Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.070
JPY
|
+0,73%
|
|
+2,99%
|
-2,31%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.221
|
45.080
|
35.984
|
34.685
|
44.356
|
46.830
|
-
|
-
|
Bedrijfswaarde
1 |
42.037
|
38.393
|
34.524
|
29.675
|
35.722
|
45.577
|
46.830
|
46.830
|
K/w-verhouding
|
25,3
x
|
30,8
x
|
-6,37
x
|
19,9
x
|
80,7
x
|
28,2
x
|
26,9
x
|
23,1
x
|
Dividendrendement
|
1,36%
|
0,74%
|
-
|
0,74%
|
1,16%
|
1,15%
|
1,27%
|
1,27%
|
Marktkapitalisatie/omzet
|
1,3
x
|
1,12
x
|
2,06
x
|
3,33
x
|
1,94
x
|
1,57
x
|
1,55
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
1,3
x
|
1,12
x
|
2,06
x
|
3,33
x
|
1,94
x
|
1,57
x
|
1,55
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
12,6
x
|
21
x
|
-6,84
x
|
9,77
x
|
10,7
x
|
39,9
x
|
-
|
-
|
FCF Yield
|
7,91%
|
4,76%
|
-14,6%
|
10,2%
|
9,31%
|
2,5%
|
-
|
-
|
Price to Book
|
3,16
x
|
2,75
x
|
3,35
x
|
2,79
x
|
3,54
x
|
5,89
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
25.730
|
25.775
|
25.776
|
25.788
|
25.788
|
22.788
|
-
|
-
|
Referentieprijs
2 |
1.913
|
1.749
|
1.396
|
1.345
|
1.720
|
2.055
|
2.055
|
2.055
|
Datum van publicatie
|
12-04-19
|
14-04-20
|
14-04-21
|
14-04-22
|
14-04-23
|
12-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.751
|
40.216
|
17.428
|
10.404
|
22.913
|
29.079
|
30.200
|
32.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.907
|
2.549
|
-5.339
|
-7.919
|
-754
|
2.026
|
2.400
|
2.700
|
Operationele Marge
|
7,7%
|
6,34%
|
-30,63%
|
-76,11%
|
-3,29%
|
6,97%
|
7,95%
|
8,36%
|
Resultaat voor belastingen (EBT)
|
3.003
|
2.312
|
-5.695
|
1.897
|
727
|
1.780
|
-
|
-
|
Nettowinst (verlies)
1 |
1.955
|
1.461
|
-5.650
|
1.745
|
549
|
1.731
|
1.740
|
2.030
|
Nettomarge
|
5,18%
|
3,63%
|
-32,42%
|
16,77%
|
2,4%
|
5,95%
|
5,76%
|
6,28%
|
WPA
2 |
75,68
|
56,74
|
-219,2
|
67,70
|
21,32
|
71,00
|
76,40
|
89,10
|
Free Cash Flow
1 |
3.895
|
2.146
|
-5.260
|
3.551
|
4.131
|
1.173
|
-
|
-
|
FCF-marge
|
10,32%
|
5,34%
|
-30,18%
|
34,13%
|
18,03%
|
4,09%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
199,21%
|
146,92%
|
-
|
203,51%
|
752,52%
|
76,17%
|
-
|
-
|
Dividend per aandeel
2 |
26,00
|
13,00
|
-
|
10,00
|
20,00
|
23,00
|
26,00
|
26,00
|
Datum van publicatie
|
12-04-19
|
14-04-20
|
14-04-21
|
14-04-22
|
14-04-23
|
12-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
20.080
|
7.834
|
1.097
|
3.326
|
3.136
|
3.942
|
4.626
|
5.503
|
10.129
|
6.023
|
6.761
|
7.156
|
7.130
|
14.286
|
7.024
|
7.769
|
7.470
|
7.360
|
7.380
|
7.990
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.486
