Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.300
JPY
|
+1,34%
|
|
+2,77%
|
-8,59%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.115.128
|
1.240.811
|
1.442.521
|
1.512.876
|
1.349.755
|
1.080.346
|
-
|
-
|
Bedrijfswaarde
1 |
1.045.860
|
1.179.553
|
1.378.498
|
1.443.704
|
1.253.600
|
923.169
|
860.040
|
815.964
|
K/w-verhouding
|
21,6
x
|
21
x
|
19,1
x
|
18,9
x
|
12
x
|
8,37
x
|
9,92
x
|
9,27
x
|
Dividendrendement
|
2,07%
|
1,81%
|
1,73%
|
1,83%
|
2,53%
|
3,47%
|
3,52%
|
3,57%
|
Marktkapitalisatie/omzet
|
3,86
x
|
4,24
x
|
4,66
x
|
4,19
x
|
3,02
x
|
2,12
x
|
2,24
x
|
2,16
x
|
Bedrijfswaarde/omzet
|
3,62
x
|
4,03
x
|
4,46
x
|
4
x
|
2,8
x
|
1,82
x
|
1,78
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
12,9
x
|
12,1
x
|
11,9
x
|
7,86
x
|
4,85
x
|
5,39
x
|
4,82
x
|
Bedrijfswaarde/FCF
|
61,5
x
|
17,7
x
|
84,1
x
|
21,3
x
|
8,64
x
|
7,91
x
|
7,87
x
|
7,35
x
|
FCF Yield
|
1,63%
|
5,65%
|
1,19%
|
4,7%
|
11,6%
|
12,7%
|
12,7%
|
13,6%
|
Price to Book
|
2
x
|
2,21
x
|
2,27
x
|
2,28
x
|
1,82
x
|
1,37
x
|
1,26
x
|
1,16
x
|
Aantal aandelen (in duizenden)
|
514.121
|
499.120
|
499.142
|
493.436
|
488.334
|
469.716
|
-
|
-
|
Referentieprijs
2 |
2.169
|
2.486
|
2.890
|
3.066
|
2.764
|
2.300
|
2.300
|
2.300
|
Datum van publicatie
|
09-05-19
|
12-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
288.634
|
292.420
|
309.284
|
361.361
|
447.187
|
508.509
|
482.278
|
500.875
|
EBITDA
1 |
72.631
|
91.705
|
114.150
|
120.916
|
159.414
|
190.265
|
159.464
|
169.145
|
Bedrijfsresultaat (EBIT)
1 |
62.010
|
77.491
|
98.330
|
103.195
|
141.963
|
172.027
|
144.234
|
153.343
|
Operationele Marge
|
21,48%
|
26,5%
|
31,79%
|
28,56%
|
31,75%
|
33,83%
|
29,91%
|
30,62%
|
Resultaat voor belastingen (EBT)
1 |
65.141
|
79.696
|
100.890
|
105.025
|
143.532
|
174.250
|
146.223
|
156.073
|
Nettowinst (verlies)
1 |
51.539
|
59.704
|
75.425
|
80.519
|
112.723
|
131.683
|
110.370
|
117.367
|
Nettomarge
|
17,86%
|
20,42%
|
24,39%
|
22,28%
|
25,21%
|
25,9%
|
22,89%
|
23,43%
|
WPA
2 |
100,2
|
118,5
|
151,1
|
162,2
|
230,8
|
274,7
|
231,8
|
248,1
|
Free Cash Flow
1 |
17.011
|
66.682
|
16.391
|
67.867
|
145.113
|
116.781
|
109.314
|
110.969
|
FCF-marge
|
5,89%
|
22,8%
|
5,3%
|
18,78%
|
32,45%
|
22,97%
|
22,67%
|
22,16%
|
Kasstroomconversie (ebitda)
|
23,42%
|
72,71%
|
14,36%
|
56,13%
|
91,03%
|
61,38%
|
68,55%
|
65,61%
|
Kasstroomconversie (nettowinst)
|
33,01%
|
111,69%
|
21,73%
|
84,29%
|
128,73%
|
88,68%
|
99,04%
|
94,55%
|
Dividend per aandeel
2 |
45,00
|
45,00
|
50,00
|
56,00
|
70,00
|
79,92
|
80,92
|
82,17
|
Datum van publicatie
|
09-05-19
|
12-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
149.008
|
143.412
|
150.474
|
-
|
86.714
|
174.077
|
97.353
|
89.931
|
106.722
|
109.979
|
216.701
|
122.319
|
108.167
|
120.016
|
138.697
|
258.713
|
131.190
|
123.574
|
114.880
|
-
|
234.593
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51.933
|
51.450
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
