Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.546
JPY
|
+1,07%
|
|
-2,53%
|
+20,44%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
182.660
|
166.259
|
151.883
|
133.722
|
119.080
|
171.971
|
-
|
-
|
Bedrijfswaarde
1 |
239.997
|
220.114
|
209.416
|
185.959
|
168.611
|
189.371
|
210.027
|
208.401
|
K/w-verhouding
|
17
x
|
13,7
x
|
10,2
x
|
11,1
x
|
13
x
|
8,49
x
|
12,9
x
|
12,3
x
|
Dividendrendement
|
1,48%
|
1,63%
|
1,78%
|
3,03%
|
3,4%
|
3,14%
|
2,95%
|
2,95%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,27
x
|
0,25
x
|
0,24
x
|
0,2
x
|
0,28
x
|
0,27
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,4
x
|
0,36
x
|
0,34
x
|
0,33
x
|
0,29
x
|
0,31
x
|
0,33
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
7,25
x
|
6,44
x
|
5,85
x
|
5,3
x
|
5,55
x
|
5,16
x
|
5,61
x
|
5,38
x
|
Bedrijfswaarde/FCF
|
37,1
x
|
-170
x
|
-411
x
|
20,2
x
|
23,5
x
|
26,4
x
|
39,3
x
|
31,4
x
|
FCF Yield
|
2,69%
|
-0,59%
|
-0,24%
|
4,96%
|
4,26%
|
3,79%
|
2,54%
|
3,19%
|
Price to Book
|
1,1
x
|
0,95
x
|
0,78
x
|
0,65
x
|
0,56
x
|
0,74
x
|
0,73
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
67.803
|
67.695
|
67.534
|
67.536
|
67.544
|
67.546
|
-
|
-
|
Referentieprijs
2 |
2.694
|
2.456
|
2.249
|
1.980
|
1.763
|
2.546
|
2.546
|
2.546
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
603.378
|
613.405
|
615.186
|
558.403
|
584.308
|
611.074
|
628.016
|
642.689
|
EBITDA
1 |
33.100
|
34.155
|
35.786
|
35.116
|
30.354
|
36.702
|
37.442
|
38.759
|
Bedrijfsresultaat (EBIT)
1 |
17.230
|
17.998
|
19.780
|
18.059
|
13.054
|
18.979
|
19.739
|
20.635
|
Operationele Marge
|
2,86%
|
2,93%
|
3,22%
|
3,23%
|
2,23%
|
3,11%
|
3,14%
|
3,21%
|
Resultaat voor belastingen (EBT)
1 |
15.273
|
16.885
|
21.156
|
17.226
|
12.993
|
25.846
|
19.060
|
20.121
|
Nettowinst (verlies)
1 |
10.754
|
12.165
|
14.913
|
12.068
|
9.129
|
20.261
|
13.310
|
13.998
|
Nettomarge
|
1,78%
|
1,98%
|
2,42%
|
2,16%
|
1,56%
|
3,32%
|
2,12%
|
2,18%
|
WPA
2 |
158,6
|
179,7
|
220,6
|
178,7
|
135,2
|
300,0
|
197,1
|
207,2
|
Free Cash Flow
1 |
6.461
|
-1.293
|
-509
|
9.215
|
7.183
|
7.176
|
5.344
|
6.646
|
FCF-marge
|
1,07%
|
-0,21%
|
-0,08%
|
1,65%
|
1,23%
|
1,17%
|
0,85%
|
1,03%
|
Kasstroomconversie (ebitda)
|
19,52%
|
-
|
-
|
26,24%
|
23,66%
|
19,55%
|
14,27%
|
17,15%
|
Kasstroomconversie (nettowinst)
|
60,08%
|
-
|
-
|
76,36%
|
78,68%
|
35,42%
|
40,15%
|
47,47%
|
Dividend per aandeel
2 |
40,00
|
40,00
|
40,00
|
60,00
|
60,00
|
80,00
|
75,00
|
75,00
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
311.625
|
314.035
|
301.151
|
144.084
|
286.904
|
140.747
|
130.752
|
141.344
|
147.720
|
289.064
|
