Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.210
JPY
|
+2,64%
|
|
+4,02%
|
+39,39%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.219
|
30.377
|
44.051
|
72.823
|
87.753
|
144.748
|
-
|
-
|
Bedrijfswaarde
1 |
19.389
|
18.874
|
32.387
|
52.008
|
66.645
|
144.748
|
144.748
|
144.748
|
K/w-verhouding
|
8,39
x
|
11,6
x
|
12,9
x
|
8,79
x
|
8,47
x
|
14,2
x
|
13,3
x
|
11,8
x
|
Dividendrendement
|
3,52%
|
3,18%
|
2,68%
|
3,44%
|
3,55%
|
2,4%
|
2,32%
|
2,52%
|
Marktkapitalisatie/omzet
|
1,01
x
|
1,04
x
|
1,46
x
|
1,79
x
|
1,8
x
|
2,52
x
|
2,4
x
|
2,2
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,04
x
|
1,46
x
|
1,79
x
|
1,8
x
|
2,52
x
|
2,4
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
8,62
x
|
7,82
x
|
6,83
x
|
Bedrijfswaarde/FCF
|
41,6
x
|
63,7
x
|
9,1
x
|
-
|
30,1
x
|
29,9
x
|
12,2
x
|
10,8
x
|
FCF Yield
|
2,4%
|
1,57%
|
11%
|
-
|
3,32%
|
3,35%
|
8,2%
|
9,25%
|
Price to Book
|
0,74
x
|
0,71
x
|
0,96
x
|
1,38
x
|
1,47
x
|
1,92
x
|
1,72
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
24.447
|
24.147
|
23.633
|
23.644
|
23.401
|
23.309
|
-
|
-
|
Referentieprijs
2 |
1.277
|
1.258
|
1.864
|
3.080
|
3.750
|
6.210
|
6.210
|
6.210
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.963
|
29.213
|
30.200
|
40.670
|
48.702
|
57.333
|
60.267
|
65.833
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
16.800
|
18.500
|
21.200
|
Bedrijfsresultaat (EBIT)
1 |
5.126
|
3.683
|
4.847
|
11.392
|
13.842
|
13.800
|
14.967
|
17.000
|
Operationele Marge
|
16,56%
|
12,61%
|
16,05%
|
28,01%
|
28,42%
|
24,07%
|
24,83%
|
25,82%
|
Resultaat voor belastingen (EBT)
1 |
5.456
|
3.653
|
4.837
|
11.822
|
14.587
|
14.500
|
15.600
|
17.300
|
Nettowinst (verlies)
1 |
3.719
|
2.635
|
3.445
|
8.285
|
10.428
|
10.167
|
10.867
|
12.300
|
Nettomarge
|
12,01%
|
9,02%
|
11,41%
|
20,37%
|
21,41%
|
17,73%
|
18,03%
|
18,68%
|
WPA
2 |
152,1
|
108,6
|
144,7
|
350,5
|
443,0
|
436,2
|
466,2
|
527,7
|
Free Cash Flow
1 |
750
|
477
|
4.840
|
-
|
2.917
|
4.848
|
11.866
|
13.383
|
FCF-marge
|
2,42%
|
1,63%
|
16,03%
|
-
|
5,99%
|
8,46%
|
19,69%
|
20,33%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
28,86%
|
64,14%
|
63,13%
|
Kasstroomconversie (nettowinst)
|
20,17%
|
18,1%
|
140,49%
|
-
|
27,97%
|
47,69%
|
109,2%
|
108,8%
|
Dividend per aandeel
2 |
45,00
|
40,00
|
50,00
|
106,0
|
133,0
|
149,0
|
144,3
|
156,7
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
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 |
14.327
|
14.886
|
13.742
|
10.096
|
19.231
|
10.445
|
10.994
|
21.439
|
10.704
|
11.977
|
22.681
|
12.792
|
13.229
|
26.021
|
12.732
|
15.340
|
28.072
|
14.709
|
14.510
|
28.928
|
13.000
|
15.000
|
15.000
|
17.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.805
|
1.878
|
