Vertraagde tijd
Japan Exchange
08:00:00 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.131
JPY
|
+0,62%
|
|
-2,42%
|
-24,60%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.827
|
26.220
|
23.223
|
17.372
|
19.242
|
14.841
|
-
|
-
|
Bedrijfswaarde
1 |
35.056
|
41.627
|
36.830
|
28.991
|
29.680
|
14.841
|
14.841
|
14.841
|
K/w-verhouding
|
20,2
x
|
249
x
|
95
x
|
20,2
x
|
13,3
x
|
9,21
x
|
8,5
x
|
8,24
x
|
Dividendrendement
|
0,92%
|
-
|
-
|
0,74%
|
1,36%
|
1,95%
|
2,08%
|
2,21%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,37
x
|
1,23
x
|
0,84
x
|
0,85
x
|
0,6
x
|
0,57
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,37
x
|
1,23
x
|
0,84
x
|
0,85
x
|
0,6
x
|
0,57
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
9,43
x
|
7,61
x
|
6,25
x
|
3,8
x
|
3,55
x
|
5,14
x
|
3,23
x
|
4,42
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
13,7
x
|
6,35
x
|
4,19
x
|
4,57
x
|
3,71
x
|
3,64
x
|
-
|
FCF Yield
|
5,98%
|
7,28%
|
15,7%
|
23,9%
|
21,9%
|
26,9%
|
27,5%
|
-
|
Price to Book
|
2,65
x
|
2,69
x
|
2,29
x
|
1,53
x
|
1,5
x
|
1,04
x
|
0,93
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
12.441
|
12.679
|
12.809
|
12.926
|
13.036
|
13.122
|
-
|
-
|
Referentieprijs
2 |
2.076
|
2.068
|
1.813
|
1.344
|
1.476
|
1.131
|
1.131
|
1.131
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
13-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.864
|
19.089
|
18.933
|
20.564
|
22.746
|
24.715
|
26.100
|
27.800
|
EBITDA
1 |
2.738
|
3.444
|
3.717
|
4.566
|
5.422
|
2.890
|
4.590
|
3.360
|
Bedrijfsresultaat (EBIT)
1 |
1.969
|
239
|
463
|
1.398
|
2.138
|
2.415
|
2.635
|
2.800
|
Operationele Marge
|
9,44%
|
1,25%
|
2,45%
|
6,8%
|
9,4%
|
9,77%
|
10,1%
|
10,07%
|
Resultaat voor belastingen (EBT)
1 |
1.895
|
98
|
286
|
1.250
|
1.990
|
2.275
|
2.465
|
2.600
|
Nettowinst (verlies)
1 |
1.272
|
104
|
243
|
856
|
1.444
|
1.610
|
1.745
|
1.800
|
Nettomarge
|
6,1%
|
0,54%
|
1,28%
|
4,16%
|
6,35%
|
6,51%
|
6,69%
|
6,47%
|
WPA
2 |
102,6
|
8,290
|
19,09
|
66,55
|
111,1
|
122,8
|
133,1
|
137,2
|
Free Cash Flow
1 |
1.544
|
1.909
|
3.656
|
4.147
|
4.210
|
3.999
|
4.078
|
-
|
FCF-marge
|
7,4%
|
10%
|
19,31%
|
20,17%
|
18,51%
|
16,18%
|
15,62%
|
-
|
Kasstroomconversie (ebitda)
|
56,39%
|
55,43%
|
98,36%
|
90,82%
|
77,65%
|
138,37%
|
88,85%
|
-
|
Kasstroomconversie (nettowinst)
|
121,38%
|
1.835,58%
|
1.504,53%
|
484,46%
|
291,55%
|
248,39%
|
233,7%
|
-
|
Dividend per aandeel
2 |
19,00
|
-
|
-
|
10,00
|
20,00
|
22,00
|
23,50
|
25,00
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
13-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
11.111
|
7.978
|
9.300
|
9.633
|
5.126
|
10.178
|
4.814
|
5.572
|
10.386
|
5.568
|
5.487
|
11.055
|
5.395
|
6.296
|
11.691
|
6.311
|
12.338
|
5.936
|
6.457
|
12.393
|
6.520