151.238
|
144.006
|
150.185
|
155.484
|
305.669
|
154.809
|
150.056
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.637
|
11.088
|
8.692
|
5.687
|
12.210
|
4.229
|
1.620
|
3.980
|
3.368
|
7.348
|
3.747
|
1.959
|
5.259
|
5.983
|
11.242
|
5.058
|
2.558
|
Operationele Marge
|
3,41%
|
3,53%
|
2,89%
|
3,95%
|
4,26%
|
3%
|
1,24%
|
2,82%
|
2,28%
|
2,54%
|
2,48%
|
1,36%
|
3,5%
|
3,85%
|
3,68%
|
3,27%
|
1,7%
|
Resultaat voor belastingen (EBT)
1 |
10.897
|
10.496
|
-
|
5.462
|
12.342
|
4.089
|
795
|
2.078
|
1.932
|
4.010
|
4.879
|
4.104
|
5.593
|
5.951
|
11.544
|
5.192
|
874
|
Nettowinst (verlies)
1 |
7.703
|
7.193
|
7.720
|
3.775
|
8.575
|
2.926
|
567
|
1.343
|
958
|
2.301
|
3.607
|
3.221
|
3.588
|
4.110
|
7.698
|
3.700
|
9.602
|
Nettomarge
|
2,47%
|
2,29%
|
2,56%
|
2,62%
|
2,99%
|
2,08%
|
0,43%
|
0,95%
|
0,65%
|
0,8%
|
2,38%
|
2,24%
|
2,39%
|
2,64%
|
2,52%
|
2,39%
|
6,4%
|
WPA
2 |
113,8
|
106,3
|
-
|
-
|
127,0
|
43,32
|
8,390
|
19,90
|
14,18
|
34,08
|
53,40
|
47,70
|
53,13
|
-
|
114,0
|
54,78
|
142,1
|
Dividend per aandeel
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
09-11-20
|
13-05-21
|
09-11-21
|
09-11-21
|
09-02-22
|
13-05-22
|
10-08-22
|
10-11-22
|
10-11-22
|
10-02-23
|
15-05-23
|
09-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
57.337
|
53.855
|
57.533
|
52.237
|
49.531
|
17.400
|
38.056
|
36.430
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,732
x
|
1,577
x
|
1,608
x
|
1,488
x
|
1,632
x
|
0,4741
x
|
1,016
x
|
0,9399
x
|
Free Cash Flow
1 |
6.461
|
-1.293
|
-509
|
9.215
|
7.183
|
7.177
|
5.344
|
6.646
|
ROE (netto-inkomsten/eigen vermogen)
|
6,7%
|
7,1%
|
8,1%
|
6%
|
4,4%
|
9,2%
|
5,63%
|
5,73%
|
ROA (netto-inkomsten/totale activa)
|
5,34%
|
5,39%
|
5,63%
|
4,99%
|
3,57%
|
5,2%
|
4,15%
|
4,3%
|
Totale activa
1 |
201.447
|
225.584
|
264.735
|
241.680
|
255.972
|
389.641
|
320.717
|
325.547
|
Nettoactief per aandeel
2 |
2.456
|
2.587
|
2.891
|
3.062
|
3.152
|
3.430
|
3.499
|
3.630
|
Cashflow per aandeel
2 |
393,0
|
418,0
|
456,0
|
430,0
|
390,0
|
552,0
|
452,0
|
463,0
|
Capex
1 |
15.477
|
25.615
|
27.573
|
20.057
|
20.441
|
21.333
|
24.000
|
24.000
|
Capex/omzet
|
2,57%
|
4,18%
|
4,48%
|
3,59%
|
3,5%
|
3,49%
|
3,82%
|
3,73%
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.546
JPY Gemiddelde koersdoel
2.638
JPY Spread / Gemiddelde doel +3,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,44% | 1,09 mld. | | +6,95% | 24,79 mld. | | -21,81% | 8,2 mld. | | -5,30% | 6,81 mld. | | +8,16% | 6,24 mld. | | -3,85% | 5,38 mld. | | -1,76% | 5,22 mld. | | +19,65% | 4,96 mld. | | +0,70% | 4,94 mld. | | +23,61% | 4,61 mld. |
Zuivelproducten
|