Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.385
JPY
|
-0,34%
|
|
+1,79%
|
+10,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.340.252
|
3.833.082
|
2.852.283
|
2.442.686
|
2.696.205
|
2.968.164
|
-
|
-
|
Bedrijfswaarde
1 |
4.338.803
|
3.754.112
|
2.643.951
|
2.302.274
|
2.543.022
|
2.858.895
|
2.846.833
|
2.806.923
|
K/w-verhouding
|
29,4
x
|
30,4
x
|
26,1
x
|
28,7
x
|
61,5
x
|
28,9
x
|
25
x
|
22,7
x
|
Dividendrendement
|
1,44%
|
1,76%
|
2,39%
|
2,82%
|
2,59%
|
2,39%
|
2,43%
|
2,44%
|
Marktkapitalisatie/omzet
|
2,89
x
|
2,77
x
|
2,01
x
|
1,57
x
|
1,76
x
|
1,88
x
|
1,83
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
2,89
x
|
2,72
x
|
1,86
x
|
1,48
x
|
1,66
x
|
1,81
x
|
1,76
x
|
1,69
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
14,3
x
|
11,5
x
|
11,5
x
|
17
x
|
12,7
x
|
11,5
x
|
10,8
x
|
Bedrijfswaarde/FCF
|
33,1
x
|
24,6
x
|
24,4
x
|
-
|
23,3
x
|
29,9
x
|
25,5
x
|
22,9
x
|
FCF Yield
|
3,02%
|
4,07%
|
4,1%
|
-
|
4,3%
|
3,35%
|
3,92%
|
4,37%
|
Price to Book
|
5,06
x
|
4,15
x
|
2,96
x
|
2,51
x
|
2,74
x
|
2,95
x
|
2,84
x
|
2,71
x
|
Aantal aandelen (in duizenden)
|
480.914
|
480.939
|
473.880
|
464.831
|
464.863
|
464.865
|
-
|
-
|
Referentieprijs
2 |
9.025
|
7.970
|
6.019
|
5.255
|
5.800
|
6.385
|
6.385
|
6.385
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.502.241
|
1.381.997
|
1.418.768
|
1.551.059
|
1.532.579
|
1.582.170
|
1.619.919
|
1.656.015
|
EBITDA
1 |
295.092
|
261.643
|
230.851
|
199.809
|
149.630
|
225.489
|
247.672
|
259.270
|
Bedrijfsresultaat (EBIT)
1 |
211.723
|
175.563
|
143.510
|
110.071
|
60.035
|
135.141
|
157.822
|
173.234
|
Operationele Marge
|
14,09%
|
12,7%
|
10,12%
|
7,1%
|
3,92%
|
8,54%
|
9,74%
|
10,46%
|
Resultaat voor belastingen (EBT)
1 |
210.645
|
173.971
|
150.002
|
115.848
|
63.842
|
139.025
|
162.013
|
178.044
|
Nettowinst (verlies)
1 |
148.213
|
126.142
|
109.636
|
86.038
|
43.870
|
102.463
|
118.310
|
130.072
|
Nettomarge
|
9,87%
|
9,13%
|
7,73%
|
5,55%
|
2,86%
|
6,48%
|
7,3%
|
7,85%
|
WPA
2 |
306,7
|
262,3
|
230,6
|
183,3
|
94,37
|
220,7
|
255,1
|
281,5
|
Free Cash Flow
1 |
131.136
|
152.777
|
108.292
|
-
|
109.303
|
95.752
|
111.494
|
122.692
|
FCF-marge
|
8,73%
|
11,05%
|
7,63%
|
-
|
7,13%
|
6,05%
|
6,88%
|
7,41%
|
Kasstroomconversie (ebitda)
|
44,44%
|
58,39%
|
46,91%
|
-
|
73,05%
|
42,46%
|
45,02%
|
47,32%
|
Kasstroomconversie (nettowinst)
|
88,48%
|
121,12%
|
98,77%
|
-
|
249,15%
|
93,45%
|
94,24%
|
94,33%
|
Dividend per aandeel
2 |
130,0
|
140,0
|
144,0
|
148,0
|
150,0
|
152,4
|
154,9
|
155,8
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
780.842
|
667.158
|
714.839
|
675.179
|
345.780
|
397.809
|
743.589
|
346.795
|
387.106
|
733.901
|
393.799
|
423.349
|
817.158
|
347.794
|
390.734
|
738.528
|
387.355
|
406.696
|
794.051
|
357.562
|
406.000
|
773.600
|
402.100
|
425.133
|
822.000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
125.337
|
74.484
|
101.079
|
70.551
|
38.443
|
34.516
|
72.959
|
22.952
|
30.709
|
53.661
|
23.239
|
33.154
|
56.410
|
7.287
|
18.613
|
25.900
|
24.805