|
6.380
|
6.250
|
6.850
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.214
|
-975
|
358
|
105
|
372
|
804
|
97
|
497
|
594
|
612
|
465
|
1.077
|
213
|
848
|
1.061
|
873
|
1.290
|
370
|
740
|
1.110
|
830
|
520
|
350
|
900
|
Operationele Marge
|
10,93%
|
-12,22%
|
3,85%
|
1,09%
|
7,26%
|
7,9%
|
2,01%
|
8,92%
|
5,72%
|
10,99%
|
8,47%
|
9,74%
|
3,95%
|
13,47%
|
9,08%
|
13,83%
|
10,46%
|
6,23%
|
11,46%
|
8,96%
|
12,73%
|
8,15%
|
5,6%
|
13,14%
|
Resultaat voor belastingen (EBT)
1 |
1.145
|
-1.047
|
266
|
20
|
335
|
727
|
61
|
462
|
523
|
579
|
431
|
1.010
|
165
|
815
|
980
|
839
|
1.219
|
332
|
709
|
1.041
|
800
|
480
|
300
|
820
|
Nettowinst (verlies)
1 |
761
|
-657
|
228
|
15
|
231
|
493
|
26
|
337
|
363
|
394
|
288
|
682
|
130
|
632
|
762
|
587
|
844
|
234
|
522
|
756
|
560
|
340
|
220
|
580
|
Nettomarge
|
6,85%
|
-8,24%
|
2,45%
|
0,16%
|
4,51%
|
4,84%
|
0,54%
|
6,05%
|
3,5%
|
7,08%
|
5,25%
|
6,17%
|
2,41%
|
10,04%
|
6,52%
|
9,3%
|
6,84%
|
3,94%
|
8,08%
|
6,1%
|
8,59%
|
5,33%
|
3,52%
|
8,47%
|
WPA
|
60,79
|
-
|
17,95
|
-
|
-
|
38,39
|
2,030
|
-
|
-
|
30,48
|
-
|
52,63
|
9,930
|
-
|
-
|
44,95
|
64,57
|
17,82
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
13-08-20
|
12-02-21
|
13-08-21
|
14-02-22
|
14-02-22
|
13-05-22
|
15-08-22
|
15-08-22
|
14-11-22
|
13-02-23
|
13-02-23
|
15-05-23
|
14-08-23
|
14-08-23
|
13-11-23
|
13-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
9.229
|
15.407
|
13.607
|
11.619
|
10.438
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,371
x
|
4,474
x
|
3,661
x
|
2,545
x
|
1,925
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.544
|
1.909
|
3.656
|
4.147
|
4.210
|
3.999
|
4.078
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
1,1%
|
2,4%
|
8%
|
11,9%
|
11,8%
|
11,5%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
7,92%
|
0,34%
|
0,9%
|
4,14%
|
6,54%
|
7,6%
|
6,55%
|
8%
|
Totale activa
1 |
16.055
|
30.247
|
26.915
|
20.671
|
22.075
|
21.184
|
26.641
|
22.500
|
Nettoactief per aandeel
2 |
785,0
|
768,0
|
792,0
|
880,0
|
987,0
|
1.083
|
1.217
|
1.305
|
Cashflow per aandeel
|
165,0
|
263,0
|
274,0
|
313,0
|
364,0
|
-
|
-
|
-
|
Capex
1 |
826
|
683
|
377
|
447
|
390
|
400
|
700
|
750
|
Capex/omzet
|
3,96%
|
3,58%
|
1,99%
|
2,17%
|
1,71%
|
1,62%
|
2,68%
|
2,7%
|
Datum van publicatie
|
13-08-19
|
13-08-20
|
13-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.131
JPY Gemiddelde koersdoel
1.600
JPY Spread / Gemiddelde doel +41,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -24,60% | 91,25 mln. | | +42,06% | 486 mln. | | -26,34% | 472 mln. | | -23,64% | 408 mln. | | -12,07% | 239 mln. | | -30,46% | 184 mln. | | -1,83% | 80,55 mln. | | +34,84% | 70,81 mln. | | -18,85% | 64,76 mln. | | -1,92% | 60,62 mln. |
Diensten voor persoonlijke verzorging
|