Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.050
JPY
|
+0,40%
|
|
+1,71%
|
+17,72%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
111.625
|
121.744
|
106.322
|
92.333
|
105.335
|
163.683
|
-
|
-
|
Bedrijfswaarde
1 |
109.155
|
150.412
|
154.807
|
180.185
|
204.120
|
248.625
|
248.274
|
241.517
|
K/w-verhouding
|
12,3
x
|
14,9
x
|
11,7
x
|
10,7
x
|
9,44
x
|
11,9
x
|
11,3
x
|
10,4
x
|
Dividendrendement
|
2,45%
|
2,19%
|
2,45%
|
3,16%
|
3,69%
|
2,97%
|
3,4%
|
3,73%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,37
x
|
0,32
x
|
0,21
x
|
0,19
x
|
0,32
x
|
0,31
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,45
x
|
0,46
x
|
0,42
x
|
0,37
x
|
0,48
x
|
0,48
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
5,46
x
|
7,28
x
|
7,59
x
|
8,77
x
|
7,97
x
|
8,17
x
|
7,92
x
|
7,41
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
18,4
x
|
-18,7
x
|
-5,01
x
|
-
|
9,56
x
|
19,6
x
|
16,9
x
|
FCF Yield
|
8,66%
|
5,44%
|
-5,35%
|
-20%
|
-
|
10,5%
|
5,11%
|
5,92%
|
Price to Book
|
0,8
x
|
0,87
x
|
0,73
x
|
0,59
x
|
0,65
x
|
0,95
x
|
0,91
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
34.136
|
33.354
|
32.564
|
32.409
|
32.411
|
32.412
|
-
|
-
|
Referentieprijs
2 |
3.270
|
3.650
|
3.265
|
2.849
|
3.250
|
5.050
|
5.050
|
5.050
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
343.059
|
333.416
|
336.306
|
432.778
|
556.565
|
513.133
|
521.033
|
530.700
|
EBITDA
1 |
19.981
|
20.649
|
20.385
|
20.546
|
25.610
|
30.445
|
31.345
|
32.579
|
Bedrijfsresultaat (EBIT)
1 |
12.948
|
13.133
|
12.324
|
11.670
|
16.186
|
20.833
|
21.367
|
22.633
|
Operationele Marge
|
3,77%
|
3,94%
|
3,66%
|
2,7%
|
2,91%
|
4,06%
|
4,1%
|
4,26%
|
Resultaat voor belastingen (EBT)
1 |
13.148
|
12.724
|
12.192
|
12.095
|
15.323
|
19.700
|
20.900
|
22.050
|
Nettowinst (verlies)
1 |
9.044
|
8.293
|
9.244
|
8.595
|
11.157
|
13.700
|
14.367
|
15.333
|
Nettomarge
|
2,64%
|
2,49%
|
2,75%
|
1,99%
|
2%
|
2,67%
|
2,76%
|
2,89%
|
WPA
2 |
265,0
|
244,7
|
278,3
|
265,2
|
344,2
|
422,7
|
448,0
|
483,4
|
Free Cash Flow
1 |
9.448
|
8.179
|
-8.286
|
-35.958
|
-
|
26.001
|
12.675
|
14.296
|
FCF-marge
|
2,75%
|
2,45%
|
-2,46%
|
-8,31%
|
-
|
5,07%
|
2,43%
|
2,69%
|
Kasstroomconversie (ebitda)
|
47,28%
|
39,61%
|
-
|
-
|
-
|
85,4%
|
40,44%
|
43,88%
|
Kasstroomconversie (nettowinst)
|
104,47%
|
98,63%
|
-
|
-
|
-
|
189,79%
|
88,23%
|
93,23%
|
Dividend per aandeel
2 |
80,00
|
80,00
|
80,00
|
90,00
|
120,0
|
150,0
|
171,7
|
188,3
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
167.624
|
161.613
|
100.154
|
195.329
|
118.305
|
119.144
|
138.224
|
137.397
|
275.621
|
149.471
|
131.473
|
128.740
|
126.099
|
254.839
|
135.703
|
122.572
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.681
