Vertraagde tijd
Japan Exchange
03:37:30 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.482
JPY
|
+0,47%
|
|
+2,14%
|
+8,62%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
585.084
|
423.708
|
445.962
|
423.074
|
378.771
|
518.743
|
-
|
-
|
Bedrijfswaarde
1 |
396.176
|
231.679
|
235.023
|
191.232
|
183.740
|
518.743
|
518.743
|
518.743
|
K/w-verhouding
|
17,1
x
|
11,5
x
|
18,6
x
|
14,4
x
|
9,76
x
|
14,6
x
|
14,8
x
|
13,3
x
|
Dividendrendement
|
1,44%
|
2,03%
|
1,98%
|
2,18%
|
2,55%
|
2,43%
|
2,54%
|
2,57%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,13
x
|
0,14
x
|
0,13
x
|
0,11
x
|
0,15
x
|
0,15
x
|
0,14
x
|
Bedrijfswaarde/omzet
|
0,18
x
|
0,13
x
|
0,14
x
|
0,13
x
|
0,11
x
|
0,15
x
|
0,15
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
9,18
x
|
6,25
x
|
8,36
x
|
7,06
x
|
5,95
x
|
8,05
x
|
7,64
x
|
7,07
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
15,4
x
|
24,4
x
|
11,5
x
|
-16,2
x
|
10,1
x
|
13,1
x
|
11,9
x
|
FCF Yield
|
7,58%
|
6,51%
|
4,11%
|
8,72%
|
-6,16%
|
9,91%
|
7,66%
|
8,37%
|
Price to Book
|
1,18
x
|
0,85
x
|
0,85
x
|
0,8
x
|
0,67
x
|
0,86
x
|
0,84
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
222.465
|
209.964
|
209.963
|
209.962
|
209.962
|
210.017
|
-
|
-
|
Referentieprijs
2 |
2.630
|
2.018
|
2.124
|
2.015
|
1.804
|
2.470
|
2.470
|
2.470
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.181.928
|
3.253.079
|
3.211.125
|
3.290.921
|
3.360.008
|
3.526.906
|
3.561.496
|
3.638.820
|
EBITDA
1 |
63.755
|
67.796
|
53.368
|
59.962
|
63.620
|
64.412
|
67.863
|
73.324
|
Bedrijfsresultaat (EBIT)
1 |
49.827
|
53.109
|
38.576
|
45.624
|
48.972
|
48.573
|
51.025
|
57.318
|
Operationele Marge
|
1,57%
|
1,63%
|
1,2%
|
1,39%
|
1,46%
|
1,38%
|
1,43%
|
1,58%
|
Resultaat voor belastingen (EBT)
1 |
63.461
|
75.536
|
49.237
|
57.284
|
70.061
|
68.278
|
67.827
|
73.914
|
Nettowinst (verlies)
1 |
34.359
|
37.968
|
23.926
|
29.423
|
38.806
|
35.698
|
35.677
|
39.344
|
Nettomarge
|
1,08%
|
1,17%
|
0,75%
|
0,89%
|
1,15%
|
1,01%
|
1%
|
1,08%
|
WPA
2 |
154,1
|
175,8
|
114,0
|
140,1
|
184,8
|
169,4
|
166,6
|
185,5
|
Free Cash Flow
1 |
44.355
|
27.596
|
18.307
|
36.873
|
-23.348
|
51.427
|
39.722
|
43.433
|
FCF-marge
|
1,39%
|
0,85%
|
0,57%
|
1,12%
|
-0,69%
|
1,46%
|
1,12%
|
1,19%
|
Kasstroomconversie (ebitda)
|
69,57%
|
40,7%
|
34,3%
|
61,49%
|
-
|
79,84%
|
58,53%
|
59,23%
|
Kasstroomconversie (nettowinst)
|
129,09%
|
72,68%
|
76,52%
|
125,32%
|
-
|
144,06%
|
111,34%
|
110,39%
|
Dividend per aandeel
2 |
38,00
|
41,00
|
42,00
|
44,00
|
46,00
|
60,00
|
62,67
|
63,50
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
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 |
1.654.846
|
1.588.418
|
1.622.707
|
818.367
|
1.643.244
|
864.026
|
783.651
|
838.328
|
847.068
|
1.685.396
|
882.022
|
792.590
|
886.737
|
892.252
|
