Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.156
JPY
|
+0,19%
|
|
+0,14%
|
+7,87%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
426.856
|
387.474
|
484.650
|
424.470
|
392.935
|
529.104
|
-
|
-
|
Bedrijfswaarde
1 |
525.757
|
491.568
|
594.569
|
550.503
|
570.004
|
711.987
|
710.254
|
708.571
|
K/w-verhouding
|
21,8
x
|
20,2
x
|
14,9
x
|
8,83
x
|
23,6
x
|
17,9
x
|
15,6
x
|
14,2
x
|
Dividendrendement
|
2,26%
|
2,39%
|
1,98%
|
2,46%
|
2,87%
|
2,18%
|
2,27%
|
2,39%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,32
x
|
0,41
x
|
0,36
x
|
0,31
x
|
0,41
x
|
0,4
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
0,43
x
|
0,4
x
|
0,51
x
|
0,47
x
|
0,45
x
|
0,55
x
|
0,54
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
9,54
x
|
6,75
x
|
7,03
x
|
7,01
x
|
11,5
x
|
9,16
x
|
8,28
x
|
7,79
x
|
Bedrijfswaarde/FCF
|
-31
x
|
27,8
x
|
24,1
x
|
52,2
x
|
-10,9
x
|
34,5
x
|
46
x
|
37,2
x
|
FCF Yield
|
-3,23%
|
3,59%
|
4,15%
|
1,92%
|
-9,18%
|
2,9%
|
2,17%
|
2,69%
|
Price to Book
|
1,02
x
|
0,96
x
|
1,12
x
|
0,89
x
|
0,8
x
|
1,03
x
|
0,99
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
107.116
|
102.915
|
102.139
|
102.282
|
102.460
|
102.619
|
-
|
-
|
Referentieprijs
2 |
3.985
|
3.765
|
4.745
|
4.150
|
3.835
|
5.156
|
5.156
|
5.156
|
Datum van publicatie
|
15-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.234.180
|
1.229.826
|
1.176.101
|
1.174.389
|
1.259.792
|
1.301.786
|
1.318.257
|
1.336.186
|
EBITDA
1 |
55.130
|
72.836
|
84.628
|
78.542
|
49.385
|
77.750
|
85.750
|
90.950
|
Bedrijfsresultaat (EBIT)
1 |
32.265
|
39.500
|
50.519
|
42.078
|
10.952
|
39.500
|
45.460
|
50.020
|
Operationele Marge
|
2,61%
|
3,21%
|
4,3%
|
3,58%
|
0,87%
|
3,03%
|
3,45%
|
3,74%
|
Resultaat voor belastingen (EBT)
1 |
30.267
|
27.039
|
48.874
|
51.366
|
22.162
|
43.120
|
49.950
|
53.783
|
Nettowinst (verlies)
1 |
19.561
|
19.214
|
32.616
|
48.049
|
16.637
|
29.614
|
33.886
|
36.686
|
Nettomarge
|
1,58%
|
1,56%
|
2,77%
|
4,09%
|
1,32%
|
2,27%
|
2,57%
|
2,75%
|
WPA
2 |
183,2
|
186,7
|
318,0
|
469,9
|
162,4
|
288,8
|
331,3
|
361,9
|
Free Cash Flow
1 |
-16.976
|
17.662
|
24.691
|
10.550
|
-52.346
|
20.650
|
15.444
|
19.068
|
FCF-marge
|
-1,38%
|
1,44%
|
2,1%
|
0,9%
|
-4,16%
|
1,59%
|
1,17%
|
1,43%
|
Kasstroomconversie (ebitda)
|
-
|
24,25%
|
29,18%
|
13,43%
|
-
|
26,56%
|
18,01%
|
20,96%
|
Kasstroomconversie (nettowinst)
|
-
|
91,92%
|
75,7%
|
21,96%
|
-
|
69,73%
|
45,58%
|
51,98%
|
Dividend per aandeel
2 |
90,00
|
90,00
|
94,00
|
102,0
|
110,0
|
112,2
|
117,2
|
123,3
|
Datum van publicatie
|
15-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
616.266
|
613.560
|
573.484
|
602.617
|
308.418
|
603.365
|
349.874
|
221.150
|
571.024
|
311.512
|
322.512
|
634.024
|
352.079
|
273.689
|
-
|
322.175
|
329.947
|
652.122
|
345.835
|
307.562
|
647.900
|
330.100
|
332.900
|
-
|
349.200
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
23.477
|
-
|
25.897
|
24.622
|
11.922
|
26.684
|
19.693
|
-4.299
|
-
|
7.105
|
3.493
|
10.598
