Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.769
JPY
|
-0,56%
|
|
+3,88%
|
+6,76%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.947
|
49.905
|
58.665
|
42.853
|
42.933
|
65.966
|
-
|
-
|
Bedrijfswaarde
1 |
66.600
|
66.753
|
68.738
|
49.450
|
46.913
|
73.514
|
92.495
|
94.987
|
K/w-verhouding
|
14,8
x
|
12,4
x
|
17,4
x
|
7,81
x
|
7,59
x
|
12,4
x
|
8,14
x
|
5,41
x
|
Dividendrendement
|
1,86%
|
2,11%
|
1,8%
|
2,4%
|
2,76%
|
1,7%
|
2,26%
|
2,83%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,3
x
|
0,36
x
|
0,26
x
|
0,25
x
|
0,36
x
|
0,24
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,4
x
|
0,42
x
|
0,3
x
|
0,28
x
|
0,41
x
|
0,34
x
|
0,34
x
|
Bedrijfswaarde/EBITDA
|
5,96
x
|
5,4
x
|
5,71
x
|
3,39
x
|
3,26
x
|
5,45
x
|
3,45
x
|
3,38
x
|
Bedrijfswaarde/FCF
|
-26,5
x
|
-6,1
x
|
6,98
x
|
7,04
x
|
16,7
x
|
12,1
x
|
-4,51
x
|
8,07
x
|
FCF Yield
|
-3,77%
|
-16,4%
|
14,3%
|
14,2%
|
5,97%
|
8,24%
|
-22,2%
|
12,4%
|
Price to Book
|
1,5
x
|
1,23
x
|
1,38
x
|
0,98
x
|
0,88
x
|
1,24
x
|
1,11
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
38.427
|
37.664
|
37.703
|
36.720
|
36.979
|
37.290
|
-
|
-
|
Referentieprijs
2 |
1.508
|
1.325
|
1.556
|
1.167
|
1.161
|
1.769
|
1.769
|
1.769
|
Datum van publicatie
|
15-05-19
|
29-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
144.783
|
165.411
|
161.830
|
166.199
|
170.036
|
181.000
|
270.000
|
282.000
|
EBITDA
1 |
11.167
|
12.352
|
12.033
|
14.588
|
14.379
|
13.500
|
26.800
|
28.100
|
Bedrijfsresultaat (EBIT)
1 |
7.050
|
7.733
|
7.360
|
9.855
|
9.495
|
8.000
|
19.000
|
20.000
|
Operationele Marge
|
4,87%
|
4,68%
|
4,55%
|
5,93%
|
5,58%
|
4,42%
|
7,04%
|
7,09%
|
Resultaat voor belastingen (EBT)
1 |
7.165
|
7.683
|
6.895
|
9.687
|
9.584
|
8.400
|
18.500
|
19.500
|
Nettowinst (verlies)
1 |
3.908
|
4.067
|
3.370
|
5.489
|
5.656
|
5.300
|
8.100
|
12.200
|
Nettomarge
|
2,7%
|
2,46%
|
2,08%
|
3,3%
|
3,33%
|
2,93%
|
3%
|
4,33%
|
WPA
2 |
101,7
|
107,2
|
89,55
|
149,5
|
153,0
|
142,1
|
217,2
|
327,2
|
Free Cash Flow
1 |
-2.514
|
-10.949
|
9.847
|
7.025
|
2.802
|
6.056
|
-20.490
|
11.773
|
FCF-marge
|
-1,74%
|
-6,62%
|
6,08%
|
4,23%
|
1,65%
|
3,35%
|
-7,59%
|
4,17%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
81,83%
|
48,16%
|
19,49%
|
44,86%
|
-
|
41,9%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
292,2%
|
127,98%
|
49,54%
|
114,26%
|
-
|
96,5%
|
Dividend per aandeel
2 |
28,00
|
28,00
|
28,00
|
28,00
|
32,00
|
30,00
|
40,00
|
50,00
|
Datum van publicatie
|
15-05-19
|
29-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
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
|
---|
Omzet
1 |
81.249
|
79.090
|
41.464
|
81.814
|
42.731
