Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.830
JPY
|
-0,65%
|
|
-5,28%
|
-25,73%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.406
|
63.752
|
71.292
|
70.106
|
122.200
|
158.887
|
-
|
-
|
Bedrijfswaarde
1 |
41.013
|
26.794
|
36.835
|
30.256
|
70.826
|
197.176
|
158.887
|
158.887
|
K/w-verhouding
|
14,6
x
|
9,07
x
|
263
x
|
17,5
x
|
12,3
x
|
15,4
x
|
12
x
|
10,4
x
|
Dividendrendement
|
2,69%
|
3,45%
|
1,54%
|
3,13%
|
2,7%
|
2,2%
|
2,73%
|
3,03%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,48
x
|
0,66
x
|
0,52
x
|
0,74
x
|
1,02
x
|
0,78
x
|
0,7
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,48
x
|
0,66
x
|
0,52
x
|
0,74
x
|
1,02
x
|
0,78
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
-
|
5,82
x
|
-
|
7,56
x
|
6,84
x
|
9,45
x
|
6,91
x
|
6,31
x
|
Bedrijfswaarde/FCF
|
8,77
x
|
4,92
x
|
-158
x
|
10,8
x
|
8,33
x
|
18,8
x
|
10,3
x
|
9,74
x
|
FCF Yield
|
11,4%
|
20,3%
|
-0,63%
|
9,26%
|
12%
|
5,32%
|
9,76%
|
10,3%
|
Price to Book
|
1,67
x
|
1,37
x
|
1,61
x
|
1,48
x
|
2,21
x
|
3,11
x
|
2,2
x
|
1,9
x
|
Aantal aandelen (in duizenden)
|
87.995
|
87.995
|
87.852
|
87.852
|
87.850
|
86.823
|
-
|
-
|
Referentieprijs
2 |
788,8
|
724,5
|
811,5
|
798,0
|
1.391
|
1.830
|
1.830
|
1.830
|
Datum van publicatie
|
09-04-19
|
14-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
130.474
|
132.163
|
108.522
|
134.200
|
164.482
|
192.544
|
204.400
|
226.400
|
EBITDA
1 |
-
|
10.945
|
-
|
9.276
|
17.854
|
20.867
|
23.000
|
25.200
|
Bedrijfsresultaat (EBIT)
1 |
7.933
|
9.067
|
1.383
|
7.520
|
15.822
|
18.605
|
20.500
|
23.500
|
Operationele Marge
|
6,08%
|
6,86%
|
1,27%
|
5,6%
|
9,62%
|
9,66%
|
10,03%
|
10,38%
|
Resultaat voor belastingen (EBT)
1 |
7.701
|
8.604
|
504
|
6.070
|
15.229
|
18.239
|
20.100
|
23.109
|
Nettowinst (verlies)
1 |
4.760
|
7.028
|
270
|
4.001
|
9.955
|
12.845
|
13.200
|
15.275
|
Nettomarge
|
3,65%
|
5,32%
|
0,25%
|
2,98%
|
6,05%
|
6,67%
|
6,46%
|
6,75%
|
WPA
2 |
54,10
|
79,87
|
3,080
|
45,55
|
113,3
|
147,3
|
152,0
|
176,0
|
Free Cash Flow
1 |
7.911
|
12.954
|
-452
|
6.492
|
14.668
|
10.491
|
15.500
|
16.310
|
FCF-marge
|
6,06%
|
9,8%
|
-0,42%
|
4,84%
|
8,92%
|
5,45%
|
7,58%
|
7,2%
|
Kasstroomconversie (ebitda)
|
-
|
118,36%
|
-
|
69,99%
|
82,16%
|
50,28%
|
67,39%
|
64,72%
|
Kasstroomconversie (nettowinst)
|
166,2%
|
184,32%
|
-
|
162,26%
|
147,34%
|
81,67%
|
117,42%
|
106,78%
|
Dividend per aandeel
2 |
21,25
|
25,00
|
12,50
|
25,00
|
37,50
|
50,00
|
50,00
|
55,50
|
Datum van publicatie
|
09-04-19
|
14-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
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 |
66.958
|
45.165
|
63.195
|
35.317
|
