Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.363
JPY
|
+1,97%
|
|
+1,91%
|
+2,91%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
402.460
|
393.202
|
636.824
|
456.683
|
473.561
|
481.601
|
-
|
-
|
Bedrijfswaarde
1 |
245.070
|
219.748
|
431.890
|
271.198
|
314.941
|
347.193
|
352.477
|
341.846
|
K/w-verhouding
|
19,7
x
|
18,2
x
|
23,1
x
|
19,5
x
|
18,3
x
|
20,2
x
|
17,3
x
|
15,7
x
|
Dividendrendement
|
1,2%
|
1,28%
|
1,01%
|
1,53%
|
1,65%
|
1,78%
|
2,16%
|
2,47%
|
Marktkapitalisatie/omzet
|
1,16
x
|
1,15
x
|
1,85
x
|
1,25
x
|
1,11
x
|
1,12
x
|
1,05
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
0,65
x
|
1,25
x
|
0,74
x
|
0,74
x
|
0,81
x
|
0,77
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
5,73
x
|
4,72
x
|
8,29
x
|
5,69
x
|
5,76
x
|
6,72
x
|
5,96
x
|
5,38
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
8,3
x
|
12,2
x
|
50,2
x
|
-29,4
x
|
-56
x
|
13,9
x
|
12,7
x
|
FCF Yield
|
6,15%
|
12%
|
8,22%
|
1,99%
|
-3,4%
|
-1,79%
|
7,18%
|
7,87%
|
Price to Book
|
1,35
x
|
1,25
x
|
1,86
x
|
1,33
x
|
1,3
x
|
1,31
x
|
1,25
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
154.199
|
154.197
|
154.195
|
149.405
|
146.387
|
143.206
|
-
|
-
|
Referentieprijs
2 |
2.610
|
2.550
|
4.130
|
3.057
|
3.235
|
3.363
|
3.363
|
3.363
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
12-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
348.022
|
340.460
|
344.364
|
366.185
|
425.229
|
430.012
|
458.038
|
473.500
|
EBITDA
1 |
42.755
|
46.556
|
52.103
|
47.658
|
54.696
|
51.650
|
59.098
|
63.572
|
Bedrijfsresultaat (EBIT)
1 |
30.879
|
34.422
|
40.690
|
35.864
|
41.418
|
36.525
|
43.961
|
47.782
|
Operationele Marge
|
8,87%
|
10,11%
|
11,82%
|
9,79%
|
9,74%
|
8,49%
|
9,6%
|
10,09%
|
Resultaat voor belastingen (EBT)
1 |
33.164
|
34.834
|
43.846
|
39.060
|
44.565
|
41.504
|
46.731
|
50.387
|
Nettowinst (verlies)
1 |
20.480
|
21.561
|
27.581
|
23.748
|
26.096
|
24.133
|
27.905
|
30.641
|
Nettomarge
|
5,88%
|
6,33%
|
8,01%
|
6,49%
|
6,14%
|
5,61%
|
6,09%
|
6,47%
|
WPA
2 |
132,8
|
139,8
|
178,9
|
156,8
|
176,9
|
166,6
|
194,4
|
214,6
|
Free Cash Flow
1 |
15.070
|
26.462
|
35.517
|
5.401
|
-10.700
|
-6.200
|
25.300
|
26.900
|
FCF-marge
|
4,33%
|
7,77%
|
10,31%
|
1,47%
|
-2,52%
|
-1,44%
|
5,52%
|
5,68%
|
Kasstroomconversie (ebitda)
|
35,25%
|
56,84%
|
68,17%
|
11,33%
|
-
|
-
|
42,81%
|
42,31%
|
Kasstroomconversie (nettowinst)
|
73,58%
|
122,73%
|
128,77%
|
22,74%
|
-
|
-
|
90,66%
|
87,79%
|
Dividend per aandeel
2 |
31,33
|
32,67
|
41,67
|
46,67
|
53,33
|
60,00
|
72,50
|
83,12
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
12-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
160.361
|
148.945
|
195.419
|
95.214
|
179.721
|
94.042
|
92.422
|
186.464
|
95.006
|
99.341
|
194.347
|
119.746
|
111.136
|
230.882
|
89.853
|
102.841
|
192.694
|
117.468
|
123.028
