Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.273
JPY
|
+0,04%
|
|
+2,60%
|
+10,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.087.869
|
2.029.969
|
1.539.639
|
1.628.570
|
1.673.206
|
1.840.843
|
-
|
-
|
Bedrijfswaarde
1 |
2.445.608
|
2.502.997
|
1.941.623
|
2.063.631
|
2.198.205
|
2.356.519
|
2.331.017
|
2.316.798
|
K/w-verhouding
|
35,1
x
|
28,4
x
|
25,7
x
|
14,9
x
|
14,8
x
|
14
x
|
12,9
x
|
11,8
x
|
Dividendrendement
|
2,68%
|
2,67%
|
3,52%
|
3,43%
|
3,44%
|
3,16%
|
3,39%
|
3,68%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,1
x
|
0,85
x
|
0,82
x
|
0,78
x
|
0,82
x
|
0,8
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,35
x
|
1,07
x
|
1,04
x
|
1,03
x
|
1,05
x
|
1,02
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
8,97
x
|
10,3
x
|
7,9
x
|
7,43
x
|
7,5
x
|
8,05
x
|
7,51
x
|
7,02
x
|
Bedrijfswaarde/FCF
|
763
x
|
54,4
x
|
14,6
x
|
55,6
x
|
26,3
x
|
20,1
x
|
18,1
x
|
15,4
x
|
FCF Yield
|
0,13%
|
1,84%
|
6,85%
|
1,8%
|
3,8%
|
4,97%
|
5,51%
|
6,48%
|
Price to Book
|
2,29
x
|
2,42
x
|
1,72
x
|
1,66
x
|
1,48
x
|
1,52
x
|
1,43
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
873.586
|
834.005
|
833.589
|
809.831
|
809.877
|
809.874
|
-
|
-
|
Referentieprijs
2 |
2.390
|
2.434
|
1.847
|
2.011
|
2.066
|
2.273
|
2.273
|
2.273
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.941.305
|
1.849.545
|
1.821.570
|
1.989.468
|
2.134.393
|
2.238.059
|
2.290.466
|
2.364.014
|
EBITDA
1 |
272.600
|
244.000
|
245.900
|
277.700
|
293.000
|
292.716
|
310.594
|
330.057
|
Bedrijfsresultaat (EBIT)
1 |
87.727
|
102.919
|
68.084
|
116.019
|
150.294
|
188.034
|
201.246
|
221.340
|
Operationele Marge
|
4,52%
|
5,56%
|
3,74%
|
5,83%
|
7,04%
|
8,4%
|
8,79%
|
9,36%
|
Resultaat voor belastingen (EBT)
1 |
116.823
|
124.550
|
99.617
|
191.387
|
197.049
|
222.716
|
238.624
|
260.626
|
Nettowinst (verlies)
1 |
59.642
|
71.935
|
59.790
|
111.007
|
112.697
|
131.678
|
141.895
|
153.939
|
Nettomarge
|
3,07%
|
3,89%
|
3,28%
|
5,58%
|
5,28%
|
5,88%
|
6,2%
|
6,51%
|
WPA
2 |
68,00
|
85,57
|
71,73
|
135,1
|
139,2
|
162,6
|
175,7
|
192,8
|
Free Cash Flow
1 |
3.207
|
46.004
|
132.968
|
37.083
|
83.461
|
117.012
|
128.538
|
150.115
|
FCF-marge
|
0,17%
|
2,49%
|
7,3%
|
1,86%
|
3,91%
|
5,23%
|
5,61%
|
6,35%
|
Kasstroomconversie (ebitda)
|
1,18%
|
18,85%
|
54,07%
|
13,35%
|
28,48%
|
39,97%
|
41,38%
|
45,48%
|
Kasstroomconversie (nettowinst)
|
5,38%
|
63,95%
|
222,39%
|
33,41%
|
74,06%
|
88,86%
|
90,59%
|
97,52%
|
Dividend per aandeel
2 |
64,00
|
65,00
|
65,00
|
69,00
|
71,00
|
71,92
|
77,03
|
83,61
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 Q1
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
872.469
|
-
|
864.024
|
462.523
|
495.023
|
957.546
|
416.745
|
500.303
|
917.048
|
540.106
|
532.314
|
-
|
450.329
|
519.903
|
970.232
|
577.639
|
586.522
|
1.164.161
|
490.399
|
555.674
|
1.066.600
|
605.321
|
604.905
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
64.800
|
69.300
|
-
|
45.700
|
68.500
|
-
|
85.000
|
78.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
