Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.561
JPY
|
-2,68%
|
|
+3,49%
|
+24,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.647.912
|
2.396.050
|
2.261.269
|
2.336.038
|
2.870.266
|
3.657.805
|
-
|
-
|
Bedrijfswaarde
1 |
2.500.398
|
2.220.358
|
1.986.216
|
2.058.563
|
2.495.550
|
3.176.982
|
3.022.855
|
2.882.863
|
K/w-verhouding
|
20,8
x
|
16,2
x
|
18
x
|
17,4
x
|
23,6
x
|
14,3
x
|
15,3
x
|
17,6
x
|
Dividendrendement
|
2,05%
|
2,26%
|
2,4%
|
2,32%
|
2,08%
|
1,79%
|
1,85%
|
1,94%
|
Marktkapitalisatie/omzet
|
1,9
x
|
1,68
x
|
1,51
x
|
1,34
x
|
1,42
x
|
1,69
x
|
1,7
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
1,56
x
|
1,33
x
|
1,18
x
|
1,24
x
|
1,47
x
|
1,4
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
9,91
x
|
7,99
x
|
8,3
x
|
8,43
x
|
10,5
x
|
6,9
x
|
7,08
x
|
7,49
x
|
Bedrijfswaarde/FCF
|
23,7
x
|
20,2
x
|
16,9
x
|
15,8
x
|
34,5
x
|
12,9
x
|
13,3
x
|
14,1
x
|
FCF Yield
|
4,22%
|
4,96%
|
5,91%
|
6,33%
|
2,89%
|
7,73%
|
7,54%
|
7,1%
|
Price to Book
|
1,5
x
|
1,29
x
|
1,12
x
|
1,05
x
|
1,2
x
|
1,42
x
|
1,33
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
542.272
|
542.338
|
542.401
|
542.634
|
542.686
|
542.540
|
-
|
-
|
Referentieprijs
2 |
4.883
|
4.418
|
4.169
|
4.305
|
5.289
|
6.742
|
6.742
|
6.742
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.396.200
|
1.422.826
|
1.498.276
|
1.737.998
|
2.018.568
|
2.168.206
|
2.152.743
|
2.138.695
|
EBITDA
1 |
252.275
|
278.005
|
239.352
|
244.084
|
237.389
|
452.223
|
427.117
|
384.774
|
Bedrijfsresultaat (EBIT)
1 |
176.600
|
198.582
|
154.497
|
150.323
|
139.612
|
342.084
|
313.624
|
273.609
|
Operationele Marge
|
12,65%
|
13,96%
|
10,31%
|
8,65%
|
6,92%
|
15,78%
|
14,57%
|
12,79%
|
Resultaat voor belastingen (EBT)
1 |
173.515
|
189.988
|
163.638
|
172.954
|
142.655
|
336.304
|
320.582
|
277.832
|
Nettowinst (verlies)
1 |
127.200
|
148.137
|
125.463
|
134.019
|
121.616
|
254.478
|
233.233
|
204.651
|
Nettomarge
|
9,11%
|
10,41%
|
8,37%
|
7,71%
|
6,02%
|
11,74%
|
10,83%
|
9,57%
|
WPA
2 |
234,6
|
273,2
|
231,3
|
247,0
|
224,1
|
472,2
|
439,8
|
383,3
|
Free Cash Flow
1 |
105.501
|
110.042
|
117.409
|
130.273
|
72.244
|
345.000
|
228.003
|
204.825
|
FCF-marge
|
7,56%
|
7,73%
|
7,84%
|
7,5%
|
3,58%
|
15,91%
|
10,59%
|
9,58%
|
Kasstroomconversie (ebitda)
|
41,82%
|
39,58%
|
49,05%
|
53,37%
|
30,43%
|
76,29%
|
53,38%
|
53,23%
|
Kasstroomconversie (nettowinst)
|
82,94%
|
74,28%
|
93,58%
|
97,2%
|
59,4%
|
135,57%
|
97,76%
|
100,08%
|
Dividend per aandeel
2 |
100,0
|
100,0
|
100,0
|
100,0
|
110,0
|
120,4
|
124,6
|
130,8
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
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
|
---|
Omzet
1 |
725.069
|
695.443
|
718.815
|
388.602
|
390.859
|
380.308
|
433.999
|
814.307
|
451.812
|
471.879
|
448.344
|
499.193
|
947.537
|
531.543
|
539.488
|
519.517
|
536.229
|
1.000.900
|
570.922
|
564.696
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-35.534
|
118.085
|