|
41.654
|
40.550
|
41.909
|
82.459
|
43.642
|
43.935
|
43.403
|
45.137
|
88.540
|
45.988
|
46.472
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.432
|
2.080
|
2.350
|
4.177
|
2.744
|
2.934
|
1.658
|
2.364
|
4.022
|
2.819
|
2.654
|
1.873
|
1.686
|
3.559
|
2.170
|
2.271
|
Operationele Marge
|
4,22%
|
2,63%
|
5,67%
|
5,11%
|
6,42%
|
7,04%
|
4,09%
|
5,64%
|
4,88%
|
6,46%
|
6,04%
|
4,32%
|
3,74%
|
4,02%
|
4,72%
|
4,89%
|
Resultaat voor belastingen (EBT)
|
3.618
|
1.886
|
-
|
4.280
|
2.777
|
-
|
1.755
|
-
|
4.156
|
2.912
|
-
|
1.923
|
-
|
3.612
|
2.912
|
-
|
Nettowinst (verlies)
1 |
1.830
|
630
|
1.422
|
2.455
|
1.700
|
1.334
|
1.001
|
1.365
|
2.366
|
1.792
|
1.498
|
1.010
|
878
|
1.888
|
1.886
|
1.526
|
Nettomarge
|
2,25%
|
0,8%
|
3,43%
|
3%
|
3,98%
|
3,2%
|
2,47%
|
3,26%
|
2,87%
|
4,11%
|
3,41%
|
2,33%
|
1,95%
|
2,13%
|
4,1%
|
3,28%
|
WPA
|
47,90
|
16,75
|
-
|
66,98
|
46,28
|
-
|
27,18
|
-
|
64,11
|
48,46
|
-
|
27,22
|
-
|
50,80
|
50,67
|
-
|
Dividend per aandeel
|
14,00
|
14,00
|
-
|
14,00
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
Datum van publicatie
|
06-11-19
|
29-10-20
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
05-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
11-05-23
|
04-08-23
|
02-11-23
|
02-11-23
|
02-02-24
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.653
|
16.848
|
10.073
|
6.597
|
3.980
|
7.548
|
26.529
|
29.021
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7749
x
|
1,364
x
|
0,8371
x
|
0,4522
x
|
0,2768
x
|
0,5591
x
|
0,9899
x
|
1,033
x
|
Free Cash Flow
1 |
-2.514
|
-10.949
|
9.847
|
7.025
|
2.802
|
6.056
|
-20.490
|
11.773
|
ROE (netto-inkomsten/eigen vermogen)
|
10,5%
|
10,3%
|
8,2%
|
12,9%
|
12,2%
|
10,4%
|
14,4%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
7,94%
|
8,14%
|
7,28%
|
10,3%
|
10,2%
|
8,2%
|
13,5%
|
11,9%
|
Totale activa
1 |
49.216
|
49.953
|
46.306
|
53.442
|
55.420
|
64.634
|
60.000
|
102.521
|
Nettoactief per aandeel
2 |
1.007
|
1.075
|
1.124
|
1.190
|
1.315
|
1.421
|
1.598
|
1.875
|
Cashflow per aandeel
|
146,0
|
151,0
|
132,0
|
192,0
|
198,0
|
-
|
-
|
-
|
Capex
1 |
6.241
|
15.417
|
3.374
|
3.426
|
4.510
|
2.000
|
4.000
|
4.000
|
Capex/omzet
|
4,31%
|
9,32%
|
2,08%
|
2,06%
|
2,65%
|
1,1%
|
1,48%
|
1,42%
|
Datum van publicatie
|
15-05-19
|
29-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.769
JPY Gemiddelde koersdoel
2.700
JPY Spread / Gemiddelde doel +52,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,76% | 419 mln. | | -12,86% | 8,57 mld. | | +32,95% | 1,32 mld. | | +5,93% | 282 mln. | | +10,56% | 224 mln. | | -8,26% | 85,07 mln. | | +20,94% | 59,57 mln. |
Detailhandel - Drugs zonder kruidenierswinkel
|