Vertraagde tijd
Japan Exchange
06:07:14 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.960
JPY
|
+0,63%
|
|
+2,09%
|
+38,44%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
296.298
|
183.018
|
320.073
|
274.845
|
312.957
|
642.698
|
-
|
-
|
Bedrijfswaarde
1 |
314.507
|
192.801
|
342.308
|
269.654
|
298.556
|
536.228
|
570.880
|
549.140
|
K/w-verhouding
|
14,2
x
|
8,69
x
|
15,1
x
|
12
x
|
9,46
x
|
13,7
x
|
15,1
x
|
14,6
x
|
Dividendrendement
|
2,43%
|
4,03%
|
2,35%
|
2,89%
|
4,1%
|
2,91%
|
2,71%
|
2,75%
|
Marktkapitalisatie/omzet
|
0,72
x
|
0,42
x
|
0,75
x
|
0,59
x
|
0,53
x
|
0,96
x
|
1
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,44
x
|
0,8
x
|
0,58
x
|
0,51
x
|
0,88
x
|
0,89
x
|
0,83
x
|
Bedrijfswaarde/EBITDA
|
7,65
x
|
4,21
x
|
7,67
x
|
5,57
x
|
4,2
x
|
6,58
x
|
7,29
x
|
6,77
x
|
Bedrijfswaarde/FCF
|
26,4
x
|
8,07
x
|
8,27
x
|
-326
x
|
16,2
x
|
9,08
x
|
15,5
x
|
14,2
x
|
FCF Yield
|
3,78%
|
12,4%
|
12,1%
|
-0,31%
|
6,19%
|
11%
|
6,45%
|
7,07%
|
Price to Book
|
1,85
x
|
1,14
x
|
1,78
x
|
1,36
x
|
1,3
x
|
2,07
x
|
2,14
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
224.979
|
216.846
|
220.893
|
220.936
|
221.015
|
218.493
|
-
|
-
|
Referentieprijs
2 |
1.317
|
844,0
|
1.449
|
1.244
|
1.416
|
2.942
|
2.942
|
2.942
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
13-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
409.990
|
440.161
|
427.061
|
468.956
|
588.159
|
611.107
|
643.203
|
663.311
|
EBITDA
1 |
41.091
|
45.778
|
44.651
|
48.438
|
71.093
|
81.436
|
78.311
|
81.092
|
Bedrijfsresultaat (EBIT)
1 |
31.593
|
34.217
|
33.077
|
35.487
|
56.307
|
65.360
|
64.592
|
65.181
|
Operationele Marge
|
7,71%
|
7,77%
|
7,75%
|
7,57%
|
9,57%
|
10,7%
|
10,04%
|
9,83%
|
Resultaat voor belastingen (EBT)
1 |
30.046
|
32.306
|
31.509
|
33.703
|
49.075
|
62.294
|
60.927
|
63.072
|
Nettowinst (verlies)
1 |
20.910
|
21.647
|
21.251
|
22.842
|
33.084
|
43.228
|
42.567
|
43.868
|
Nettomarge
|
5,1%
|
4,92%
|
4,98%
|
4,87%
|
5,63%
|
7,07%
|
6,62%
|
6,61%
|
WPA
2 |
92,95
|
97,14
|
96,21
|
103,4
|
149,7
|
196,0
|
194,3
|
201,6
|
Free Cash Flow
1 |
11.904
|
23.882
|
41.374
|
-827
|
18.484
|
59.063
|
36.800
|
38.800
|
FCF-marge
|
2,9%
|
5,43%
|
9,69%
|
-0,18%
|
3,14%
|
9,66%
|
5,72%
|
5,85%
|
Kasstroomconversie (ebitda)
|
28,97%
|
52,17%
|
92,66%
|
-
|
26%
|
72,53%
|
46,99%
|
47,85%
|
Kasstroomconversie (nettowinst)
|
56,93%
|
110,32%
|
194,69%
|
-
|
55,87%
|
136,63%
|
86,45%
|
88,45%
|
Dividend per aandeel
2 |
32,00
|
34,00
|
34,00
|
36,00
|
58,00
|
78,00
|
79,67
|
80,86
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
13-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
199.167
|
240.696
|
190.949
|
236.112
|
117.314
|
216.500
|
110.673
|
141.783
|
252.456
|
118.957
|
149.222
|
268.179
|
148.747
|
171.233
|
319.980
|
132.173
|
153.484
|
285.657
|
149.815
|
175.635
|
140.906
|
162.690
|
302.000
|
155.734
|
187.535
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.064
|
23.153
|
9.579
|
23.498
|
10.617
|
14.356
|
4.789
|
16.342
|
21.131
|
4.880
|
16.614
|
21.494
|
13.931
|
20.882
|
34.813
|
8.670
|
19.063
|
27.733
|