|
9.330
|
34.135
|
18.780
|
32.475
|
53.500
|
39.450
|
48.475
|
87.700
|
-
|
-
|
-
|
Operationele Marge
|
16,05%
|
11,16%
|
14,14%
|
10,45%
|
11,12%
|
8,68%
|
9,81%
|
6,62%
|
7,93%
|
7,31%
|
5,9%
|
7,83%
|
6,9%
|
2,1%
|
4,76%
|
3,51%
|
6,4%
|
2,29%
|
4,3%
|
5,25%
|
8%
|
6,92%
|
9,81%
|
11,4%
|
10,67%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
125.130
|
73.730
|
100.241
|
74.133
|
39.376
|
36.493
|
75.869
|
25.654
|
34.818
|
60.472
|
24.628
|
30.753
|
-
|
8.439
|
20.200
|
28.639
|
25.943
|
9.260
|
35.203
|
21.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
90.918
|
50.600
|
75.542
|
52.538
|
29.532
|
27.566
|
57.098
|
18.244
|
20.644
|
38.888
|
19.412
|
27.718
|
-
|
4.817
|
11.807
|
16.624
|
15.918
|
11.328
|
27.246
|
15.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,64%
|
7,58%
|
10,57%
|
7,78%
|
8,54%
|
6,93%
|
7,68%
|
5,26%
|
5,33%
|
5,3%
|
4,93%
|
6,55%
|
-
|
1,39%
|
3,02%
|
2,25%
|
4,11%
|
2,79%
|
3,43%
|
4,2%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
188,7
|
105,2
|
157,1
|
110,1
|
62,30
|
58,17
|
120,5
|
38,50
|
43,67
|
82,17
|
41,65
|
59,46
|
-
|
10,36
|
25,40
|
35,76
|
34,25
|
-
|
-
|
27,82
|
48,04
|
-
|
64,13
|
90,40
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
70,00
|
70,00
|
72,00
|
-
|
72,00
|
72,00
|
-
|
74,00
|
74,00
|
-
|
74,00
|
-
|
-
|
75,00
|
75,00
|
-
|
-
|
75,00
|
-
|
-
|
76,00
|
-
|
-
|
76,00
|
77,00
|
77,00
|
79,00
|
Datum van publicatie
|
04-02-20
|
29-07-20
|
03-02-21
|
03-08-21
|
02-11-21
|
03-02-22
|
03-02-22
|
11-05-22
|
03-08-22
|
03-08-22
|
01-11-22
|
02-02-23
|
02-02-23
|
10-05-23
|
03-08-23
|
03-08-23
|
08-11-23
|
07-02-24
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.449
|
78.970
|
208.332
|
140.412
|
153.183
|
109.269
|
121.331
|
161.240
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
131.136
|
152.777
|
108.292
|
-
|
109.303
|
95.752
|
111.494
|
122.692
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
14,2%
|
11,6%
|
8,9%
|
4,5%
|
10,3%
|
11,6%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
13,5%
|
10,5%
|
8,9%
|
6,75%
|
3,65%
|
5,54%
|
6,24%
|
7,01%
|
Totale activa
1 |
1.097.874
|
1.203.456
|
1.231.424
|
1.273.829
|
1.201.197
|
1.848.004
|
1.897.409
|
1.856.443
|
Nettoactief per aandeel
2 |
1.783
|
1.921
|
2.037
|
2.091
|
2.116
|
2.161
|
2.246
|
2.352
|
Cashflow per aandeel
2 |
479,0
|
441,0
|
414,0
|
374,0
|
287,0
|
402,0
|
441,0
|
469,0
|
Capex
1 |
113.387
|
86.149
|
87.766
|
94.567
|
93.178
|
88.570
|
88.500
|
89.167
|
Capex/omzet
|
7,55%
|
6,23%
|
6,19%
|
6,1%
|
6,08%
|
5,6%
|
5,46%
|
5,38%
|
Datum van publicatie
|
04-02-20
|
03-02-21
|
03-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.385
JPY Gemiddelde koersdoel
6.457
JPY Spread / Gemiddelde doel +1,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,09% | 18,86 mld. | | 0,00% | 17,37 mld. | | -1,32% | 10,65 mld. | | -7,73% | 10,26 mld. | | +3,86% | 6,72 mld. | | +9,76% | 5,94 mld. | | -0,06% | 4,55 mld. | | -16,98% | 3,83 mld. | | -6,25% | 3,48 mld. | | -18,81% | 3,21 mld. |
Cosmetica & Parfums
|