Vertraagde tijd
Japan Exchange
07:14:50 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.619
JPY
|
-0,28%
|
|
+3,22%
|
+15,23%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
658.032
|
742.066
|
608.810
|
490.898
|
424.342
|
583.094
|
-
|
-
|
Bedrijfswaarde
1 |
587.236
|
662.964
|
545.395
|
406.591
|
366.439
|
464.338
|
560.823
|
516.668
|
K/w-verhouding
|
21
x
|
31,4
x
|
89,1
x
|
18
x
|
-29,3
x
|
21,2
x
|
17,6
x
|
16,5
x
|
Dividendrendement
|
1,58%
|
1,45%
|
1,84%
|
2,61%
|
2,83%
|
2,15%
|
2,09%
|
2,29%
|
Marktkapitalisatie/omzet
|
2,81
x
|
3,07
x
|
2,44
x
|
1,84
x
|
1,52
x
|
1,85
x
|
1,99
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
2,51
x
|
2,74
x
|
2,19
x
|
1,53
x
|
1,31
x
|
1,54
x
|
1,91
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
13,2
x
|
18,4
x
|
7,68
x
|
25,9
x
|
8,19
x
|
8,86
x
|
7,97
x
|
Bedrijfswaarde/FCF
|
19,6
x
|
19,1
x
|
-37,5
x
|
37,4
x
|
35,3
x
|
6,98
x
|
13,3
x
|
11,8
x
|
FCF Yield
|
5,1%
|
5,24%
|
-2,67%
|
2,67%
|
2,83%
|
14,3%
|
7,52%
|
8,5%
|
Price to Book
|
2,26
x
|
2,45
x
|
1,98
x
|
1,45
x
|
1,44
x
|
1,82
x
|
1,82
x
|
1,71
x
|
Aantal aandelen (in duizenden)
|
399.049
|
399.390
|
399.744
|
400.080
|
375.524
|
359.158
|
-
|
-
|
Referentieprijs
2 |
1.649
|
1.858
|
1.523
|
1.227
|
1.130
|
1.624
|
1.624
|
1.624
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
11-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
234.026
|
241.555
|
249.605
|
266.257
|
279.037
|
301.965
|
293.094
|
289.661
|
EBITDA
1 |
56.067
|
50.108
|
29.685
|
52.941
|
14.159
|
56.719
|
63.304
|
64.836
|
Bedrijfsresultaat (EBIT)
1 |
45.098
|
33.535
|
12.917
|
35.886
|
-3.090
|
38.541
|
45.741
|
47.199
|
Operationele Marge
|
19,27%
|
13,88%
|
5,17%
|
13,48%
|
-1,11%
|
12,76%
|
15,61%
|
16,29%
|
Resultaat voor belastingen (EBT)
1 |
43.117
|
32.091
|
12.418
|
35.616
|
-5.799
|
29.874
|
45.047
|
47.880
|
Nettowinst (verlies)
1 |
31.954
|
23.618
|
6.830
|
27.218
|
-14.948
|
26.642
|
33.404
|
35.510
|
Nettomarge
|
13,65%
|
9,78%
|
2,74%
|
10,22%
|
-5,36%
|
8,82%
|
11,4%
|
12,26%
|
WPA
2 |
78,67
|
59,16
|
17,09
|
68,07
|
-38,60
|
72,59
|
92,37
|
98,47
|
Free Cash Flow
1 |
29.959
|
34.772
|
-14.547
|
10.874
|
10.370
|
66.504
|
42.150
|
43.904
|
FCF-marge
|
12,8%
|
14,4%
|
-5,83%
|
4,08%
|
3,72%
|
22,02%
|
14,38%
|
15,16%
|
Kasstroomconversie (ebitda)
|
53,43%
|
69,39%
|
-
|
20,54%
|
73,24%
|
117,25%
|
66,58%
|
67,72%
|
Kasstroomconversie (nettowinst)
|
93,76%
|
147,23%
|
-
|
39,95%
|
-
|
249,62%
|
126,18%
|
123,64%
|
Dividend per aandeel
2 |
26,00
|
27,00
|
28,00
|
32,00
|
32,00
|
33,00
|
33,88
|
37,25
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
11-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
118.775
|
118.905
|
-
|
63.773
|
128.759
|
67.042
|
70.456
|
-
|
65.533
|
63.382
|
128.915
|
70.871
|
79.251
|
72.389
|
73.417
|
145.806
|
77.027
|
79.132
|
-
|
69.922
|
70.583
|
146.000
|
75.600
|
80.634
|
-
|
140.500
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.743
|
-
|
-
|
15.116
|
13.003
|
-
|
16.021
|
19.059
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19.000
|
18.686
|
-
|
9.268
|
18.805
|
7.575
|
9.506
|
-
|
8.333
|
-27.354
