Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.571
JPY
|
+1,68%
|
|
+3,42%
|
+15,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.378
|
67.649
|
58.086
|
52.531
|
67.961
|
78.620
|
-
|
-
|
Bedrijfswaarde
1 |
76.238
|
72.950
|
63.180
|
67.664
|
76.849
|
91.764
|
90.226
|
88.288
|
K/w-verhouding
|
16,9
x
|
12,8
x
|
11,8
x
|
12,3
x
|
9,1
x
|
8,82
x
|
7,78
x
|
7,11
x
|
Dividendrendement
|
2,53%
|
2,59%
|
3,02%
|
2,86%
|
2,58%
|
2,55%
|
3,02%
|
3,5%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,42
x
|
0,32
x
|
0,24
x
|
0,3
x
|
0,33
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,45
x
|
0,35
x
|
0,31
x
|
0,34
x
|
0,38
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
5,06
x
|
4,62
x
|
4,3
x
|
Bedrijfswaarde/FCF
|
15,4
x
|
12
x
|
27,7
x
|
529
x
|
-
|
16,3
x
|
13,5
x
|
11,4
x
|
FCF Yield
|
6,48%
|
8,35%
|
3,61%
|
0,19%
|
-
|
6,15%
|
7,43%
|
8,78%
|
Price to Book
|
0,9
x
|
0,89
x
|
0,67
x
|
0,61
x
|
0,69
x
|
0,75
x
|
0,7
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
58.399
|
58.419
|
58.437
|
50.029
|
50.045
|
50.045
|
-
|
-
|
Referentieprijs
2 |
1.188
|
1.158
|
994,0
|
1.050
|
1.358
|
1.571
|
1.571
|
1.571
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
167.237
|
161.507
|
181.487
|
215.531
|
228.311
|
241.800
|
248.900
|
255.750
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
18.118
|
19.518
|
20.518
|
Bedrijfsresultaat (EBIT)
1 |
6.225
|
7.212
|
7.414
|
4.125
|
11.398
|
12.300
|
13.900
|
14.950
|
Operationele Marge
|
3,72%
|
4,47%
|
4,09%
|
1,91%
|
4,99%
|
5,09%
|
5,58%
|
5,85%
|
Resultaat voor belastingen (EBT)
1 |
7.181
|
7.755
|
7.784
|
6.284
|
11.111
|
12.850
|
14.450
|
15.500
|
Nettowinst (verlies)
1 |
4.114
|
5.275
|
4.933
|
4.555
|
7.466
|
8.850
|
9.900
|
10.700
|
Nettomarge
|
2,46%
|
3,27%
|
2,72%
|
2,11%
|
3,27%
|
3,66%
|
3,98%
|
4,18%
|
WPA
2 |
70,46
|
90,32
|
84,43
|
85,52
|
149,2
|
178,1
|
201,9
|
221,1
|
Free Cash Flow
1 |
4.942
|
6.090
|
2.280
|
128
|
-
|
5.646
|
6.708
|
7.754
|
FCF-marge
|
2,96%
|
3,77%
|
1,26%
|
0,06%
|
-
|
2,33%
|
2,69%
|
3,03%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
31,16%
|
34,37%
|
37,79%
|
Kasstroomconversie (nettowinst)
|
120,13%
|
115,45%
|
46,22%
|
2,81%
|
-
|
63,8%
|
67,75%
|
72,47%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
30,00
|
30,00
|
35,00
|
40,00
|
47,50
|
55,00
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
2024 S2
|
---|
Omzet
1 |
84.070
|
79.472
|
82.035
|
88.676
|
44.961
|
47.850
|
92.811
|
49.008
|
54.525
|
103.533
|
56.316
|
55.682
|
111.998
|
54.214
|
55.937
|
110.151
|
58.483
|
59.677
|
118.160
|
56.500
|
58.300
|
114.800
|
61.200
|
62.000
|
123.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.174
|
3.181
|
4.031
|
5.045
|
1.211
|
1.158
|
2.369
|
1.495
|
533
|
2.028
|
1.242
|
855
|
2.097
|
2.428
|
2.617
|
5.045
|
3.480
|
2.873
|
6.353
|
2.250
|
2.800
|
5.050
|
3.650
|
3.800
|
7.450
|
Operationele Marge
|
3,78%
|
4%
|
4,91%
|
5,69%
|
2,69%
|
2,42%
|
2,55%
|
3,05%
|
0,98%
|
1,96%
|
2,21%
|
1,54%
|
1,87%
|
4,48%
|
4,68%
|
4,58%
|
5,95%
|
4,81%
|
5,38%
|
3,98%
|
4,8%
|
4,4%
|
5,96%
|
6,13%
|
6,05%
|
Resultaat voor belastingen (EBT)
|
-
|
2.522
|
-
|
5.901
|
1.283
|
-
|
-
|
2.252
|
-
|
3.945
|
1.162
|
-
|
-
|
3.094
|
-
|
6.147
|
4.104
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.497
|
-
|
4.039
|
751
|
-
|
-
|
1.392
|
1.008
|
2.400
|
690
|
-
|
-
|
2.015
|
-
|
3.812
|
2.825
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
1,88%
|
-
|
4,55%
|
1,67%
|
-
|
-
|
2,84%
|
1,85%
|
2,32%
|
1,23%
|
-
|
-
|
3,72%
|
-
|
3,46%
|
4,83%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
25,65
|
-
|
69,14
|
12,84
|
-
|
-
|
23,83
|
19,01
|
42,84
|
14,14
|
-
|
-
|
40,28
|
-
|
76,20
|
56,45
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
15,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
07-08-20
|
12-02-21
|
11-08-21
|
12-11-21
|
14-02-22
|
14-02-22
|
13-05-22
|
10-08-22
|
10-08-22
|
11-11-22
|
14-02-23
|
14-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
10-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.860
|
5.301
|
5.094
|
15.133
|
8.888
|
13.144
|
11.606
|
9.668
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,7255
x
|
0,5946
x
|
0,4712
x
|
Free Cash Flow
1 |
4.942
|
6.090
|
2.280
|
128
|
-
|
5.646
|
6.708
|
7.755
|
ROE (netto-inkomsten/eigen vermogen)
|
5,5%
|
6,9%
|
6,1%
|
5,3%
|
8,1%
|
8,7%
|
9,35%
|
9,6%
|
ROA (netto-inkomsten/totale activa)
|
4,98%
|
5,31%
|
5,45%
|
2,88%
|
7,34%
|
-
|
-
|
-
|
Totale activa
1 |
82.670
|
99.406
|
90.521
|
158.063
|
101.714
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.313
|
1.307
|
1.478
|
1.724
|
1.974
|
2.099
|
2.238
|
2.386
|
Cashflow per aandeel
|
145,0
|
165,0
|
158,0
|
176,0
|
246,0
|
-
|
-
|
-
|
Capex
1 |
4.877
|
4.509
|
5.276
|
6.131
|
6.510
|
8.500
|
7.750
|
7.750
|
Capex/omzet
|
2,92%
|
2,79%
|
2,91%
|
2,84%
|
2,85%
|
3,52%
|
3,11%
|
3,03%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.571
JPY Gemiddelde koersdoel
2.200
JPY Spread / Gemiddelde doel +40,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,68% | 499 mln. | | +9,29% | 4 mld. | | +5,18% | 1,75 mld. | | +3,44% | 979 mln. | | +9,13% | 966 mln. | | -2,47% | 692 mln. | | +66,88% | 752 mln. | | +31,71% | 600 mln. | | -1,29% | 553 mln. | | -25,28% | 405 mln. |
Kleurstoffen
|