1.772
|
2.958
|
5.271
|
3.015
|
3.106
|
6.121
|
2.975
|
3.838
|
6.813
|
3.483
|
3.546
|
7.029
|
3.075
|
3.822
|
6.897
|
3.707
|
3.198
|
6.703
|
3.500
|
3.500
|
4.000
|
4.000
|
Operationele Marge
|
12,6%
|
12,62%
|
12,89%
|
29,3%
|
27,41%
|
28,87%
|
28,25%
|
28,55%
|
27,79%
|
32,04%
|
30,04%
|
27,23%
|
26,8%
|
27,01%
|
24,15%
|
24,92%
|
24,57%
|
25,2%
|
22,04%
|
23,17%
|
26,92%
|
23,33%
|
26,67%
|
23,53%
|
Resultaat voor belastingen (EBT)
|
1.825
|
1.828
|
1.849
|
2.987
|
5.368
|
3.143
|
-
|
6.454
|
3.358
|
4.353
|
7.711
|
3.255
|
-
|
-
|
3.596
|
-
|
7.405
|
3.651
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.318
|
1.317
|
1.303
|
2.061
|
3.757
|
2.237
|
2.291
|
4.528
|
2.349
|
3.062
|
5.411
|
2.329
|
2.688
|
5.017
|
2.548
|
2.621
|
5.169
|
2.535
|
4.831
|
4.831
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,2%
|
8,85%
|
9,48%
|
20,41%
|
19,54%
|
21,42%
|
20,84%
|
21,12%
|
21,95%
|
25,57%
|
23,86%
|
18,21%
|
20,32%
|
19,28%
|
20,01%
|
17,09%
|
18,41%
|
17,23%
|
33,3%
|
16,7%
|
-
|
-
|
-
|
-
|
WPA
|
54,05
|
-
|
54,45
|
-
|
159,0
|
94,59
|
-
|
-
|
99,35
|
-
|
228,8
|
98,98
|
-
|
-
|
109,4
|
-
|
221,9
|
108,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
20,00
|
-
|
20,00
|
-
|
45,00
|
-
|
-
|
-
|
-
|
-
|
54,00
|
-
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
20-05-20
|
12-11-20
|
09-11-21
|
09-11-21
|
08-02-22
|
12-05-22
|
12-05-22
|
05-08-22
|
10-11-22
|
10-11-22
|
07-02-23
|
12-05-23
|
12-05-23
|
07-08-23
|
14-11-23
|
14-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
11.830
|
11.503
|
11.664
|
20.815
|
21.108
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
750
|
477
|
4.840
|
-
|
2.917
|
4.848
|
11.866
|
13.383
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
6,2%
|
7,8%
|
16,8%
|
18,6%
|
15,9%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
9,97%
|
7,02%
|
9,42%
|
19,7%
|
20,6%
|
-
|
-
|
-
|
Totale activa
1 |
37.320
|
37.549
|
36.566
|
42.031
|
50.710
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.725
|
1.781
|
1.937
|
2.227
|
2.548
|
3.231
|
3.614
|
4.038
|
Cashflow per aandeel
|
222,0
|
184,0
|
231,0
|
435,0
|
526,0
|
-
|
-
|
-
|
Capex
1 |
4.285
|
3.587
|
3.163
|
1.365
|
3.141
|
15.250
|
3.000
|
4.000
|
Capex/omzet
|
13,84%
|
12,28%
|
10,47%
|
3,36%
|
6,45%
|
26,6%
|
4,98%
|
6,08%
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
6.210
JPY Gemiddelde koersdoel
7.015
JPY Spread / Gemiddelde doel +12,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,39% | 920 mln. | | +5,14% | 103 mld. | | -5,63% | 63,04 mld. | | +39,52% | 39,06 mld. | | +12,91% | 37,58 mld. | | +7,41% | 33,26 mld. | | +6,85% | 19,22 mld. | | +12,86% | 16,83 mld. | | +7,73% | 15,03 mld. | | +16,93% | 14,96 mld. |
Chemische grondstoffen - Andere
|