KUSURI NO AOKI HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.910 JPY | +1,66% |
|
+6,07% | -9,26% |
| 08/04 | Winst Kusuri No Aoki met 31% gedaald in fiscaal 1e kwartaal Q3 | MT |
| 28/02 | Japanse detailhandelaar Aeon gaat fuseren met drogisterijketens Tsuruha en Welcia | RE |
Totale waarde
| Fiscaal tijdperk: Mei | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 234.855 | 257.611 | 247.213 | 174.373 | 233.968 | 275.274 | - | - |
| Bedrijfswaarde 1 | 256.012 | 277.902 | 284.494 | 224.121 | 278.266 | 318.066 | 313.784 | 307.031 |
| K/w-verhouding | 22,1 x | 20,7 x | 20,5 x | 17,7 x | 19 x | 23,8 x | 15,6 x | 14,4 x |
| Dividendrendement | 0,24% | 0,24% | 0,29% | 0,47% | 0,39% | 0,38% | 0,54% | 0,6% |
| Marktkapitalisatie/omzet | 0,94 x | 0,86 x | 0,81 x | 0,53 x | 0,62 x | 0,63 x | 0,58 x | 0,53 x |
| Bedrijfswaarde/omzet | 1,02 x | 0,93 x | 0,93 x | 0,68 x | 0,73 x | 0,73 x | 0,66 x | 0,6 x |
| Bedrijfswaarde/EBITDA | 13 x | 12,3 x | 11,9 x | 9,81 x | 10,4 x | 10,8 x | 8,19 x | 7,44 x |
| Bedrijfswaarde/FCF | -49,3 x | 81,4 x | -28,8 x | -29,9 x | 31 x | -110 x | 107 x | 52,1 x |
| FCF Yield | -2,03% | 1,23% | -3,47% | -3,34% | 3,23% | -0,91% | 0,94% | 1,92% |
| Price to Book | 4,32 x | 3,9 x | 3,19 x | 2,01 x | 2,38 x | 2,51 x | 2,26 x | 1,98 x |
| Aantal aandelen (in duizenden) | 94.572 | 94.594 | 94.597 | 94.597 | 94.596 | 94.596 | - | - |
| Referentieprijs 2 | 2.483 | 2.723 | 2.613 | 1.843 | 2.473 | 2.910 | 2.910 | 2.910 |
| Datum van publicatie | 04-07-19 | 02-07-20 | 01-07-21 | 04-07-22 | 30-06-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Mei | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 250.885 | 300.173 | 305.880 | 328.335 | 378.874 | 436.120 | 474.420 | 515.360 |
| EBITDA 1 | 19.689 | 22.634 | 23.914 | 22.856 | 26.760 | 29.486 | 38.300 | 41.288 |
| Bedrijfsresultaat (EBIT) 1 | 14.147 | 16.359 | 16.619 | 14.070 | 15.296 | 17.700 | 25.680 | 27.820 |
| Operationele Marge | 5,64% | 5,45% | 5,43% | 4,29% | 4,04% | 4,06% | 5,41% | 5,4% |
| Resultaat voor belastingen (EBT) 1 | 14.476 | 17.190 | 16.825 | 14.579 | 16.760 | 17.900 | 26.500 | 28.933 |
| Nettowinst (verlies) 1 | 10.648 | 12.416 | 12.062 | 9.839 | 12.326 | 11.980 | 18.360 | 19.900 |
| Nettomarge | 4,24% | 4,14% | 3,94% | 3% | 3,25% | 2,75% | 3,87% | 3,86% |
| WPA 2 | 112,6 | 131,3 | 127,5 | 104,0 | 130,3 | 122,5 | 186,3 | 201,8 |
| Free Cash Flow 1 | -5.193 | 3.413 | -9.877 | -7.485 | 8.989 | -2.900 | 2.934 | 5.896 |
| FCF-marge | -2,07% | 1,14% | -3,23% | -2,28% | 2,37% | -0,66% | 0,62% | 1,14% |
| Kasstroomconversie (ebitda) | - | 15,08% | - | - | 33,59% | - | 7,66% | 14,28% |
| Kasstroomconversie (nettowinst) | - | 27,49% | - | - | 72,93% | - | 15,98% | 29,63% |
| Dividend per aandeel 2 | 6,000 | 6,667 | 7,667 | 8,667 | 9,667 | 10,92 | 15,63 | 17,35 |
| Datum van publicatie | 04-07-19 | 02-07-20 | 01-07-21 | 04-07-22 | 30-06-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Mayo | 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 | 146.435 | 150.716 | 80.562 | 161.192 | 84.663 | 82.480 | 91.766 | 92.515 | 184.281 | 97.946 | 96.647 | 107.439 | 108.183 | 215.622 | 111.088 | 108.812 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.629 | 8.481 | 3.494 | 6.805 | 4.204 | 3.061 | 4.476 | 3.802 | 8.278 | 4.462 | 3.485 | 6.660 | 160 | 6.820 | 6.659 | 4.100 | - | - | - | - |