|
-2.997
|
-2.826
|
-5.109
|
-1.546
|
-1.264
|
-603
|
-345
|
-948
|
-74
|
268
|
592
|
417
|
1.009
|
291
|
726
|
600
|
530
|
440
|
830
|
Operationele Marge
|
7,4%
|
-38,26%
|
-257,61%
|
-153,61%
|
-49,3%
|
-32,06%
|
-13,04%
|
-6,27%
|
-9,36%
|
-1,23%
|
3,96%
|
8,27%
|
5,85%
|
7,06%
|
4,14%
|
9,34%
|
8,03%
|
7,2%
|
5,96%
|
10,39%
|
Resultaat voor belastingen (EBT)
|
1.477
|
-3.295
|
-
|
1.192
|
1.625
|
-
|
1.389
|
-
|
1.080
|
4
|
-
|
657
|
-
|
928
|
229
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
954
|
-2.294
|
1.040
|
893
|
1.291
|
-439
|
1.122
|
-321
|
801
|
-35
|
-217
|
489
|
-
|
652
|
195
|
884
|
420
|
350
|
280
|
690
|
Nettomarge
|
4,75%
|
-29,28%
|
94,8%
|
26,85%
|
41,17%
|
-11,14%
|
24,25%
|
-5,83%
|
7,91%
|
-0,58%
|
-3,21%
|
6,83%
|
-
|
4,56%
|
2,78%
|
11,38%
|
5,62%
|
4,76%
|
3,79%
|
8,64%
|
WPA
|
37,09
|
-89,01
|
-
|
34,64
|
50,08
|
-
|
43,51
|
-
|
31,09
|
-1,370
|
-
|
18,99
|
-
|
25,30
|
8,700
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
13,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
11,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-10-19
|
14-10-20
|
14-10-21
|
14-10-21
|
14-01-22
|
14-04-22
|
14-07-22
|
14-10-22
|
14-10-22
|
13-01-23
|
14-04-23
|
14-07-23
|
13-10-23
|
13-10-23
|
12-01-24
|
12-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
7.184
|
6.687
|
1.460
|
5.010
|
8.634
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.895
|
2.146
|
-5.260
|
3.551
|
4.131
|
1.173
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
9,2%
|
-41,7%
|
15,1%
|
4,4%
|
17,1%
|
-
|
22,5%
|
ROA (netto-inkomsten/totale activa)
|
13,2%
|
12,8%
|
-
|
10,8%
|
9,4%
|
14,5%
|
-
|
-
|
Totale activa
1 |
14.792
|
11.421
|
-
|
16.099
|
5.839
|
11.952
|
-
|
-
|
Nettoactief per aandeel
|
605,0
|
635,0
|
417,0
|
482,0
|
486,0
|
340,0
|
-
|
-
|
Cashflow per aandeel
|
124,0
|
108,0
|
-179,0
|
95,90
|
44,90
|
96,30
|
-
|
-
|
Capex
1 |
696
|
721
|
436
|
-
|
184
|
750
|
434
|
1.000
|
Capex/omzet
|
1,84%
|
1,79%
|
2,5%
|
-
|
0,8%
|
2,61%
|
1,44%
|
3,1%
|
Datum van publicatie
|
12-04-19
|
14-04-20
|
14-04-21
|
14-04-22
|
14-04-23
|
12-04-24
|
-
|
-
|
Laatste slotkoers
2.055
JPY Gemiddelde koersdoel
2.700
JPY Spread / Gemiddelde doel +31,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,31% | 297 mln. | | -7,92% | 197 mld. | | +38,16% | 86,79 mld. | | +8,11% | 39,74 mld. | | -5,41% | 23,86 mld. | | -2,92% | 24 mld. | | +28,39% | 18,44 mld. | | -13,95% | 14,26 mld. | | +49,97% | 11,3 mld. | | +7,35% | 7,64 mld. |
Snelle service restaurants
|