Beurs gesloten -
Japan Exchange
08:00:00 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.440
JPY
|
-0,15%
|
|
+3,46%
|
+25,09%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
164.273
|
181.019
|
171.193
|
147.998
|
216.498
|
235.650
|
-
|
-
|
Bedrijfswaarde
1 |
120.188
|
124.475
|
119.883
|
112.528
|
164.382
|
194.250
|
185.850
|
179.150
|
K/w-verhouding
|
17,1
x
|
15,9
x
|
10,5
x
|
12,9
x
|
41,3
x
|
18,6
x
|
14,6
x
|
12,3
x
|
Dividendrendement
|
3,43%
|
3,12%
|
3,62%
|
4,06%
|
2,78%
|
2,55%
|
2,62%
|
2,83%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,77
x
|
0,67
x
|
0,52
x
|
0,78
x
|
0,8
x
|
0,77
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,53
x
|
0,47
x
|
0,4
x
|
0,59
x
|
0,66
x
|
0,6
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
4,26
x
|
4,22
x
|
3,46
x
|
3,92
x
|
6,2
x
|
6,23
x
|
5,16
x
|
4,52
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
6,16
x
|
24
x
|
-18,1
x
|
9,29
x
|
-243
x
|
15,5
x
|
10,5
x
|
FCF Yield
|
3,9%
|
16,2%
|
4,17%
|
-5,51%
|
10,8%
|
-0,41%
|
6,46%
|
9,53%
|
Price to Book
|
0,86
x
|
0,92
x
|
0,81
x
|
0,65
x
|
0,93
x
|
0,98
x
|
0,94
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
72.240
|
72.292
|
70.421
|
68.359
|
68.404
|
68.404
|
-
|
-
|
Referentieprijs
2 |
2.274
|
2.504
|
2.431
|
2.165
|
3.165
|
3.445
|
3.445
|
3.445
|
Datum van publicatie
|
08-05-20
|
10-05-21
|
09-05-22
|
08-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
240.727
|
235.902
|
256.836
|
284.603
|
276.321
|
296.233
|
307.767
|
316.700
|
EBITDA
1 |
28.195
|
29.501
|
34.679
|
28.686
|
26.530
|
31.200
|
36.050
|
39.600
|
Bedrijfsresultaat (EBIT)
1 |
15.440
|
17.030
|
21.584
|
13.796
|
10.628
|
17.533
|
22.367
|
26.500
|
Operationele Marge
|
6,41%
|
7,22%
|
8,4%
|
4,85%
|
3,85%
|
5,92%
|
7,27%
|
8,37%
|
Resultaat voor belastingen (EBT)
1 |
13.939
|
16.635
|
23.230
|
15.862
|
9.452
|
17.733
|
22.567
|
26.650
|
Nettowinst (verlies)
1 |
9.620
|
11.407
|
16.641
|
11.512
|
5.243
|
12.667
|
16.100
|
19.200
|
Nettomarge
|
4%
|
4,84%
|
6,48%
|
4,04%
|
1,9%
|
4,28%
|
5,23%
|
6,06%
|
WPA
2 |
133,2
|
157,8
|
232,1
|
167,8
|
76,66
|
185,2
|
235,4
|
280,7
|
Free Cash Flow
1 |
4.683
|
20.212
|
4.998
|
-6.202
|
17.693
|
-800
|
12.015
|
17.074
|
FCF-marge
|
1,95%
|
8,57%
|
1,95%
|
-2,18%
|
6,4%
|
-0,27%
|
3,9%
|
5,39%
|
Kasstroomconversie (ebitda)
|
16,61%
|
68,51%
|
14,41%
|
-
|
66,69%
|
-
|
33,33%
|
43,11%
|
Kasstroomconversie (nettowinst)
|
48,68%
|
177,19%
|
30,03%
|
-
|
337,46%
|
-
|
74,63%
|
88,92%
|
Dividend per aandeel
2 |
78,00
|
78,00
|
88,00
|
88,00
|
88,00
|
88,00
|
90,33
|
97,50
|
Datum van publicatie
|
08-05-20
|
10-05-21
|
09-05-22
|
08-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
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
|
---|
Omzet
1 |
111.486
|
125.640
|
65.605
|
65.591
|
131.196
|
69.497
|
74.925
|
144.422
|
72.130
|
68.051
|
140.181
|
65.036
|
66.699