|
5.426
|
-5.072
|
-
|
12.952
|
10.943
|
23.895
|
13.103
|
2.150
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
3,81%
|
-
|
4,52%
|
4,09%
|
3,87%
|
4,42%
|
5,63%
|
-1,94%
|
-
|
2,28%
|
1,08%
|
1,67%
|
1,54%
|
-1,85%
|
-
|
4,02%
|
3,32%
|
3,66%
|
3,79%
|
0,7%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
14.963
|
-
|
28.730
|
20.144
|
13.300
|
28.039
|
22.198
|
1.129
|
-
|
14.394
|
7.897
|
22.291
|
2.883
|
-3.012
|
-
|
18.785
|
12.820
|
31.605
|
12.076
|
5.500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.331
|
-
|
19.476
|
13.140
|
9.698
|
19.604
|
17.143
|
11.302
|
-
|
10.182
|
5.298
|
15.480
|
3.739
|
-2.582
|
-
|
11.749
|
8.235
|
19.984
|
9.536
|
-1.720
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,68%
|
-
|
3,4%
|
2,18%
|
3,14%
|
3,25%
|
4,9%
|
5,11%
|
-
|
3,27%
|
1,64%
|
2,44%
|
1,06%
|
-0,94%
|
-
|
3,65%
|
2,5%
|
3,06%
|
2,76%
|
-0,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
100,4
|
-
|
189,3
|
-
|
94,86
|
191,8
|
167,6
|
110,5
|
-
|
99,49
|
51,72
|
151,2
|
36,49
|
-25,26
|
-
|
114,6
|
80,28
|
194,9
|
92,92
|
-155,1
|
-
|
87,80
|
93,65
|
-
|
105,4
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
90,00
|
-
|
94,00
|
-
|
-
|
-
|
-
|
102,0
|
-
|
-
|
-
|
-
|
-
|
110,0
|
-
|
-
|
-
|
-
|
112,0
|
115,0
|
-
|
-
|
-
|
-
|
116,0
|
155,0
|
-
|
162,0
|
Datum van publicatie
|
31-10-19
|
11-05-20
|
02-11-20
|
10-05-21
|
01-11-21
|
01-11-21
|
02-02-22
|
10-05-22
|
10-05-22
|
01-08-22
|
31-10-22
|
31-10-22
|
31-01-23
|
10-05-23
|
10-05-23
|
01-08-23
|
31-10-23
|
31-10-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
98.901
|
104.094
|
109.919
|
126.033
|
177.069
|
182.883
|
181.150
|
179.467
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,794
x
|
1,429
x
|
1,299
x
|
1,605
x
|
3,585
x
|
2,352
x
|
2,113
x
|
1,973
x
|
Free Cash Flow
1 |
-16.976
|
17.662
|
24.691
|
10.550
|
-52.346
|
20.650
|
15.444
|
19.068
|
ROE (netto-inkomsten/eigen vermogen)
|
4,8%
|
4,8%
|
7,8%
|
10,5%
|
3,4%
|
5,71%
|
6,47%
|
6,86%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
3,58%
|
6,13%
|
5,92%
|
2,4%
|
4,05%
|
4,5%
|
4,8%
|
Totale activa
1 |
483.568
|
536.594
|
531.966
|
811.301
|
693.035
|
731.217
|
753.016
|
764.286
|
Nettoactief per aandeel
2 |
3.897
|
3.929
|
4.244
|
4.682
|
4.809
|
4.999
|
5.204
|
5.438
|
Cashflow per aandeel
|
397,0
|
511,0
|
650,0
|
827,0
|
538,0
|
-
|
-
|
-
|
Capex
1 |
47.820
|
47.802
|
82.902
|
79.347
|
67.159
|
65.825
|
52.500
|
52.500
|
Capex/omzet
|
3,87%
|
3,89%
|
7,05%
|
6,76%
|
5,33%
|
5,06%
|
3,98%
|
3,93%
|
Datum van publicatie
|
15-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
5.156
JPY Gemiddelde koersdoel
5.600
JPY Spread / Gemiddelde doel +8,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,87% | 3,36 mld. | | -4,93% | 266 mld. | | -2,51% | 94,98 mld. | | +3,19% | 46,39 mld. | | +8,74% | 39,99 mld. | | -0,65% | 39,95 mld. | | -0,15% | 38,02 mld. | | -16,78% | 30,16 mld. | | -6,61% | 28,72 mld. | | +11,32% | 24,54 mld. |
Voedselverwerking - Andere
|