1.778.989
|
935.926
|
839.885
|
903.600
|
912.200
|
948.100
|
862.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
27.947
|
18.002
|
20.574
|
10.996
|
24.278
|
12.753
|
8.593
|
13.516
|
12.027
|
25.543
|
11.988
|
11.441
|
12.401
|
8.230
|
20.631
|
16.584
|
11.871
|
13.900
|
12.300
|
15.200
|
12.000
|
Operationele Marge
|
1,69%
|
1,13%
|
1,27%
|
1,34%
|
1,48%
|
1,48%
|
1,1%
|
1,61%
|
1,42%
|
1,52%
|
1,36%
|
1,44%
|
1,4%
|
0,92%
|
1,16%
|
1,77%
|
1,41%
|
1,54%
|
1,35%
|
1,6%
|
1,39%
|
Resultaat voor belastingen (EBT)
1 |
32.196
|
24.878
|
24.359
|
16.500
|
33.958
|
18.268
|
5.058
|
17.227
|
16.115
|
33.342
|
23.331
|
-
|
19.963
|
12.877
|
32.840
|
20.885
|
13.305
|
17.800
|
16.300
|
20.000
|
15.200
|
Nettowinst (verlies)
1 |
16.567
|
11.928
|
11.998
|
9.080
|
18.525
|
10.307
|
591
|
8.270
|
9.054
|
17.324
|
12.524
|
8.958
|
11.188
|
5.966
|
17.154
|
11.132
|
8.878
|
9.400
|
8.700
|
10.900
|
7.700
|
Nettomarge
|
1%
|
0,75%
|
0,74%
|
1,11%
|
1,13%
|
1,19%
|
0,08%
|
0,99%
|
1,07%
|
1,03%
|
1,42%
|
1,13%
|
1,26%
|
0,67%
|
0,96%
|
1,19%
|
1,06%
|
1,04%
|
0,95%
|
1,15%
|
0,89%
|
WPA
|
74,63
|
56,81
|
-
|
-
|
88,23
|
49,09
|
-
|
39,39
|
-
|
82,51
|
59,65
|
-
|
52,32
|
-
|
80,48
|
52,71
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
20,00
|
21,00
|
-
|
-
|
21,00
|
-
|
-
|
-
|
-
|
23,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
13-05-21
|
29-10-21
|
29-10-21
|
01-02-22
|
13-05-22
|
29-07-22
|
31-10-22
|
31-10-22
|
01-02-23
|
12-05-23
|
02-08-23
|
02-11-23
|
02-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
188.908
|
192.029
|
210.939
|
231.842
|
195.031
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
44.355
|
27.596
|
18.307
|
36.873
|
-23.348
|
51.427
|
39.722
|
43.433
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
7,6%
|
4,7%
|
5,6%
|
7,1%
|
6,19%
|
5,95%
|
6,25%
|
ROA (netto-inkomsten/totale activa)
|
3,95%
|
4,17%
|
3,19%
|
3,66%
|
3,82%
|
3,8%
|
2,8%
|
3,9%
|
Totale activa
1 |
870.743
|
910.460
|
750.784
|
803.650
|
1.017.001
|
939.412
|
1.274.167
|
1.008.821
|
Nettoactief per aandeel
2 |
2.234
|
2.383
|
2.491
|
2.526
|
2.674
|
2.877
|
2.952
|
3.112
|
Cashflow per aandeel
2 |
214,0
|
242,0
|
183,0
|
207,0
|
253,0
|
242,0
|
236,0
|
-
|
Capex
1 |
19.361
|
29.321
|
16.141
|
18.150
|
17.434
|
20.217
|
18.578
|
18.578
|
Capex/omzet
|
0,61%
|
0,9%
|
0,5%
|
0,55%
|
0,52%
|
0,57%
|
0,52%
|
0,51%
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.470
JPY Gemiddelde koersdoel
2.593
JPY Spread / Gemiddelde doel +4,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,62% | 3,31 mld. | | +16,03% | 70,45 mld. | | +2,22% | 25,03 mld. | | +7,11% | 8,29 mld. | | -2,98% | 8,05 mld. | | -20,55% | 7,97 mld. | | +3,91% | 4,62 mld. | | +17,12% | 4,25 mld. | | -1,24% | 4,04 mld. | | -3,44% | 3,86 mld. |
geneesmiddelen groothandels
|