Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.100
JPY
|
+0,37%
|
|
-0,61%
|
+106,11%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
47.619
|
55.538
|
53.892
|
79.299
|
162.638
|
207.126
|
-
|
-
|
Bedrijfswaarde
1 |
47.624
|
50.334
|
40.090
|
79.290
|
143.339
|
183.167
|
176.465
|
169.347
|
K/w-verhouding
|
10,3
x
|
14,8
x
|
6,99
x
|
8,01
x
|
11,4
x
|
14
x
|
12,9
x
|
11,8
x
|
Dividendrendement
|
2,67%
|
2,3%
|
2,84%
|
2,25%
|
1,89%
|
1,54%
|
1,67%
|
1,85%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,37
x
|
0,31
x
|
0,37
x
|
0,71
x
|
0,84
x
|
0,8
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,33
x
|
0,23
x
|
0,37
x
|
0,62
x
|
0,74
x
|
0,68
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
5,79
x
|
7,49
x
|
3,15
x
|
5,07
x
|
6,98
x
|
8,34
x
|
7,29
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
9,23
x
|
7,93
x
|
4,06
x
|
-6,38
x
|
7,5
x
|
17,4
x
|
12,5
x
|
11,2
x
|
FCF Yield
|
10,8%
|
12,6%
|
24,6%
|
-15,7%
|
13,3%
|
5,76%
|
8%
|
8,91%
|
Price to Book
|
0,48
x
|
0,54
x
|
0,48
x
|
0,64
x
|
1,15
x
|
1,39
x
|
1,32
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
25.451
|
25.546
|
25.529
|
25.539
|
25.572
|
25.571
|
-
|
-
|
Referentieprijs
2 |
1.871
|
2.174
|
2.111
|
3.105
|
6.360
|
8.100
|
8.100
|
8.100
|
Datum van publicatie
|
08-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
169.742
|
150.419
|
172.744
|
212.044
|
229.711
|
246.288
|
259.802
|
274.467
|
EBITDA
1 |
8.221
|
6.721
|
12.736
|
15.651
|
20.540
|
21.958
|
24.213
|
26.241
|
Bedrijfsresultaat (EBIT)
1 |
6.263
|
3.806
|
9.874
|
12.945
|
17.279
|
18.948
|
21.170
|
23.165
|
Operationele Marge
|
3,69%
|
2,53%
|
5,72%
|
6,1%
|
7,52%
|
7,69%
|
8,15%
|
8,44%
|
Resultaat voor belastingen (EBT)
1 |
5.883
|
5.820
|
10.886
|
13.584
|
19.836
|
20.425
|
22.368
|
24.411
|
Nettowinst (verlies)
1 |
4.625
|
3.748
|
7.717
|
9.910
|
14.311
|
14.793
|
16.044
|
17.521
|
Nettomarge
|
2,72%
|
2,49%
|
4,47%
|
4,67%
|
6,23%
|
6,01%
|
6,18%
|
6,38%
|
WPA
2 |
182,0
|
146,9
|
302,0
|
387,7
|
559,7
|
578,5
|
627,4
|
685,2
|
Free Cash Flow
1 |
5.158
|
6.348
|
9.863
|
-12.433
|
19.123
|
10.552
|
14.112
|
15.092
|
FCF-marge
|
3,04%
|
4,22%
|
5,71%
|
-5,86%
|
8,32%
|
4,28%
|
5,43%
|
5,5%
|
Kasstroomconversie (ebitda)
|
62,74%
|
94,45%
|
77,44%
|
-
|
93,1%
|
48,05%
|
58,28%
|
57,51%
|
Kasstroomconversie (nettowinst)
|
111,52%
|
169,37%
|
127,81%
|
-
|
133,62%
|
71,33%
|
87,96%
|
86,13%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
60,00
|
70,00
|
120,0
|
125,0
|
135,0
|
150,0
|
Datum van publicatie
|
08-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
66.243
|
85.051
|
39.800