13.420
|
24.207
|
8.115
|
19.161
|
26.500
|
15.085
|
22.149
|
Operationele Marge
|
5,56%
|
9,62%
|
5,02%
|
9,95%
|
9,05%
|
6,63%
|
4,33%
|
11,53%
|
8,37%
|
4,1%
|
11,13%
|
8,01%
|
9,37%
|
12,2%
|
10,88%
|
6,56%
|
12,42%
|
9,71%
|
8,96%
|
13,78%
|
5,76%
|
11,78%
|
8,77%
|
9,69%
|
11,81%
|
Resultaat voor belastingen (EBT)
1 |
10.617
|
-
|
9.109
|
22.400
|
10.184
|
13.907
|
4.384
|
15.412
|
19.796
|
3.938
|
15.909
|
19.847
|
13.270
|
15.958
|
29.228
|
8.274
|
23.078
|
31.352
|
13.394
|
17.548
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
6.945
|
14.702
|
5.807
|
15.444
|
6.716
|
9.135
|
2.558
|
11.149
|
13.707
|
2.575
|
10.912
|
13.487
|
9.284
|
10.313
|
19.597
|
5.833
|
16.276
|
22.109
|
9.342
|
11.777
|
5.480
|
12.871
|
18.000
|
9.173
|
16.284
|
Nettomarge
|
3,49%
|
6,11%
|
3,04%
|
6,54%
|
5,72%
|
4,22%
|
2,31%
|
7,86%
|
5,43%
|
2,16%
|
7,31%
|
5,03%
|
6,24%
|
6,02%
|
6,12%
|
4,41%
|
10,6%
|
7,74%
|
6,24%
|
6,71%
|
3,89%
|
7,91%
|
5,96%
|
5,89%
|
8,68%
|
WPA
2 |
30,95
|
-
|
26,29
|
69,92
|
30,40
|
41,35
|
11,59
|
50,46
|
-
|
11,66
|
49,38
|
61,04
|
42,00
|
46,70
|
-
|
26,39
|
73,62
|
100,0
|
42,35
|
53,67
|
22,67
|
59,29
|
-
|
53,70
|
59,67
|
Dividend per aandeel
2 |
17,00
|
17,00
|
17,00
|
17,00
|
17,00
|
17,00
|
-
|
19,00
|
19,00
|
-
|
25,00
|
25,00
|
-
|
33,00
|
-
|
-
|
29,00
|
29,00
|
-
|
49,00
|
-
|
39,00
|
-
|
-
|
39,00
|
Datum van publicatie
|
31-10-19
|
14-05-20
|
30-10-20
|
14-05-21
|
29-10-21
|
29-10-21
|
31-01-22
|
13-05-22
|
13-05-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
15-05-23
|
15-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
13-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.209
|
9.783
|
22.235
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
5.191
|
14.401
|
50.588
|
71.819
|
93.559
|
Hefboom (schuld/ebitda)
|
0,4431
x
|
0,2137
x
|
0,498
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11.904
|
23.882
|
41.374
|
-827
|
18.484
|
59.063
|
36.800
|
38.800
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
13,3%
|
12,4%
|
12%
|
15%
|
16,5%
|
14,7%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
9,08%
|
9,67%
|
8,82%
|
8,96%
|
12,7%
|
13,9%
|
10,3%
|
10,4%
|
Totale activa
1 |
230.183
|
223.932
|
241.053
|
254.847
|
259.667
|
311.032
|
413.269
|
422.824
|
Nettoactief per aandeel
2 |
714,0
|
743,0
|
814,0
|
913,0
|
1.089
|
1.296
|
1.376
|
1.490
|
Cashflow per aandeel
2 |
129,0
|
139,0
|
142,0
|
152,0
|
204,0
|
257,0
|
267,0
|
293,0
|
Capex
1 |
12.367
|
8.419
|
8.770
|
9.281
|
10.041
|
13.364
|
16.000
|
15.333
|
Capex/omzet
|
3,02%
|
1,91%
|
2,05%
|
1,98%
|
1,71%
|
2,19%
|
2,49%
|
2,31%
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
13-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.942
JPY Gemiddelde koersdoel
2.941
JPY Spread / Gemiddelde doel -0,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,44% | 4 mld. | | +8,94% | 39,38 mld. | | +3,20% | 31,4 mld. | | +29,70% | 19,24 mld. | | -17,09% | 16,89 mld. | | -0,46% | 14,71 mld. | | -14,71% | 8,12 mld. | | -10,47% | 8,06 mld. | | -14,88% | 7,1 mld. | | +26,97% | 6,9 mld. |
Bouwmaterialen & Inrichtingen - Andere
|