Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.958
JPY
|
+1,01%
|
|
+5,21%
|
+13,39%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.042.442
|
884.044
|
1.265.098
|
1.557.844
|
1.290.563
|
1.862.973
|
-
|
-
|
Bedrijfswaarde
1 |
1.029.509
|
872.869
|
1.251.082
|
1.519.533
|
1.242.199
|
1.873.442
|
1.756.592
|
1.732.477
|
K/w-verhouding
|
40,1
x
|
33,2
x
|
40,6
x
|
40,1
x
|
29,5
x
|
33,3
x
|
31,8
x
|
30,8
x
|
Dividendrendement
|
0,76%
|
0,91%
|
0,68%
|
0,75%
|
1,16%
|
0,98%
|
1,09%
|
1,16%
|
Marktkapitalisatie/omzet
|
2,3
x
|
1,89
x
|
2,88
x
|
3,02
x
|
2,09
x
|
2,83
x
|
2,7
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
1,86
x
|
2,85
x
|
2,94
x
|
2,01
x
|
2,83
x
|
2,54
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
19,9
x
|
16,4
x
|
20,7
x
|
21,5
x
|
16
x
|
19,6
x
|
17
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
119
x
|
71,6
x
|
34,5
x
|
42,2
x
|
38,1
x
|
57,6
x
|
43
x
|
37,1
x
|
FCF Yield
|
0,84%
|
1,4%
|
2,9%
|
2,37%
|
2,62%
|
1,74%
|
2,33%
|
2,7%
|
Price to Book
|
3,93
x
|
3,24
x
|
4,11
x
|
4,35
x
|
3,14
x
|
3,81
x
|
3,57
x
|
3,53
x
|
Aantal aandelen (in duizenden)
|
959.891
|
959.875
|
959.862
|
958.084
|
957.391
|
951.467
|
-
|
-
|
Referentieprijs
2 |
1.086
|
921,0
|
1.318
|
1.626
|
1.348
|
1.958
|
1.958
|
1.958
|
Datum van publicatie
|
24-04-19
|
12-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
453.565
|
468.616
|
439.411
|
516.440
|
618.899
|
660.835
|
690.769
|
722.604
|
EBITDA
1 |
51.675
|
53.084
|
60.308
|
70.712
|
77.610
|
91.277
|
103.463
|
104.688
|
Bedrijfsresultaat (EBIT)
1 |
38.417
|
39.826
|
41.672
|
50.682
|
55.370
|
66.733
|
75.426
|
77.653
|
Operationele Marge
|
8,47%
|
8,5%
|
9,48%
|
9,81%
|
8,95%
|
10,1%
|
10,92%
|
10,75%
|
Resultaat voor belastingen (EBT)
1 |
37.595
|
37.930
|
43.194
|
54.231
|
60.797
|
75.605
|
80.676
|
82.093
|
Nettowinst (verlies)
1 |
25.992
|
26.595
|
31.159
|
38.903
|
43.733
|
56.441
|
58.600
|
60.319
|
Nettomarge
|
5,73%
|
5,68%
|
7,09%
|
7,53%
|
7,07%
|
8,54%
|
8,48%
|
8,35%
|
WPA
2 |
27,08
|
27,71
|
32,46
|
40,59
|
45,67
|
59,19
|
61,64
|
63,56
|
Free Cash Flow
1 |
8.677
|
12.190
|
36.221
|
35.988
|
32.577
|
31.001
|
40.862
|
46.748
|
FCF-marge
|
1,91%
|
2,6%
|
8,24%
|
6,97%
|
5,26%
|
4,71%
|
5,92%
|
6,47%
|
Kasstroomconversie (ebitda)
|
16,79%
|
22,96%
|
60,06%
|
50,89%
|
41,98%
|
33,96%
|
39,49%
|
44,65%
|
Kasstroomconversie (nettowinst)
|
33,38%
|
45,84%
|
116,25%
|
92,51%
|
74,49%
|
58,61%
|
69,73%
|
77,5%
|
Dividend per aandeel
2 |
8,200
|
8,400
|
9,000
|
12,20
|
15,60
|
19,12
|
21,43
|
22,73
|
Datum van publicatie
|
24-04-19
|
12-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
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
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
231.624
|
-
|
227.522
|
240.597
|
124.942
|
248.681
|
136.179
|
131.580
|
267.759
|
147.748
|
157.630
|
305.378
|
160.985
|
152.536
|
313.521
|
158.506
|
164.227
|
322.733
|
172.142
|
165.960
|
-
|
169.781
|
176.668
|
-
|
181.063
|
171.177
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20.986
|
-
|
21.250
|
21.363
|
12.751
|
27.086
|
16.098
|
7.498
|
-
|
15.702
|
14.641
|
30.343