| Operationele Marge | 4,53% | 5,63% | 4,34% | 4,22% | 4,97% | 3,71% | 4,88% | 4,11% | 4,49% | 4,56% | 3,61% | 6,2% | 0,15% | 3,16% | 5,99% | 3,77% | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 6.812 | 8.743 | - | 6.995 | 4.682 | 2.902 | 5.952 | 5.041 | 10.993 | 5.534 | 1.162 | 6.810 | 211 | 7.021 | 6.900 | 3.317 | - | - | - | - |
| Nettowinst (verlies) 1 | 4.889 | 6.435 | 2.347 | 4.694 | 3.027 | 2.118 | 4.144 | 3.780 | 7.924 | 4.032 | 1.016 | 4.789 | -1.367 | 3.422 | 4.844 | 2.006 | - | - | - | - |
| Nettomarge | 3,34% | 4,27% | 2,91% | 2,91% | 3,58% | 2,57% | 4,52% | 4,09% | 4,3% | 4,12% | 1,05% | 4,46% | -1,26% | 1,59% | 4,36% | 1,84% | - | - | - | - |
| WPA 2 | 51,69 | 68,03 | 24,81 | 49,63 | 31,99 | 22,39 | 43,81 | 39,96 | 83,77 | 42,62 | 10,74 | 50,63 | -14,45 | 36,18 | 51,21 | 35,23 | - | - | - | - |
| Dividend per aandeel 2 | 3,333 | 3,750 | 4,333 | 4,333 | - | 4,333 | - | 4,833 | 4,833 | - | 4,833 | - | 5,333 | 5,333 | - | 5,500 | - | 6,333 | - | 6,333 |
| Datum van publicatie | 12-12-19 | 21-12-20 | 04-01-22 | 04-01-22 | 30-03-22 | 04-07-22 | 03-10-22 | 28-12-22 | 28-12-22 | 04-04-23 | 30-06-23 | 03-10-23 | 28-12-23 | 28-12-23 | 04-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Mayo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 21.157 | 20.291 | 37.281 | 49.748 | 44.298 | 42.791 | 38.510 | 31.756 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,075 x | 0,8965 x | 1,559 x | 2,177 x | 1,655 x | 1,451 x | 1,005 x | 0,7692 x |
| Free Cash Flow 1 | -5.193 | 3.413 | -9.877 | -7.485 | 8.989 | -2.900 | 2.934 | 5.896 |
| ROE (netto-inkomsten/eigen vermogen) | 21,6% | 20,6% | 16,8% | 12% | 13,3% | 11,1% | 15,5% | 14,6% |
| ROA (netto-inkomsten/totale activa) | 11,5% | 11% | 9,48% | 7,34% | 7,88% | 5,48% | 7,23% | 7,22% |
| Totale activa 1 | 92.471 | 113.091 | 127.294 | 134.049 | 156.440 | 218.553 | 253.907 | 275.766 |
| Nettoactief per aandeel 2 | 575,0 | 699,0 | 820,0 | 918,0 | 1.041 | 1.159 | 1.287 | 1.472 |
| Cashflow per aandeel | 171,0 | 198,0 | 205,0 | 197,0 | 251,0 | - | - | - |
| Capex 1 | 16.335 | 15.415 | 22.041 | 29.288 | 30.395 | 24.550 | 27.240 | 27.280 |
| Capex/omzet | 6,51% | 5,14% | 7,21% | 8,92% | 8,02% | 5,63% | 5,74% | 5,29% |
| Datum van publicatie | 04-07-19 | 02-07-20 | 01-07-21 | 04-07-22 | 30-06-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
4
Laatste slotkoers
2.910
JPY
Gemiddelde koersdoel
3.625
JPY
Spread / Gemiddelde doel
+24,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -9,26% | 1,75 mld. | |
| -11,64% | 3,62 mld. | |
| -0,09% | 3,36 mld. | |
| -23,44% | 3,06 mld. | |
| +7,46% | 2,59 mld. | |
| +9,30% | 1,35 mld. | |
| -20,60% | 957 mln. | |
| -38,42% | 704 mln. | |
| -0,53% | 450 mln. | |
| -1,85% | 370 mln. |
- Beurs
- Aandelen
- Koers 3549
- Financiën Kusuri No Aoki Holdings Co., Ltd.
