Vertraagde tijd
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.355
JPY
|
+3,55%
|
|
+9,64%
|
+21,91%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.340
|
28.079
|
35.239
|
27.769
|
35.916
|
59.528
|
-
|
-
|
Bedrijfswaarde
1 |
16.419
|
24.448
|
30.168
|
20.183
|
27.526
|
59.528
|
59.528
|
59.528
|
K/w-verhouding
|
16,9
x
|
39,8
x
|
20,6
x
|
10,9
x
|
11,5
x
|
17,9
x
|
16,1
x
|
14,6
x
|
Dividendrendement
|
1,8%
|
1,48%
|
1,46%
|
2,5%
|
2,81%
|
1,73%
|
1,93%
|
2,12%
|
Marktkapitalisatie/omzet
|
0,82
x
|
1,08
x
|
1,43
x
|
0,99
x
|
1,13
x
|
1,7
x
|
1,56
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
1,08
x
|
1,43
x
|
0,99
x
|
1,13
x
|
1,7
x
|
1,56
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
7,51
x
|
8,81
x
|
10,8
x
|
6,74
x
|
7,49
x
|
10,8
x
|
9,29
x
|
8,15
x
|
Bedrijfswaarde/FCF
|
313
x
|
82,3
x
|
20,3
x
|
-
|
19,1
x
|
10,2
x
|
22,9
x
|
19,1
x
|
FCF Yield
|
0,32%
|
1,21%
|
4,92%
|
-
|
5,23%
|
9,78%
|
4,37%
|
5,23%
|
Price to Book
|
0,84
x
|
1,18
x
|
1,17
x
|
0,85
x
|
1,02
x
|
1,58
x
|
1,49
x
|
1,4
x
|
Aantal aandelen (in duizenden)
|
15.903
|
15.945
|
17.762
|
17.789
|
17.701
|
17.743
|
-
|
-
|
Referentieprijs
2 |
1.279
|
1.761
|
1.984
|
1.561
|
2.029
|
3.355
|
3.355
|
3.355
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
14-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.915
|
26.108
|
24.680
|
28.137
|
31.678
|
35.080
|
38.180
|
41.344
|
EBITDA
1 |
2.707
|
3.188
|
3.255
|
4.118
|
4.795
|
5.510
|
6.410
|
7.300
|
Bedrijfsresultaat (EBIT)
1 |
1.814
|
2.210
|
2.300
|
3.217
|
3.824
|
4.709
|
5.010
|
5.580
|
Operationele Marge
|
7,28%
|
8,46%
|
9,32%
|
11,43%
|
12,07%
|
13,42%
|
13,12%
|
13,5%
|
Resultaat voor belastingen (EBT)
1 |
1.709
|
1.184
|
2.370
|
3.611
|
4.410
|
4.860
|
5.650
|
6.450
|
Nettowinst (verlies)
1 |
1.201
|
704
|
1.674
|
2.546
|
3.135
|
3.655
|
3.924
|
4.548
|
Nettomarge
|
4,82%
|
2,7%
|
6,78%
|
9,05%
|
9,9%
|
10,42%
|
10,28%
|
11%
|
WPA
2 |
75,54
|
44,24
|
96,29
|
143,2
|
176,1
|
187,1
|
208,5
|
230,3
|
Free Cash Flow
1 |
65
|
341
|
1.732
|
-
|
1.880
|
5.820
|
2.600
|
3.115
|
FCF-marge
|
0,26%
|
1,31%
|
7,02%
|
-
|
5,93%
|
16,59%
|
6,81%
|
7,53%
|
Kasstroomconversie (ebitda)
|
2,4%
|
10,7%
|
53,21%
|
-
|
39,21%
|
105,63%
|
40,56%
|
42,67%
|
Kasstroomconversie (nettowinst)
|
5,41%
|
48,44%
|
103,46%
|
-
|
59,97%
|
159,23%
|
66,26%
|
68,5%
|
Dividend per aandeel
2 |
23,00
|
26,00
|
29,00
|
39,00
|
57,00
|
58,10
|
64,80
|
71,15
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
14-05-21
|
11-05-22
|
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 S1
|
2024 Q3
|
---|
Omzet
1 |
13.421
|
11.217
|
13.463
|
6.897
|