|
15.979
|
9.048
|
-
|
13.458
|
20.026
|
33.484
|
19.861
|
13.388
|
-
|
20.374
|
21.179
|
-
|
21.384
|
13.039
|
-
|
-
|
-
|
Operationele Marge
|
9,06%
|
-
|
9,34%
|
8,88%
|
10,21%
|
10,89%
|
11,82%
|
5,7%
|
-
|
10,63%
|
9,29%
|
9,94%
|
9,93%
|
5,93%
|
-
|
8,49%
|
12,19%
|
10,38%
|
11,54%
|
8,07%
|
-
|
12%
|
11,99%
|
-
|
11,81%
|
7,62%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
21.540
|
16.390
|
20.757
|
19.762
|
13.575
|
29.651
|
16.860
|
7.720
|
-
|
16.979
|
15.480
|
32.459
|
18.181
|
10.157
|
-
|
15.806
|
22.048
|
37.854
|
22.800
|
14.951
|
-
|
22.174
|
25.698
|
-
|
25.537
|
7.549
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
15.289
|
-
|
14.620
|
-
|
9.768
|
21.367
|
11.987
|
5.549
|
-
|
12.127
|
11.165
|
23.292
|
13.083
|
7.358
|
-
|
10.619
|
18.190
|
28.809
|
16.712
|
10.920
|
-
|
11.400
|
19.500
|
-
|
17.900
|
13.600
|
-
|
-
|
-
|
Nettomarge
|
6,6%
|
-
|
6,43%
|
-
|
7,82%
|
8,59%
|
8,8%
|
4,22%
|
-
|
8,21%
|
7,08%
|
7,63%
|
8,13%
|
4,82%
|
-
|
6,7%
|
11,08%
|
8,93%
|
9,71%
|
6,58%
|
-
|
6,71%
|
11,04%
|
-
|
9,89%
|
7,94%
|
-
|
-
|
-
|
WPA
2 |
15,93
|
-
|
15,23
|
-
|
10,19
|
22,28
|
12,51
|
5,796
|
-
|
12,66
|
11,66
|
24,32
|
13,66
|
7,686
|
-
|
11,10
|
19,06
|
30,16
|
17,55
|
11,48
|
-
|
14,29
|
18,85
|
-
|
18,43
|
12,72
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,200
|
4,200
|
4,200
|
4,800
|
4,400
|
4,400
|
-
|
-
|
7,800
|
-
|
-
|
6,000
|
-
|
-
|
9,600
|
-
|
6,800
|
6,800
|
-
|
9,300
|
12,40
|
-
|
11,50
|
8,000
|
-
|
11,50
|
13,60
|
9,000
|
14,20
|
Datum van publicatie
|
01-11-19
|
12-05-20
|
05-11-20
|
27-04-21
|
05-11-21
|
05-11-21
|
04-02-22
|
27-04-22
|
27-04-22
|
04-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
27-04-23
|
27-04-23
|
04-08-23
|
02-11-23
|
02-11-23
|
05-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.933
|
11.175
|
14.016
|
38.311
|
48.364
|
77.406
|
106.380
|
130.495
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.677
|
12.190
|
36.221
|
35.988
|
32.577
|
31.001
|
40.862
|
46.748
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
9,9%
|
10%
|
11,7%
|
11,4%
|
12,5%
|
12,5%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
10,4%
|
10,2%
|
10,8%
|
8,18%
|
12,3%
|
11,4%
|
10,3%
|
Totale activa
1 |
242.971
|
255.023
|
306.149
|
361.369
|
534.725
|
460.703
|
516.303
|
585.625
|
Nettoactief per aandeel
2 |
277,0
|
284,0
|
321,0
|
374,0
|
429,0
|
516,0
|
548,0
|
554,0
|
Cashflow per aandeel
2 |
40,90
|
45,20
|
52,50
|
61,50
|
68,90
|
84,40
|
55,50
|
57,70
|
Capex
1 |
28.346
|
27.464
|
20.946
|
24.617
|
38.228
|
43.675
|
40.451
|
31.723
|
Capex/omzet
|
6,25%
|
5,86%
|
4,77%
|
4,77%
|
6,18%
|
6,63%
|
5,86%
|
4,39%
|
Datum van publicatie
|
24-04-19
|
12-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
Laatste slotkoers
1.958
JPY Gemiddelde koersdoel
1.966
JPY Spread / Gemiddelde doel +0,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,39% | 11,83 mld. | | +2,35% | 29,77 mld. | | +4,50% | 21,6 mld. | | +12,40% | 5,15 mld. | | +11,10% | 4,21 mld. | | -16,49% | 3,48 mld. | | -3,79% | 3,14 mld. | | +4,73% | 3,11 mld. | | +27,19% | 2,79 mld. | | -14,60% | 2,34 mld. |
Voedselingrediënten
|