Vertraagde tijd
Japan Exchange
02:48:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.070
JPY
|
-0,27%
|
|
+1,12%
|
+9,01%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
754.565
|
535.636
|
550.044
|
507.360
|
461.229
|
617.160
|
-
|
-
|
Bedrijfswaarde
1 |
661.561
|
531.707
|
565.259
|
516.163
|
463.303
|
601.560
|
589.960
|
568.360
|
K/w-verhouding
|
33,9
x
|
23,9
x
|
28,9
x
|
29
x
|
-44,4
x
|
18,6
x
|
17,3
x
|
16,4
x
|
Dividendrendement
|
1,26%
|
1,89%
|
2%
|
2,29%
|
2,58%
|
2,16%
|
2,38%
|
2,5%
|
Marktkapitalisatie/omzet
|
1,33
x
|
0,75
x
|
0,81
x
|
0,75
x
|
0,58
x
|
0,72
x
|
0,72
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
1,17
x
|
0,75
x
|
0,83
x
|
0,76
x
|
0,58
x
|
0,71
x
|
0,69
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
9,54
x
|
10,3
x
|
8,85
x
|
7,78
x
|
7,94
x
|
7,48
x
|
6,9
x
|
Bedrijfswaarde/FCF
|
31,3
x
|
-9,1
x
|
17,1
x
|
19,6
x
|
19,4
x
|
19,2
x
|
18,9
x
|
16,5
x
|
FCF Yield
|
3,2%
|
-11%
|
5,85%
|
5,1%
|
5,16%
|
5,2%
|
5,3%
|
6,04%
|
Price to Book
|
1,87
x
|
1,36
x
|
1,27
x
|
1,13
x
|
1,09
x
|
1,36
x
|
1,3
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
297.073
|
297.245
|
297.321
|
297.397
|
297.375
|
297.426
|
-
|
-
|
Referentieprijs
2 |
2.540
|
1.802
|
1.850
|
1.706
|
1.551
|
2.075
|
2.075
|
2.075
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
13-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
565.343
|
712.180
|
679.495
|
679.736
|
798.681
|
852.280
|
860.360
|
876.160
|
EBITDA
1 |
43.191
|
55.759
|
54.904
|
58.348
|
59.544
|
75.775
|
78.875
|
82.400
|
Bedrijfsresultaat (EBIT)
1 |
26.916
|
28.852
|
27.197
|
29.430
|
32.831
|
50.460
|
53.140
|
55.780
|
Operationele Marge
|
4,76%
|
4,05%
|
4%
|
4,33%
|
4,11%
|
5,92%
|
6,18%
|
6,37%
|
Resultaat voor belastingen (EBT)
1 |
33.113
|
33.296
|
29.762
|
30.773
|
879
|
49.700
|
53.050
|
56.450
|
Nettowinst (verlies)
1 |
22.268
|
22.407
|
19.011
|
17.509
|
-10.381
|
33.240
|
35.520
|
37.460
|
Nettomarge
|
3,94%
|
3,15%
|
2,8%
|
2,58%
|
-1,3%
|
3,9%
|
4,13%
|
4,28%
|
WPA
2 |
74,98
|
75,40
|
63,95
|
58,88
|
-34,91
|
111,8
|
119,6
|
126,3
|
Free Cash Flow
1 |
21.154
|
-58.424
|
33.069
|
26.316
|
23.909
|
31.307
|
31.272
|
34.350
|
FCF-marge
|
3,74%
|
-8,2%
|
4,87%
|
3,87%
|
2,99%
|
3,67%
|
3,63%
|
3,92%
|
Kasstroomconversie (ebitda)
|
48,98%
|
-
|
60,23%
|
45,1%
|
40,15%
|
41,32%
|
39,65%
|
41,69%
|
Kasstroomconversie (nettowinst)
|
95%
|
-
|
173,95%
|
150,3%
|
-
|
94,18%
|
88,04%
|
91,7%
|
Dividend per aandeel
2 |
32,00
|
34,00
|
37,00
|
39,00
|
40,00
|
44,80
|
49,40
|
51,80
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
13-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 |
346.518
|
-
|
335.944
|
343.551
|
166.507
|
325.727
|
179.583
|
174.426
|
189.296
|
199.446
|
388.742
|
211.263
|
198.676
|
-
|
208.191
|
218.690
|
426.881
|
223.800
|
201.440
|
-
|
215.800
|
226.600
|
-
|
232.600
|
214.000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.124
|
14.728
|
12.356
|
14.841
|
8.234
|
15.568
|
10.582
|
3.280
|
8.859
|
7.060
|