|
46.194
|
99.204
|
48.198
|
57.176
|
114.506
|
53.540
|
61.665
|
115.205
|
60.143
|
61.785
|
121.928
|
58.112
|
68.630
|
126.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-903
|
5.571
|
2.496
|
3.796
|
8.140
|
2.014
|
5.344
|
9.294
|
4.444
|
3.541
|
7.985
|
5.436
|
4.304
|
9.739
|
4.984
|
4.432
|
9.400
|
Operationele Marge
|
-1,36%
|
6,55%
|
6,27%
|
8,22%
|
8,21%
|
4,18%
|
9,35%
|
8,12%
|
8,3%
|
5,74%
|
6,93%
|
9,04%
|
6,97%
|
7,99%
|
8,58%
|
6,46%
|
7,45%
|
Resultaat voor belastingen (EBT)
1 |
364
|
6.022
|
2.533
|
4.539
|
8.553
|
2.041
|
6.814
|
11.187
|
4.837
|
-
|
-
|
5.670
|
4.530
|
10.200
|
5.180
|
5.120
|
10.300
|
Nettowinst (verlies)
1 |
125
|
4.284
|
1.814
|
3.505
|
6.429
|
1.393
|
4.670
|
7.782
|
3.540
|
2.989
|
6.529
|
4.000
|
3.200
|
7.200
|
3.900
|
3.900
|
7.800
|
Nettomarge
|
0,19%
|
5,04%
|
4,56%
|
7,59%
|
6,48%
|
2,89%
|
8,17%
|
6,8%
|
6,61%
|
4,85%
|
5,67%
|
6,65%
|
5,18%
|
5,91%
|
6,71%
|
5,68%
|
6,19%
|
WPA
|
4,930
|
167,7
|
70,97
|
137,2
|
251,6
|
54,51
|
182,7
|
304,4
|
138,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-11-20
|
10-11-21
|
08-02-22
|
09-08-22
|
09-11-22
|
08-02-23
|
08-08-23
|
09-11-23
|
08-02-24
|
10-05-24
|
10-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
5.204
|
13.802
|
9
|
19.299
|
23.959
|
30.661
|
37.779
|
Hefboom (schuld/ebitda)
|
0,000608
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.158
|
6.348
|
9.863
|
-12.433
|
19.123
|
10.552
|
14.112
|
15.092
|
ROE (netto-inkomsten/eigen vermogen)
|
4,7%
|
3,7%
|
7,2%
|
8,4%
|
10,8%
|
10,2%
|
10,5%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
3,92%
|
3,87%
|
4,77%
|
7,72%
|
9,56%
|
7,53%
|
8,1%
|
8,5%
|
Totale activa
1 |
118.051
|
96.845
|
161.748
|
128.429
|
149.756
|
196.363
|
198.070
|
206.129
|
Nettoactief per aandeel
2 |
3.883
|
4.063
|
4.382
|
4.840
|
5.532
|
5.826
|
6.135
|
6.482
|
Cashflow per aandeel
2 |
282,0
|
245,0
|
399,0
|
492,0
|
686,0
|
416,0
|
595,0
|
632,0
|
Capex
1 |
3.056
|
2.433
|
2.659
|
5.402
|
2.289
|
5.150
|
3.833
|
4.950
|
Capex/omzet
|
1,8%
|
1,62%
|
1,54%
|
2,55%
|
1%
|
2,09%
|
1,48%
|
1,8%
|
Datum van publicatie
|
08-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
10-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8.070
JPY Gemiddelde koersdoel
9.572
JPY Spread / Gemiddelde doel +18,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +106,11% | 1,29 mld. | | +4,27% | 5,09 mld. | | +2,37% | 4,13 mld. | | +4,19% | 4,05 mld. | | +6,03% | 2,81 mld. | | +5,35% | 2,03 mld. | | -44,58% | 1,25 mld. | | +15,67% | 1,09 mld. | | +46,71% | 1,04 mld. | | -7,49% | 900 mln. |
Sportieve en buitensportartikelen
|