Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.494
JPY
|
-2,07%
|
|
+0,23%
|
-36,42%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
112.459
|
181.971
|
246.740
|
222.188
|
213.200
|
116.169
|
-
|
-
|
Bedrijfswaarde
1 |
111.246
|
178.072
|
248.493
|
229.577
|
224.229
|
132.027
|
136.367
|
132.852
|
K/w-verhouding
|
31,4
x
|
43
x
|
41,4
x
|
34,3
x
|
28,9
x
|
19
x
|
14,5
x
|
13,1
x
|
Dividendrendement
|
0,88%
|
0,58%
|
0,54%
|
0,68%
|
0,89%
|
1,61%
|
1,73%
|
1,86%
|
Marktkapitalisatie/omzet
|
1,39
x
|
2,15
x
|
2,86
x
|
2,22
x
|
1,93
x
|
0,99
x
|
0,92
x
|
0,86
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
2,11
x
|
2,88
x
|
2,29
x
|
2,03
x
|
1,13
x
|
1,08
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
14,3
x
|
17,6
x
|
13,3
x
|
11,5
x
|
7,47
x
|
5,85
x
|
5,22
x
|
Bedrijfswaarde/FCF
|
240
x
|
169
x
|
-49,7
x
|
-66,9
x
|
-218
x
|
580
x
|
37,6
x
|
18,9
x
|
FCF Yield
|
0,42%
|
0,59%
|
-2,01%
|
-1,49%
|
-0,46%
|
0,17%
|
2,66%
|
5,28%
|
Price to Book
|
2,65
x
|
3,41
x
|
4,17
x
|
3,42
x
|
2,94
x
|
1,47
x
|
1,37
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
70.397
|
75.428
|
75.571
|
75.651
|
75.953
|
76.177
|
-
|
-
|
Referentieprijs
2 |
1.598
|
2.412
|
3.265
|
2.937
|
2.807
|
1.525
|
1.525
|
1.525
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
13-05-21
|
12-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80.898
|
84.519
|
86.209
|
100.172
|
110.194
|
117.121
|
125.768
|
134.416
|
EBITDA
1 |
10.211
|
12.454
|
14.134
|
17.250
|
19.510
|
17.685
|
23.304
|
25.459
|
Bedrijfsresultaat (EBIT)
1 |
5.571
|
7.033
|
8.106
|
9.957
|
12.062
|
10.720
|
13.202
|
14.469
|
Operationele Marge
|
6,89%
|
8,32%
|
9,4%
|
9,94%
|
10,95%
|
9,15%
|
10,5%
|
10,76%
|
Resultaat voor belastingen (EBT)
1 |
5.727
|
6.265
|
8.353
|
9.900
|
11.518
|
10.170
|
12.977
|
14.272
|
Nettowinst (verlies)
1 |
3.576
|
4.060
|
5.952
|
6.481
|
7.377
|
6.597
|
8.270
|
9.142
|
Nettomarge
|
4,42%
|
4,8%
|
6,9%
|
6,47%
|
6,69%
|
5,63%
|
6,58%
|
6,8%
|
WPA
2 |
50,82
|
56,12
|
78,84
|
85,72
|
97,25
|
80,32
|
105,0
|
116,2
|
Free Cash Flow
1 |
463
|
1.056
|
-5.001
|
-3.430
|
-1.027
|
227,8
|
3.626
|
7.017
|
FCF-marge
|
0,57%
|
1,25%
|
-5,8%
|
-3,42%
|
-0,93%
|
0,19%
|
2,88%
|
5,22%
|
Kasstroomconversie (ebitda)
|
4,53%
|
8,48%
|
-
|
-
|
-
|
1,29%
|
15,56%
|
27,56%
|
Kasstroomconversie (nettowinst)
|
12,95%
|
26,01%
|
-
|
-
|
-
|
3,45%
|
43,85%
|
76,76%
|
Dividend per aandeel
2 |
14,00
|
14,00
|
17,50
|
20,00
|
25,00
|
24,54
|
26,34
|
28,34
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
13-05-21
|
12-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
42.824
|
41.695
|
41.521
|
44.688
|
24.310
|
48.395
|
26.310
|
25.467
|
51.777
|
26.844
|
27.285
|
54.129
|
28.334
|
27.731
|
56.065
|
28.446
|
29.680
|
58.126
|
29.275
|
29.100
|
57.875
|
30.367
|
31.100
|
31.100
|
30.800
|
EBITDA
|
-
|
-
|
-
|
-
|
4.220
|
-
|
4.486
|
5.786
|
-
|
5.252
|
5.229
|
-
|
5.620
|
3.435
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.558
|
2.475
|
4.497
|
3.609
|