41.878
|
35.613
|
52.401
|
-
|
28.379
|
58.171
|
23.996
|
21.028
|
38.162
|
42.108
|
80.270
|
42.320
|
19.373
|
41.348
|
55.688
|
97.036
|
47.590
|
31.005
|
36.146
|
-
|
73.306
|
-
|
-
|
Operationele Marge
|
28,1%
|
24,83%
|
34,82%
|
-
|
32,73%
|
33,42%
|
24,65%
|
23,38%
|
35,76%
|
38,29%
|
37,04%
|
34,6%
|
17,91%
|
34,45%
|
40,15%
|
37,51%
|
36,28%
|
25,09%
|
31,46%
|
-
|
31,25%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
43.042
|
36.654
|
53.674
|
-
|
28.427
|
59.231
|
25.118
|
20.676
|
39.041
|
41.978
|
81.019
|
43.360
|
19.153
|
42.378
|
56.918
|
99.296
|
47.996
|
24.254
|
36.531
|
-
|
74.076
|
-
|
-
|
Nettowinst (verlies)
1 |
32.816
|
26.888
|
39.849
|
-
|
22.216
|
46.290
|
18.330
|
15.899
|
29.477
|
32.862
|
62.339
|
33.317
|
17.067
|
31.818
|
42.673
|
74.491
|
36.053
|
25.519
|
27.738
|
-
|
56.247
|
-
|
-
|
Nettomarge
|
22,02%
|
18,75%
|
26,48%
|
-
|
25,62%
|
26,59%
|
18,83%
|
17,68%
|
27,62%
|
29,88%
|
28,77%
|
27,24%
|
15,78%
|
26,51%
|
30,77%
|
28,79%
|
27,48%
|
20,65%
|
24,15%
|
-
|
23,98%
|
-
|
-
|
WPA
2 |
64,58
|
-
|
79,84
|
-
|
44,51
|
92,74
|
36,87
|
32,58
|
60,37
|
67,30
|
127,7
|
68,23
|
34,95
|
65,16
|
88,17
|
153,3
|
75,75
|
51,98
|
59,70
|
-
|
121,2
|
-
|
-
|
Dividend per aandeel
2 |
22,50
|
-
|
22,50
|
27,50
|
-
|
28,00
|
-
|
-
|
-
|
-
|
33,00
|
-
|
-
|
-
|
40,00
|
40,00
|
-
|
40,00
|
-
|
45,00
|
-
|
-
|
45,00
|
Datum van publicatie
|
31-10-19
|
12-05-20
|
29-10-20
|
11-05-21
|
01-11-21
|
01-11-21
|
31-01-22
|
11-05-22
|
01-08-22
|
31-10-22
|
31-10-22
|
31-01-23
|
10-05-23
|
31-07-23
|
01-11-23
|
01-11-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
69.268
|
61.258
|
64.023
|
69.172
|
96.155
|
157.176
|
220.306
|
264.382
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
17.011
|
66.682
|
16.391
|
67.867
|
145.113
|
116.781
|
109.314
|
110.969
|
ROE (netto-inkomsten/eigen vermogen)
|
9,5%
|
10,7%
|
12,6%
|
12,5%
|
16,1%
|
17,1%
|
13,2%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
10,3%
|
12%
|
14,2%
|
14,1%
|
17,7%
|
15,3%
|
11,5%
|
11,7%
|
Totale activa
1 |
500.145
|
497.621
|
530.900
|
569.650
|
636.778
|
858.269
|
956.317
|
1.006.500
|
Nettoactief per aandeel
2 |
1.084
|
1.127
|
1.273
|
1.343
|
1.519
|
1.683
|
1.829
|
1.986
|
Cashflow per aandeel
2 |
121,0
|
147,0
|
183,0
|
198,0
|
267,0
|
259,0
|
274,0
|
302,0
|
Capex
1 |
22.303
|
7.475
|
7.018
|
5.497
|
14.497
|
22.750
|
22.583
|
22.543
|
Capex/omzet
|
7,73%
|
2,56%
|
2,27%
|
1,52%
|
3,24%
|
4,47%
|
4,68%
|
4,5%
|
Datum van publicatie
|
09-05-19
|
12-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.300
JPY Gemiddelde koersdoel
2.656
JPY Spread / Gemiddelde doel +15,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,59% | 6,86 mld. | | +19,62% | 43,34 mld. | | +20,44% | 21,96 mld. | | +10,86% | 14,09 mld. | | +13,07% | 13,64 mld. | | +37,46% | 11,43 mld. | | -0,05% | 6,79 mld. | | -8,87% | 5,73 mld. | | +8,46% | 5,22 mld. | | -4,29% | 4,71 mld. |
Generieke geneesmiddelen
|