|
131.735
|
71.794
|
72.792
|
144.586
|
62.833
|
63.967
|
117.700
|
65.600
|
65.500
|
90.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.324
|
11.729
|
6.041
|
3.814
|
9.855
|
5.393
|
4.383
|
9.776
|
3.470
|
550
|
4.020
|
1.358
|
1.832
|
3.190
|
3.326
|
4.112
|
7.438
|
3.467
|
4.067
|
8.100
|
4.967
|
5.033
|
10.500
|
Operationele Marge
|
5,67%
|
9,34%
|
9,21%
|
5,81%
|
7,51%
|
7,76%
|
5,85%
|
6,77%
|
4,81%
|
0,81%
|
2,87%
|
2,09%
|
2,75%
|
2,42%
|
4,63%
|
5,65%
|
5,14%
|
5,52%
|
6,36%
|
6,88%
|
7,57%
|
7,68%
|
11,67%
|
Resultaat voor belastingen (EBT)
1 |
6.234
|
12.523
|
6.305
|
-
|
-
|
6.931
|
5.183
|
12.114
|
3.110
|
-
|
-
|
1.968
|
2.360
|
4.328
|
3.099
|
2.025
|
-
|
3.100
|
3.500
|
-
|
4.400
|
4.300
|
-
|
Nettowinst (verlies)
1 |
4.159
|
8.792
|
4.581
|
3.268
|
-
|
5.159
|
3.632
|
8.791
|
2.284
|
437
|
-
|
1.100
|
866
|
1.966
|
2.028
|
1.249
|
-
|
2.200
|
2.400
|
-
|
3.100
|
3.000
|
-
|
Nettomarge
|
3,73%
|
7%
|
6,98%
|
4,98%
|
-
|
7,42%
|
4,85%
|
6,09%
|
3,17%
|
0,64%
|
-
|
1,69%
|
1,3%
|
1,49%
|
2,82%
|
1,72%
|
-
|
3,5%
|
3,75%
|
-
|
4,73%
|
4,58%
|
-
|
WPA
|
57,55
|
121,6
|
63,75
|
-
|
-
|
74,51
|
-
|
127,7
|
33,55
|
-
|
-
|
16,09
|
-
|
28,76
|
29,64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
39,00
|
39,00
|
-
|
-
|
-
|
-
|
-
|
44,00
|
-
|
-
|
-
|
-
|
-
|
44,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-20
|
08-11-21
|
09-02-22
|
09-05-22
|
09-05-22
|
08-08-22
|
10-11-22
|
10-11-22
|
10-02-23
|
08-05-23
|
08-05-23
|
09-08-23
|
08-11-23
|
08-11-23
|
08-02-24
|
08-05-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
44.085
|
56.544
|
51.310
|
35.470
|
52.116
|
41.400
|
49.800
|
56.500
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.683
|
20.212
|
4.998
|
-6.202
|
17.693
|
-800
|
12.015
|
17.074
|
ROE (netto-inkomsten/eigen vermogen)
|
5%
|
5,9%
|
8,2%
|
5,3%
|
2,3%
|
5,33%
|
6,57%
|
7,45%
|
ROA (netto-inkomsten/totale activa)
|
5,09%
|
6%
|
7,79%
|
5,13%
|
3,61%
|
4,45%
|
5,45%
|
5%
|
Totale activa
1 |
189.056
|
190.196
|
213.650
|
224.500
|
145.089
|
284.644
|
295.413
|
384.000
|
Nettoactief per aandeel
2 |
2.654
|
2.723
|
2.996
|
3.311
|
3.395
|
3.515
|
3.661
|
3.845
|
Cashflow per aandeel
2 |
265,0
|
287,0
|
370,0
|
330,0
|
250,0
|
386,0
|
442,0
|
-
|
Capex
1 |
12.443
|
8.997
|
8.522
|
18.796
|
14.820
|
17.000
|
17.567
|
18.250
|
Capex/omzet
|
5,17%
|
3,81%
|
3,32%
|
6,6%
|
5,36%
|
5,74%
|
5,71%
|
5,76%
|
Datum van publicatie
|
08-05-20
|
10-05-21
|
09-05-22
|
08-05-23
|
08-05-24
|
-
|
-
|
-
|
Laatste slotkoers
3.445
JPY Gemiddelde koersdoel
3.833
JPY Spread / Gemiddelde doel +11,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,09% | 1,46 mld. | | -6,23% | 4,16 mld. | | +24,91% | 1,3 mld. | | -17,35% | 1,13 mld. | | -26,00% | 762 mln. | | -26,11% | 724 mln. | | -18,59% | 723 mln. | | -40,80% | 614 mln. | | -20,36% | 593 mln. | | -9,85% | 457 mln. |
kleefstoffen & epoxy
|