2.508
|
5.059
|
2.979
|
1.919
|
4.898
|
3.428
|
3.442
|
6.870
|
3.715
|
1.477
|
5.192
|
2.617
|
2.636
|
5.253
|
2.276
|
2.736
|
5.246
|
3.133
|
3.100
|
3.400
|
2.967
|
Operationele Marge
|
10,64%
|
5,94%
|
10,83%
|
8,08%
|
10,32%
|
10,45%
|
11,32%
|
7,54%
|
9,46%
|
12,77%
|
12,61%
|
12,69%
|
13,11%
|
5,33%
|
9,26%
|
9,2%
|
8,88%
|
9,04%
|
7,77%
|
9,4%
|
9,06%
|
10,32%
|
9,97%
|
10,93%
|
9,63%
|
Resultaat voor belastingen (EBT)
1 |
4.570
|
1.695
|
4.686
|
-
|
2.471
|
5.043
|
3.013
|
-
|
-
|
3.304
|
3.286
|
6.590
|
3.779
|
1.149
|
4.928
|
2.473
|
2.560
|
5.033
|
2.308
|
2.766
|
5.348
|
2.950
|
2.950
|
2.950
|
2.850
|
Nettowinst (verlies)
1 |
2.992
|
1.068
|
3.196
|
2.756
|
1.711
|
3.401
|
1.957
|
1.123
|
3.080
|
2.121
|
2.142
|
4.263
|
2.595
|
519
|
3.114
|
1.577
|
1.744
|
3.321
|
1.255
|
1.650
|
2.679
|
1.927
|
1.893
|
2.000
|
1.780
|
Nettomarge
|
6,99%
|
2,56%
|
7,7%
|
6,17%
|
7,04%
|
7,03%
|
7,44%
|
4,41%
|
5,95%
|
7,9%
|
7,85%
|
7,88%
|
9,16%
|
1,87%
|
5,55%
|
5,54%
|
5,88%
|
5,71%
|
4,29%
|
5,67%
|
4,63%
|
6,34%
|
6,09%
|
6,43%
|
5,78%
|
WPA
|
42,24
|
-
|
42,35
|
-
|
22,62
|
89,98
|
25,90
|
14,83
|
-
|
27,98
|
28,25
|
56,23
|
34,21
|
6,810
|
-
|
20,75
|
-
|
43,69
|
16,47
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
14,00
|
-
|
17,50
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-19
|
28-05-20
|
10-11-20
|
13-05-21
|
12-11-21
|
12-11-21
|
14-02-22
|
12-05-22
|
12-05-22
|
12-08-22
|
14-11-22
|
14-11-22
|
10-02-23
|
15-05-23
|
15-05-23
|
10-08-23
|
13-11-23
|
13-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
1.753
|
7.389
|
11.029
|
15.858
|
20.197
|
16.682
|
Nettokaspositie
1 |
1.213
|
3.899
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,124
x
|
0,4283
x
|
0,5653
x
|
0,8967
x
|
0,8667
x
|
0,6553
x
|
Free Cash Flow
1 |
463
|
1.056
|
-5.001
|
-3.430
|
-1.027
|
228
|
3.626
|
7.017
|
ROE (netto-inkomsten/eigen vermogen)
|
8,7%
|
8,5%
|
10,6%
|
10,4%
|
10,7%
|
8,72%
|
10,1%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
7,53%
|
7,92%
|
7,8%
|
7,8%
|
8,29%
|
5,84%
|
6,73%
|
7,25%
|
Totale activa
1 |
47.515
|
51.280
|
76.295
|
83.054
|
88.957
|
113.020
|
122.874
|
126.049
|
Nettoactief per aandeel
2 |
603,0
|
707,0
|
783,0
|
859,0
|
954,0
|
1.037
|
1.117
|
1.207
|
Cashflow per aandeel
2 |
103,0
|
118,0
|
149,0
|
170,0
|
190,0
|
138,0
|
204,0
|
232,0
|
Capex
1 |
6.560
|
9.991
|
12.726
|
15.838
|
14.549
|
15.778
|
14.091
|
12.304
|
Capex/omzet
|
8,11%
|
11,82%
|
14,76%
|
15,81%
|
13,2%
|
13,47%
|
11,2%
|
9,15%
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
13-05-21
|
12-05-22
|
15-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.525
JPY Gemiddelde koersdoel
2.734
JPY Spread / Gemiddelde doel +79,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -36,42% | 737 mln. | | +8,32% | 38,15 mld. | | -5,23% | 17,82 mld. | | -16,61% | 2,33 mld. | | -15,04% | 1,42 mld. | | +32,16% | 1,26 mld. | | -34,97% | 755 mln. | | -7,58% | 666 mln. | | +25,66% | 501 mln. | | +16,82% | 491 mln. |
Bril, Bril & Contactlenzen
|