39.183
|
39.010
|
78.193
|
42.479
|
43.810
|
46.991
|
47.154
|
94.145
|
48.400
|
49.999
|
52.000
|
51.500
|
103.500
|
54.500
|
56.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.524
|
-1.761
|
2.838
|
2.795
|
4.423
|
3.159
|
7.582
|
4.805
|
3.435
|
5.707
|
4.592
|
10.299
|
5.249
|
3.057
|
5.900
|
4.400
|
10.300
|
6.400
|
4.800
|
Operationele Marge
|
8,25%
|
-3,9%
|
4,49%
|
7,91%
|
11,29%
|
8,1%
|
9,7%
|
11,31%
|
7,84%
|
12,14%
|
9,74%
|
10,94%
|
10,85%
|
6,11%
|
11,35%
|
8,54%
|
9,95%
|
11,74%
|
8,57%
|
Resultaat voor belastingen (EBT)
|
5.336
|
-2.242
|
2.330
|
3.107
|
4.543
|
-
|
7.251
|
4.836
|
-
|
5.761
|
-
|
10.150
|
5.253
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
3.468
|
-1.518
|
1.444
|
2.236
|
3.069
|
-
|
4.808
|
3.185
|
-
|
4.049
|
-
|
7.001
|
3.352
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,18%
|
-3,36%
|
2,28%
|
6,33%
|
7,83%
|
-
|
6,15%
|
7,5%
|
-
|
8,62%
|
-
|
7,44%
|
6,93%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
39,42
|
-17,28
|
16,44
|
25,46
|
34,94
|
-
|
54,74
|
36,26
|
-
|
46,10
|
-
|
79,93
|
38,62
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-10-19
|
13-10-20
|
12-10-21
|
12-01-22
|
12-07-22
|
12-10-22
|
12-10-22
|
11-01-23
|
11-04-23
|
11-07-23
|
11-10-23
|
11-10-23
|
10-01-24
|
09-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
28.393
|
36.958
|
34.457
|
39.850
|
51.374
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.911
|
12.954
|
-452
|
6.492
|
14.668
|
10.491
|
15.500
|
16.310
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
15,9%
|
0,6%
|
8,7%
|
19,4%
|
21,7%
|
19,4%
|
19,6%
|
ROA (netto-inkomsten/totale activa)
|
9,18%
|
10%
|
-
|
7,59%
|
15,6%
|
15,7%
|
15,6%
|
13,4%
|
Totale activa
1 |
51.850
|
70.023
|
-
|
52.732
|
63.916
|
81.626
|
84.615
|
114.419
|
Nettoactief per aandeel
2 |
473,0
|
530,0
|
505,0
|
539,0
|
628,0
|
731,0
|
833,0
|
961,0
|
Cashflow per aandeel
2 |
75,00
|
101,0
|
24,70
|
65,50
|
136,0
|
173,0
|
188,0
|
213,0
|
Capex
1 |
2.467
|
1.148
|
1.902
|
1.478
|
2.480
|
2.969
|
3.800
|
3.400
|
Capex/omzet
|
1,89%
|
0,87%
|
1,75%
|
1,1%
|
1,51%
|
1,54%
|
1,86%
|
1,5%
|
Datum van publicatie
|
09-04-19
|
14-04-20
|
13-04-21
|
12-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Laatste slotkoers
1.830
JPY Gemiddelde koersdoel
2.465
JPY Spread / Gemiddelde doel +34,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,73% | 1,01 mld. | | +7,79% | 142 mld. | | +16,66% | 80,16 mld. | | -19,10% | 43,2 mld. | | -7,74% | 42,86 mld. | | -2,59% | 25,94 mld. | | +10,59% | 13,66 mld. | | -5,23% | 11,37 mld. | | -0,57% | 7,41 mld. | | -3,03% | 7,2 mld. |
Kleding- en accessoirewinkels - Andere
|