15.919
|
9.543
|
7.369
|
16.912
|
11.860
|
13.651
|
25.511
|
16.383
|
8.635
|
-
|
13.500
|
14.200
|
-
|
-
|
8.800
|
-
|
-
|
-
|
Operationele Marge
|
4,08%
|
-
|
3,68%
|
4,32%
|
4,95%
|
4,78%
|
5,89%
|
1,88%
|
4,68%
|
3,54%
|
4,1%
|
4,52%
|
3,71%
|
-
|
5,7%
|
6,24%
|
5,98%
|
7,32%
|
4,29%
|
-
|
6,26%
|
6,27%
|
-
|
-
|
4,11%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
18.267
|
-
|
14.644
|
-
|
-
|
17.680
|
12.721
|
-
|
9.793
|
-
|
-38.766
|
21.918
|
-
|
-
|
13.091
|
-
|
25.377
|
17.125
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
13.519
|
-
|
9.057
|
9.954
|
4.422
|
9.957
|
8.243
|
-691
|
6.306
|
-44.101
|
-37.795
|
14.883
|
12.531
|
-
|
8.742
|
9.704
|
18.446
|
11.071
|
4.283
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,9%
|
-
|
2,7%
|
2,9%
|
2,66%
|
3,06%
|
4,59%
|
-0,4%
|
3,33%
|
-22,11%
|
-9,72%
|
7,04%
|
6,31%
|
-
|
4,2%
|
4,44%
|
4,32%
|
4,95%
|
2,13%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
45,50
|
-
|
30,47
|
-
|
14,87
|
33,49
|
27,72
|
-2,330
|
21,21
|
-148,3
|
-127,1
|
50,06
|
42,14
|
-
|
29,40
|
32,64
|
62,04
|
37,22
|
14,40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
17,00
|
17,00
|
17,00
|
20,00
|
-
|
19,00
|
-
|
-
|
-
|
-
|
19,00
|
-
|
-
|
-
|
-
|
-
|
21,00
|
-
|
-
|
25,00
|
-
|
-
|
23,00
|
-
|
-
|
27,00
|
25,00
|
28,00
|
Datum van publicatie
|
29-10-19
|
14-05-20
|
27-10-20
|
17-05-21
|
28-10-21
|
28-10-21
|
27-01-22
|
13-05-22
|
26-07-22
|
26-10-22
|
26-10-22
|
30-01-23
|
10-05-23
|
10-05-23
|
27-07-23
|
27-10-23
|
27-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
15.215
|
8.803
|
2.074
|
-
|
-
|
-
|
Nettokaspositie
1 |
93.004
|
3.929
|
-
|
-
|
-
|
15.600
|
27.200
|
48.800
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,2771
x
|
0,1509
x
|
0,0348
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
21.154
|
-58.424
|
33.069
|
26.316
|
23.909
|
31.307
|
31.272
|
34.351
|
ROE (netto-inkomsten/eigen vermogen)
|
5,5%
|
5,6%
|
4,6%
|
4%
|
-2,4%
|
7,68%
|
7,83%
|
7,9%
|
ROA (netto-inkomsten/totale activa)
|
5,4%
|
4,99%
|
2,81%
|
4,63%
|
4,6%
|
4,57%
|
5,25%
|
5,4%
|
Totale activa
1 |
412.636
|
449.426
|
676.813
|
378.475
|
-225.666
|
727.883
|
676.571
|
693.704
|
Nettoactief per aandeel
2 |
1.359
|
1.329
|
1.456
|
1.510
|
1.425
|
1.526
|
1.600
|
1.681
|
Cashflow per aandeel
2 |
125,0
|
147,0
|
139,0
|
136,0
|
41,80
|
195,0
|
205,0
|
216,0
|
Capex
1 |
18.719
|
21.843
|
16.437
|
18.207
|
19.887
|
26.200
|
28.000
|
26.667
|
Capex/omzet
|
3,31%
|
3,07%
|
2,42%
|
2,68%
|
2,49%
|
3,07%
|
3,25%
|
3,04%
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
13-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.075
JPY Gemiddelde koersdoel
2.630
JPY Spread / Gemiddelde doel +26,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,01% | 3,88 mld. | | -5,45% | 264 mld. | | -2,41% | 96,77 mld. | | -1,89% | 46,94 mld. | | -0,03% | 40,26 mld. | | +7,45% | 39,78 mld. | | +3,89% | 39,6 mld. | | -19,18% | 29,43 mld. | | -5,77% | 28,95 mld. | | +11,36% | 24,86 mld. |
Voedselverwerking - Andere
|