld. | | +57,27% | 94 mld. | | +44,98% | 71,82 mld. | | +27,12% | 65,11 mld. | | +6,60% | 41,71 mld. | | +39,79% | 31,94 mld. | | +20,67% | 21,85 mld. | | +15,91% | 17,71 mld. | | -3,32% | 12,81 mld. | | +35,79% | 5,9 mld. |
Gediversifieerde handel & distributie
|