134.033
|
-
|
113.043
|
92.055
|
-
|
Bedrijfsresultaat (EBIT)
1 |
80.076
|
118.008
|
111.169
|
46.961
|
7.278
|
20.749
|
46.397
|
67.146
|
58.548
|
35.475
|
76.779
|
53.911
|
130.690
|
71.960
|
-63.038
|
92.021
|
93.681
|
154.600
|
94.575
|
65.732
|
-
|
Operationele Marge
|
11,04%
|
16,97%
|
15,47%
|
12,08%
|
1,86%
|
5,46%
|
10,69%
|
8,25%
|
12,96%
|
7,52%
|
17,13%
|
10,8%
|
13,79%
|
13,54%
|
-11,68%
|
17,71%
|
17,47%
|
15,45%
|
16,57%
|
11,64%
|
-
|
Resultaat voor belastingen (EBT)
1 |
80.094
|
113.876
|
119.207
|
47.101
|
-2.670
|
30.985
|
61.803
|
92.788
|
53.211
|
26.955
|
79.242
|
59.591
|
138.833
|
74.375
|
-70.553
|
100.079
|
93.343
|
151.026
|
89.821
|
78.674
|
-
|
Nettowinst (verlies)
1 |
59.437
|
86.810
|
91.407
|
35.241
|
-1.185
|
23.255
|
46.498
|
69.753
|
41.277
|
22.989
|
61.430
|
41.164
|
102.594
|
59.119
|
-40.097
|
77.377
|
71.012
|
117.100
|
69.997
|
54.738
|
-
|
Nettomarge
|
8,2%
|
12,48%
|
12,72%
|
9,07%
|
-0,3%
|
6,11%
|
10,71%
|
8,57%
|
9,14%
|
4,87%
|
13,7%
|
8,25%
|
10,83%
|
11,12%
|
-7,43%
|
14,89%
|
13,24%
|
11,7%
|
12,26%
|
9,69%
|
-
|
WPA
2 |
-
|
160,1
|
168,5
|
64,97
|
-2,180
|
42,87
|
85,71
|
128,6
|
76,00
|
42,43
|
113,2
|
75,86
|
189,1
|
108,9
|
-73,89
|
142,6
|
124,7
|
211,9
|
137,2
|
97,71
|
-
|
Dividend per aandeel
2 |
-
|
50,00
|
50,00
|
-
|
50,00
|
-
|
50,00
|
50,00
|
-
|
50,00
|
-
|
50,00
|
50,00
|
-
|
60,00
|
-
|
60,00
|
-
|
-
|
60,00
|
-
|
Datum van publicatie
|
14-02-20
|
07-08-20
|
06-08-21
|
12-11-21
|
10-02-22
|
13-05-22
|
29-07-22
|
29-07-22
|
31-10-22
|
14-02-23
|
12-05-23
|
31-07-23
|
31-07-23
|
31-10-23
|
14-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
147.514
|
175.692
|
275.053
|
277.475
|
374.716
|
480.823
|
634.950
|
774.942
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
105.501
|
110.042
|
117.409
|
130.273
|
72.244
|
245.728
|
228.003
|
204.825
|
ROE (netto-inkomsten/eigen vermogen)
|
7,3%
|
8,2%
|
6,5%
|
6,3%
|
5,3%
|
10,5%
|
9,23%
|
7,61%
|
ROA (netto-inkomsten/totale activa)
|
6,86%
|
7,29%
|
6,01%
|
5,84%
|
4,41%
|
7,46%
|
6,83%
|
6,01%
|
Totale activa
1 |
1.853.933
|
2.030.821
|
2.088.798
|
2.295.058
|
2.755.321
|
3.412.062
|
3.412.714
|
3.402.774
|
Nettoactief per aandeel
2 |
3.257
|
3.416
|
3.708
|
4.101
|
4.411
|
4.743
|
5.061
|
5.299
|
Cashflow per aandeel
2 |
374,0
|
420,0
|
388,0
|
420,0
|
404,0
|
717,0
|
609,0
|
588,0
|
Capex
1 |
87.133
|
122.797
|
111.455
|
139.319
|
210.988
|
125.220
|
107.020
|
111.275
|
Capex/omzet
|
6,24%
|
8,63%
|
7,44%
|
8,02%
|
10,45%
|
5,78%
|
4,97%
|
5,2%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
6.742
JPY Gemiddelde koersdoel
6.136
JPY Spread / Gemiddelde doel -8,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,05% | 23,23 mld. | | +19,27% | 43,18 mld. | | +15,11% | 14,6 mld. | | +12,33% | 13,54 mld. | | +38,36% | 11,5 mld. | | -7,63% | 6,79 mld. | | -0,05% | 6,79 mld. | | -8,87% | 5,73 mld. | | +10,21% | 5,31 mld. | | -2,27% | 4,81 mld. |
Generieke geneesmiddelen
|