Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
780
JPY
|
+0,52%
|
|
+4,00%
|
+8,18%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.901
|
18.776
|
38.803
|
15.848
|
11.563
|
11.177
|
-
|
-
|
Bedrijfswaarde
1 |
12.781
|
18.946
|
38.528
|
15.938
|
15.040
|
11.177
|
11.177
|
11.177
|
K/w-verhouding
|
7,09
x
|
9,89
x
|
14,8
x
|
7,68
x
|
37,2
x
|
17,2
x
|
13,2
x
|
8,28
x
|
Dividendrendement
|
2,22%
|
1,83%
|
1,18%
|
3,25%
|
3,35%
|
2,31%
|
2,56%
|
2,82%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,73
x
|
1,21
x
|
0,49
x
|
0,38
x
|
0,39
x
|
0,34
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,73
x
|
1,21
x
|
0,49
x
|
0,38
x
|
0,39
x
|
0,34
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
5,7
x
|
14,5
x
|
14
x
|
-2,65
x
|
-4,04
x
|
4,51
x
|
-16,8
x
|
35,7
x
|
FCF Yield
|
17,5%
|
6,91%
|
7,15%
|
-37,7%
|
-24,7%
|
22,2%
|
-5,96%
|
2,8%
|
Price to Book
|
1,13
x
|
1,45
x
|
2,55
x
|
0,95
x
|
0,7
x
|
0,66
x
|
0,64
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
14.335
|
14.333
|
14.329
|
14.329
|
14.329
|
14.329
|
-
|
-
|
Referentieprijs
2 |
900,0
|
1.310
|
2.708
|
1.106
|
807,0
|
780,0
|
780,0
|
780,0
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
12-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.457
|
25.671
|
32.057
|
32.374
|
30.166
|
28.500
|
32.500
|
35.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.550
|
2.688
|
4.015
|
2.708
|
451
|
1.000
|
1.300
|
2.000
|
Operationele Marge
|
10,43%
|
10,47%
|
12,52%
|
8,36%
|
1,5%
|
3,51%
|
4%
|
5,63%
|
Resultaat voor belastingen (EBT)
1 |
2.517
|
2.694
|
3.662
|
2.768
|
478
|
1.000
|
1.300
|
2.000
|
Nettowinst (verlies)
1 |
1.819
|
1.897
|
2.615
|
2.063
|
310
|
650
|
850
|
1.350
|
Nettomarge
|
7,44%
|
7,39%
|
8,16%
|
6,37%
|
1,03%
|
2,28%
|
2,62%
|
3,8%
|
WPA
2 |
126,9
|
132,4
|
182,5
|
144,0
|
21,68
|
45,40
|
59,30
|
94,20
|
Free Cash Flow
1 |
2.263
|
1.298
|
2.774
|
-5.970
|
-2.861
|
2.480
|
-666
|
313
|
FCF-marge
|
9,25%
|
5,06%
|
8,65%
|
-18,44%
|
-9,48%
|
8,7%
|
-2,05%
|
0,88%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
124,41%
|
68,42%
|
106,08%
|
-
|
-
|
381,54%
|
-
|
23,19%
|
Dividend per aandeel
2 |
20,00
|
24,00
|
32,00
|
36,00
|
27,00
|
18,00
|
20,00
|
22,00
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
12-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2020 S2
|
2021 S1
|
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 |
11.909
|
13.762
|
15.901
|
7.938
|
16.855
|
7.551
|
7.968
|
15.519
|
8.140
|
7.124
|
15.264
|
7.593
|
7.309
|
14.902
|
7.426
|
7.385
|
14.811
|
6.680
|
7.009
|
13.689
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
848
|
1.840
|
1.829
|
1.010
|
1.829
|
438
|
441
|
879
|
203
|
46
|
249
|
271
|
-69
|
202
|
2
|
571
|
573
|
260
|
167
|
427
|
Operationele Marge
|
7,12%
|
13,37%
|
11,5%
|
12,72%
|
10,85%
|
5,8%
|
5,53%
|
5,66%
|
2,49%
|
0,65%
|
1,63%
|
3,57%
|
-0,94%
|
1,36%
|
0,03%
|
7,73%
|
3,87%
|
3,89%
|
2,38%
|
3,12%
|
Resultaat voor belastingen (EBT)
|
855
|
-
|
1.781
|
-
|
1.863
|
459
|
-
|
-
|
224
|
-
|
277
|
278
|
-
|
-
|
28
|
-
|
618
|
257
|
-
|
-
|
Nettowinst (verlies)
|
631
|
-
|
1.268
|
-
|
1.336
|
338
|
-
|
-
|
131
|
-
|
191
|
169
|
-
|
-
|
27
|
-
|
459
|
168
|
-
|
-
|
Nettomarge
|
5,3%
|
-
|
7,97%
|
-
|
7,93%
|
4,48%
|
-
|
-
|
1,61%
|
-
|
1,25%
|
2,23%
|
-
|
-
|
0,36%
|
-
|
3,1%
|
2,51%
|
-
|
-
|
WPA
|
44,09
|
-
|
88,50
|
-
|
93,25
|
23,60
|
-
|
-
|
9,200
|
-
|
13,35
|
11,81
|
-
|
-
|
1,940
|
-
|
32,09
|
11,72
|
-
|
-
|
Dividend per aandeel
|
12,00
|
-
|
14,00
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
-
|
Datum van publicatie
|
29-10-19
|
11-05-20
|
28-10-20
|
28-10-21
|
28-10-21
|
28-01-22
|
11-05-22
|
11-05-22
|
28-07-22
|
27-10-22
|
27-10-22
|
30-01-23
|
12-05-23
|
12-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
170
|
-
|
90
|
3.477
|
-
|
-
|
-
|
Nettokaspositie
|
120
|
-
|
275
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.263
|
1.298
|
2.774
|
-5.970
|
-2.861
|
2.480
|
-666
|
313
|
ROE (netto-inkomsten/eigen vermogen)
|
17,1%
|
15,6%
|
18,5%
|
12,9%
|
1,9%
|
3,9%
|
5%
|
7,5%
|
ROA (netto-inkomsten/totale activa)
|
11,7%
|
11,5%
|
15,5%
|
9,27%
|
1,44%
|
-
|
-
|
-
|
Totale activa
1 |
15.489
|
16.557
|
16.875
|
22.258
|
21.532
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
796,0
|
905,0
|
1.063
|
1.169
|
1.156
|
1.175
|
1.216
|
1.290
|
Cashflow per aandeel
|
223,0
|
234,0
|
287,0
|
247,0
|
124,0
|
-
|
-
|
-
|
Capex
1 |
1.325
|
1.550
|
2.444
|
4.641
|
1.747
|
2.000
|
2.000
|
2.000
|
Capex/omzet
|
5,42%
|
6,04%
|
7,62%
|
14,34%
|
5,79%
|
7,02%
|
6,15%
|
5,63%
|
Datum van publicatie
|
09-05-19
|
11-05-20
|
12-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
780
JPY Gemiddelde koersdoel
900
JPY Spread / Gemiddelde doel +15,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,18% | 71 mln. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | +6,39% | 11,24 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. |
Gediversifieerde chemicaliën
|