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.240
|
12.957
|
27.733
|
10.927
|
20.107
|
7.935
|
8.083
|
15.757
|
10.079
|
9.005
|
19.084
|
14.604
|
7.730
|
22.334
|
3.113
|
7.007
|
10.120
|
15.348
|
12.386
|
Operationele Marge
|
8,26%
|
8,7%
|
14,19%
|
11,48%
|
11,19%
|
8,44%
|
8,75%
|
8,45%
|
10,61%
|
9,06%
|
9,82%
|
12,2%
|
6,96%
|
9,67%
|
3,46%
|
6,81%
|
5,25%
|
13,07%
|
10,07%
|
Resultaat voor belastingen (EBT)
1 |
13.849
|
15.365
|
28.481
|
11.757
|
21.687
|
8.722
|
8.651
|
17.373
|
11.437
|
10.776
|
22.213
|
14.274
|
8.078
|
22.352
|
5.895
|
9.015
|
14.910
|
15.521
|
13.553
|
Nettowinst (verlies)
1 |
7.990
|
10.029
|
17.552
|
7.055
|
13.247
|
5.118
|
4.406
|
10.501
|
7.014
|
6.368
|
13.382
|
8.041
|
4.673
|
12.714
|
3.288
|
4.614
|
7.902
|
9.473
|
8.050
|
Nettomarge
|
4,98%
|
6,73%
|
8,98%
|
7,41%
|
7,37%
|
5,44%
|
4,77%
|
5,63%
|
7,38%
|
6,41%
|
6,89%
|
6,72%
|
4,2%
|
5,51%
|
3,66%
|
4,49%
|
4,1%
|
8,06%
|
6,54%
|
WPA
2 |
51,82
|
65,04
|
-
|
46,33
|
86,46
|
34,30
|
31,40
|
70,34
|
46,99
|
43,14
|
90,14
|
54,77
|
32,01
|
-
|
22,49
|
31,89
|
54,38
|
65,72
|
55,10
|
Dividend per aandeel
2 |
16,00
|
18,33
|
-
|
-
|
23,33
|
-
|
23,33
|
-
|
-
|
-
|
25,00
|
-
|
28,33
|
-
|
-
|
30,00
|
30,00
|
-
|
30,00
|
Datum van publicatie
|
07-11-19
|
06-11-20
|
12-05-21
|
05-11-21
|
05-11-21
|
09-02-22
|
10-05-22
|
10-05-22
|
05-08-22
|
04-11-22
|
04-11-22
|
08-02-23
|
10-05-23
|
10-05-23
|
04-08-23
|
07-11-23
|
07-11-23
|
08-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
157.390
|
173.454
|
204.934
|
185.485
|
158.620
|
134.409
|
129.124
|
139.756
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
15.070
|
26.462
|
35.517
|
5.401
|
-10.700
|
-6.200
|
25.300
|
26.900
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
7%
|
8,4%
|
6,9%
|
7,4%
|
6,78%
|
7,58%
|
8,08%
|
ROA (netto-inkomsten/totale activa)
|
7,79%
|
8,1%
|
8,95%
|
7,73%
|
8,41%
|
5,5%
|
6,17%
|
6,5%
|
Totale activa
1 |
262.969
|
266.308
|
308.262
|
307.082
|
310.347
|
438.779
|
452.519
|
471.405
|
Nettoactief per aandeel
2 |
1.940
|
2.047
|
2.220
|
2.297
|
2.488
|
2.568
|
2.688
|
2.816
|
Cashflow per aandeel
2 |
210,0
|
219,0
|
253,0
|
235,0
|
267,0
|
234,0
|
273,0
|
338,0
|
Capex
1 |
14.409
|
11.232
|
13.974
|
23.295
|
27.317
|
50.100
|
28.750
|
25.750
|
Capex/omzet
|
4,14%
|
3,3%
|
4,06%
|
6,36%
|
6,42%
|
11,65%
|
6,28%
|
5,44%
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
12-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.363
JPY Gemiddelde koersdoel
3.654
JPY Spread / Gemiddelde doel +8,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,91% | 3,06 mld. | | +22,79% | 28,64 mld. | | +35,11% | 6,93 mld. | | +81,37% | 6,43 mld. | | +0,22% | 3,3 mld. | | +30,89% | 3,14 mld. | | -0,02% | 3,04 mld. | | +4,27% | 2,96 mld. | | -1,92% | 2,96 mld. | | +24,71% | 2,05 mld. |
Huishoudelijke apparaten
|