|
-19.021
|
8.874
|
7.057
|
12.750
|
12.349
|
25.099
|
11.058
|
2.384
|
-
|
10.550
|
8.800
|
25.800
|
12.500
|
12.300
|
-
|
25.400
|
-
|
Operationele Marge
|
16%
|
15,72%
|
-
|
14,53%
|
14,6%
|
11,3%
|
13,49%
|
-
|
12,72%
|
-43,16%
|
-14,75%
|
12,52%
|
8,9%
|
17,61%
|
16,82%
|
17,21%
|
14,36%
|
3,01%
|
-
|
15,09%
|
12,47%
|
17,67%
|
16,53%
|
15,25%
|
-
|
18,08%
|
-
|
Resultaat voor belastingen (EBT)
|
18.400
|
18.353
|
-
|
8.841
|
18.393
|
7.280
|
-
|
-
|
9.074
|
-28.177
|
-19.103
|
7.510
|
5.794
|
12.868
|
-
|
24.075
|
9.484
|
-
|
-
|
11.458
|
8.703
|
24.700
|
11.821
|
15.529
|
-
|
24.300
|
-
|
Nettowinst (verlies)
1 |
13.100
|
13.813
|
-
|
6.924
|
14.307
|
5.042
|
-
|
-
|
6.663
|
-28.704
|
-22.041
|
5.977
|
1.116
|
10.414
|
8.866
|
19.280
|
7.333
|
29
|
-
|
8.654
|
6.369
|
19.100
|
8.739
|
11.654
|
-
|
18.700
|
-
|
Nettomarge
|
11,03%
|
11,62%
|
-
|
10,86%
|
11,11%
|
7,52%
|
-
|
-
|
10,17%
|
-45,29%
|
-17,1%
|
8,43%
|
1,41%
|
14,39%
|
12,08%
|
13,22%
|
9,52%
|
0,04%
|
-
|
12,38%
|
9,02%
|
13,08%
|
11,56%
|
14,45%
|
-
|
13,31%
|
-
|
WPA
2 |
32,94
|
34,58
|
-
|
17,32
|
35,79
|
12,60
|
19,68
|
-
|
16,79
|
-72,84
|
-56,05
|
14,92
|
2,530
|
27,93
|
24,13
|
52,06
|
20,20
|
0,3300
|
-
|
22,32
|
18,94
|
47,80
|
27,10
|
26,51
|
-
|
46,80
|
-
|
Dividend per aandeel
2 |
13,00
|
14,00
|
14,00
|
-
|
16,00
|
-
|
-
|
16,00
|
-
|
-
|
16,00
|
-
|
-
|
-
|
16,00
|
16,00
|
-
|
17,00
|
17,00
|
-
|
17,00
|
17,00
|
-
|
17,00
|
17,00
|
18,00
|
18,00
|
Datum van publicatie
|
06-11-19
|
06-11-20
|
11-05-21
|
08-11-21
|
08-11-21
|
10-02-22
|
10-05-22
|
10-05-22
|
04-08-22
|
08-11-22
|
08-11-22
|
07-02-23
|
11-05-23
|
03-08-23
|
07-11-23
|
07-11-23
|
08-02-24
|
09-05-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
10.051
|
-
|
-
|
Nettokaspositie
1 |
70.796
|
79.102
|
63.415
|
84.307
|
57.903
|
94.852
|
22.271
|
66.425
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,1571
x
|
-
|
-
|
Free Cash Flow
1 |
29.959
|
34.772
|
-14.547
|
10.874
|
10.370
|
66.504
|
42.150
|
43.904
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
8%
|
2,2%
|
8,4%
|
-4,7%
|
8,9%
|
10,7%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
8,02%
|
3,06%
|
8,26%
|
-1,32%
|
6,97%
|
8,19%
|
8,32%
|
Totale activa
1 |
288.899
|
294.371
|
223.061
|
329.499
|
1.135.668
|
382.087
|
407.859
|
426.941
|
Nettoactief per aandeel
2 |
729,0
|
759,0
|
770,0
|
844,0
|
783,0
|
843,0
|
890,0
|
950,0
|
Cashflow per aandeel
2 |
106,0
|
101,0
|
59,10
|
111,0
|
5,940
|
122,0
|
146,0
|
147,0
|
Capex
1 |
8.333
|
5.824
|
4.139
|
35.841
|
24.588
|
10.687
|
13.250
|
13.500
|
Capex/omzet
|
3,56%
|
2,41%
|
1,66%
|
13,46%
|
8,81%
|
3,54%
|
4,52%
|
4,66%
|
Datum van publicatie
|
09-05-19
|
08-05-20
|
11-05-21
|
10-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.624
JPY Gemiddelde koersdoel
1.867
JPY Spread / Gemiddelde doel +14,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,23% | 3,65 mld. | | +52,70% | 801 mld. | | +41,58% | 631 mld. | | -4,86% | 359 mld. | | +21,96% | 337 mld. | | +11,47% | 305 mld. | | +17,72% | 245 mld. | | +4,46% | 231 mld. | | +13,13% | 219 mld. | | +10,46% | 171 mld. |
Farmaceutische producten - Andere
|