13.867
|
7.147
|
7.123
|
14.270
|
8.097
|
7.734
|
15.831
|
7.911
|
7.936
|
15.847
|
8.265
|
16.447
|
8.956
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.415
|
905
|
1.395
|
1.071
|
2.000
|
980
|
237
|
1.217
|
1.229
|
1.008
|
2.237
|
1.053
|
534
|
1.587
|
1.144
|
2.155
|
1.254
|
Operationele Marge
|
10,54%
|
8,07%
|
10,36%
|
15,53%
|
14,42%
|
13,71%
|
3,33%
|
8,53%
|
15,18%
|
13,03%
|
14,13%
|
13,31%
|
6,73%
|
10,01%
|
13,84%
|
13,1%
|
14%
|
Resultaat voor belastingen (EBT)
1 |
1.242
|
891
|
1.479
|
1.124
|
2.089
|
1.145
|
-
|
-
|
1.665
|
1.237
|
2.902
|
934
|
574
|
1.508
|
1.367
|
2.387
|
1.590
|
Nettowinst (verlies)
1 |
788
|
568
|
1.106
|
876
|
1.506
|
840
|
200
|
1.040
|
1.144
|
989
|
2.133
|
663
|
339
|
1.002
|
686
|
1.559
|
1.188
|
Nettomarge
|
5,87%
|
5,06%
|
8,22%
|
12,7%
|
10,86%
|
11,75%
|
2,81%
|
7,29%
|
14,13%
|
12,79%
|
13,47%
|
8,38%
|
4,27%
|
6,32%
|
8,3%
|
9,48%
|
13,26%
|
WPA
2 |
49,51
|
33,44
|
-
|
-
|
84,79
|
47,20
|
-
|
-
|
64,35
|
-
|
119,8
|
37,12
|
-
|
-
|
38,77
|
87,98
|
66,99
|
Dividend per aandeel
|
10,00
|
8,000
|
-
|
-
|
13,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
Datum van publicatie
|
01-11-19
|
04-11-20
|
14-05-21
|
04-11-21
|
04-11-21
|
04-02-22
|
11-05-22
|
11-05-22
|
04-08-22
|
02-11-22
|
02-11-22
|
03-02-23
|
10-05-23
|
10-05-23
|
03-08-23
|
02-11-23
|
02-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.921
|
3.631
|
5.071
|
7.586
|
8.390
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
65
|
341
|
1.732
|
-
|
1.880
|
5.820
|
2.600
|
3.115
|
ROE (netto-inkomsten/eigen vermogen)
|
5%
|
2,9%
|
6,2%
|
8,1%
|
9,2%
|
9,45%
|
9,55%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
5,56%
|
6,63%
|
7,46%
|
9,32%
|
10%
|
7,6%
|
8,2%
|
8,7%
|
Totale activa
1 |
21.616
|
10.623
|
22.442
|
27.326
|
31.230
|
48.092
|
47.854
|
52.270
|
Nettoactief per aandeel
2 |
1.525
|
1.492
|
1.690
|
1.842
|
1.997
|
2.120
|
2.254
|
2.394
|
Cashflow per aandeel
|
130,0
|
104,0
|
151,0
|
194,0
|
231,0
|
-
|
-
|
-
|
Capex
1 |
1.403
|
1.601
|
1.097
|
1.100
|
2.319
|
1.795
|
2.120
|
1.935
|
Capex/omzet
|
5,63%
|
6,13%
|
4,44%
|
3,91%
|
7,32%
|
5,12%
|
5,55%
|
4,68%
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
14-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
3.355
JPY Gemiddelde koersdoel
5.000
JPY Spread / Gemiddelde doel +49,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,91% | 373 mln. | | -29,70% | 3,15 mld. | | -15,57% | 2,57 mld. | | +21,75% | 2,55 mld. | | +7,04% | 2,09 mld. | | -1,13% | 2,04 mld. | | -0,56% | 1,53 mld. | | +2,15% | 1,33 mld. | | +23,78% | 1,23 mld. | | +4,72% | 1,16 mld. |
Medische benodigdheden
|