49.441
|
-
|
41.824
|
36.651
|
-49.904
|
-
|
20.822
|
55.315
|
76.137
|
52.294
|
-12.412
|
-
|
33.573
|
3.349
|
36.922
|
75.357
|
38.015
|
-
|
28.950
|
39.200
|
64.100
|
65.200
|
53.500
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,67%
|
-
|
4,84%
|
7,92%
|
-10,08%
|
-
|
5%
|
11,06%
|
8,3%
|
9,68%
|
-2,33%
|
-
|
7,46%
|
0,64%
|
3,81%
|
13,05%
|
6,48%
|
-
|
5,9%
|
7,05%
|
6,01%
|
10,77%
|
8,84%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
56.001
|
-
|
56.509
|
43.839
|
-731
|
-
|
28.510
|
66.737
|
95.247
|
109.067
|
-12.927
|
-
|
20.063
|
37.011
|
57.074
|
85.368
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
33.305
|
-
|
23.748
|
27.879
|
8.163
|
-
|
17.393
|
37.957
|
55.350
|
73.709
|
-18.052
|
-
|
5.591
|
26.399
|
31.990
|
51.923
|
28.784
|
-
|
22.000
|
25.900
|
-
|
44.500
|
41.000
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,82%
|
-
|
2,75%
|
6,03%
|
1,65%
|
-
|
4,17%
|
7,59%
|
6,04%
|
13,65%
|
-3,39%
|
-
|
1,24%
|
5,08%
|
3,3%
|
8,99%
|
4,91%
|
-
|
4,49%
|
4,66%
|
-
|
7,35%
|
6,78%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
39,33
|
-
|
28,49
|
33,44
|
9,800
|
-
|
20,87
|
45,73
|
66,60
|
89,77
|
-21,29
|
-
|
6,900
|
32,60
|
39,50
|
64,12
|
35,54
|
-
|
27,16
|
32,35
|
-
|
52,41
|
48,53
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
32,50
|
32,50
|
32,50
|
-
|
32,50
|
32,50
|
-
|
-
|
32,50
|
-
|
-
|
36,50
|
-
|
-
|
34,50
|
-
|
36,50
|
36,50
|
-
|
35,50
|
37,50
|
-
|
35,50
|
37,50
|
-
|
38,25
|
39,75
|
39,75
|
Datum van publicatie
|
07-08-20
|
15-02-21
|
10-08-21
|
09-11-21
|
14-02-22
|
14-02-22
|
12-05-22
|
08-08-22
|
08-08-22
|
09-11-22
|
14-02-23
|
14-02-23
|
11-05-23
|
08-08-23
|
08-08-23
|
08-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
357.739
|
473.028
|
401.984
|
435.061
|
524.999
|
515.676
|
490.173
|
475.955
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,312
x
|
1,939
x
|
1,635
x
|
1,567
x
|
1,792
x
|
1,762
x
|
1,578
x
|
1,442
x
|
Free Cash Flow
1 |
3.207
|
46.004
|
132.968
|
37.083
|
83.461
|
117.012
|
128.538
|
150.115
|
ROE (netto-inkomsten/eigen vermogen)
|
6,6%
|
8,2%
|
6,9%
|
11,8%
|
10,7%
|
11,3%
|
11,6%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
4,95%
|
5,11%
|
4,04%
|
7,63%
|
7,28%
|
4,43%
|
4,6%
|
4,73%
|
Totale activa
1 |
1.203.965
|
1.407.003
|
1.479.877
|
1.454.149
|
1.547.583
|
2.970.186
|
3.084.663
|
3.252.228
|
Nettoactief per aandeel
2 |
1.044
|
1.006
|
1.073
|
1.210
|
1.398
|
1.491
|
1.585
|
1.682
|
Cashflow per aandeel
2 |
160,0
|
183,0
|
169,0
|
240,0
|
247,0
|
275,0
|
282,0
|
309,0
|
Capex
1 |
96.397
|
118.835
|
86.335
|
116.799
|
119.745
|
137.900
|
120.250
|
120.743
|
Capex/omzet
|
4,97%
|
6,43%
|
4,74%
|
5,87%
|
5,61%
|
6,16%
|
5,25%
|
5,11%
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
2.273
JPY Gemiddelde koersdoel
2.291
JPY Spread / Gemiddelde doel +0,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,02% | 11,69 mld. | | +384,45% | 67,41 mld. | | -0,59% | 55,17 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|