|
7.867
|
2.973
|
6.284
|
2.970
|
2.416
|
4.967
|
4.469
|
9.436
|
5.265
|
1.485
|
6.334
|
5.211
|
11.545
|
7.912
|
1.362
|
-
|
-
|
-
|
-
|
Operationele Marge
|
4,58%
|
4,87%
|
2,97%
|
3,22%
|
2,51%
|
2,03%
|
3,59%
|
3,25%
|
3,42%
|
3,52%
|
1,13%
|
4,92%
|
4,13%
|
4,53%
|
5,83%
|
1,11%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
6.974
|
7.749
|
-
|
7.066
|
3.440
|
-
|
6.078
|
-
|
10.690
|
4.726
|
-93
|
7.371
|
-
|
11.903
|
8.290
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.586
|
5.570
|
2.483
|
5.298
|
2.033
|
1.264
|
4.395
|
3.389
|
7.784
|
3.188
|
185
|
5.037
|
2.939
|
7.976
|
5.858
|
-334
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,74%
|
3,45%
|
2,48%
|
2,71%
|
1,72%
|
1,06%
|
3,18%
|
2,47%
|
2,82%
|
2,13%
|
0,14%
|
3,91%
|
2,33%
|
3,13%
|
4,32%
|
-0,27%
|
-
|
-
|
-
|
-
|
WPA
|
134,4
|
167,0
|
-
|
163,5
|
62,73
|
-
|
135,6
|
-
|
240,2
|
98,35
|
-
|
155,4
|
90,68
|
246,1
|
180,7
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
40,00
|
40,00
|
-
|
45,00
|
-
|
-
|
-
|
-
|
45,00
|
-
|
-
|
-
|
60,00
|
60,00
|
-
|
75,00
|
-
|
75,00
|
-
|
75,00
|
Datum van publicatie
|
01-11-19
|
06-11-20
|
05-11-21
|
05-11-21
|
09-02-22
|
11-05-22
|
05-08-22
|
09-11-22
|
09-11-22
|
09-02-23
|
12-05-23
|
09-08-23
|
08-11-23
|
08-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
28.668
|
48.485
|
87.852
|
98.785
|
84.942
|
84.591
|
77.835
|
Nettokaspositie
1 |
2.470
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,388
x
|
2,378
x
|
4,276
x
|
3,857
x
|
2,79
x
|
2,699
x
|
2,389
x
|
Free Cash Flow
1 |
9.448
|
8.179
|
-8.286
|
-35.958
|
-
|
26.001
|
12.675
|
14.296
|
ROE (netto-inkomsten/eigen vermogen)
|
6,6%
|
5,9%
|
6,5%
|
5,7%
|
7%
|
8,19%
|
8,22%
|
8,38%
|
ROA (netto-inkomsten/totale activa)
|
5,09%
|
4,66%
|
4,86%
|
3,97%
|
4,52%
|
5,3%
|
5,7%
|
5,85%
|
Totale activa
1 |
177.516
|
178.118
|
190.271
|
216.322
|
246.935
|
258.491
|
252.047
|
262.108
|
Nettoactief per aandeel
2 |
4.088
|
4.178
|
4.492
|
4.820
|
5.016
|
5.292
|
5.578
|
5.883
|
Cashflow per aandeel
|
470,0
|
465,0
|
521,0
|
-822,0
|
634,0
|
-
|
-
|
-
|
Capex
1 |
12.050
|
12.572
|
17.983
|
9.249
|
10.270
|
13.333
|
12.667
|
9.333
|
Capex/omzet
|
3,51%
|
3,77%
|
5,35%
|
2,14%
|
1,85%
|
2,6%
|
2,43%
|
1,76%
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
5.050
JPY Gemiddelde koersdoel
5.900
JPY Spread / Gemiddelde doel +16,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,72% | 1,04 mld. | | -0,67% | 6,43 mld. | | +24,91% | 6,65 mld. | | +3,85% | 2,51 mld. | | +39,89% | 2,17 mld. | | -2,10% | 1,6 mld. | | +22,31% | 942 mln. | | -7,83% | 768 mln. | | +11,01% | 740 mln. | | -5,00% | 673 mln. |
Zetmeel, plantaardig vet en olieproductie
|