Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.152
JPY
|
-0,25%
|
|
+7,71%
|
+31,83%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
181.410
|
145.302
|
193.992
|
123.613
|
151.457
|
226.775
|
-
|
-
|
Bedrijfswaarde
1 |
239.236
|
177.221
|
203.872
|
149.713
|
225.823
|
195.345
|
294.754
|
290.688
|
K/w-verhouding
|
5,3
x
|
7,29
x
|
7,95
x
|
4,42
x
|
16,2
x
|
11
x
|
9,26
x
|
7,91
x
|
Dividendrendement
|
1,91%
|
3,35%
|
2,51%
|
4,07%
|
3,33%
|
2,95%
|
2,63%
|
3,01%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,46
x
|
0,64
x
|
0,42
x
|
0,43
x
|
0,57
x
|
0,63
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,56
x
|
0,67
x
|
0,51
x
|
0,64
x
|
0,57
x
|
0,82
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
4,75
x
|
3,52
x
|
4,25
x
|
3,38
x
|
6,43
x
|
4,51
x
|
5,67
x
|
4,8
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
6,39
x
|
12,6
x
|
-19,2
x
|
-4,96
x
|
7,8
x
|
56,4
x
|
33,9
x
|
FCF Yield
|
9,35%
|
15,6%
|
7,96%
|
-5,22%
|
-20,2%
|
12,8%
|
1,77%
|
2,95%
|
Price to Book
|
1,19
x
|
0,86
x
|
1,01
x
|
0,55
x
|
0,66
x
|
0,78
x
|
0,85
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
69.452
|
69.456
|
69.456
|
71.952
|
71.951
|
71.947
|
-
|
-
|
Referentieprijs
2 |
2.612
|
2.092
|
2.793
|
1.718
|
2.105
|
3.152
|
3.152
|
3.152
|
Datum van publicatie
|
26-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
324.661
|
316.096
|
302.407
|
293.830
|
351.790
|
341.990
|
358.350
|
385.100
|
EBITDA
1 |
50.355
|
50.403
|
47.924
|
44.255
|
35.109
|
43.327
|
52.000
|
60.533
|
Bedrijfsresultaat (EBIT)
1 |
35.262
|
34.281
|
30.921
|
24.539
|
14.336
|
25.637
|
33.500
|
39.833
|
Operationele Marge
|
10,86%
|
10,85%
|
10,22%
|
8,35%
|
4,08%
|
7,5%
|
9,35%
|
10,34%
|
Resultaat voor belastingen (EBT)
1 |
38.017
|
27.917
|
30.959
|
27.649
|
14.424
|
25.856
|
33.500
|
39.833
|
Nettowinst (verlies)
1 |
34.279
|
19.937
|
24.534
|
28.000
|
9.364
|
17.751
|
24.500
|
28.663
|
Nettomarge
|
10,56%
|
6,31%
|
8,11%
|
9,53%
|
2,66%
|
5,19%
|
6,84%
|
7,44%
|
WPA
2 |
493,3
|
287,0
|
351,1
|
389,1
|
130,2
|
246,7
|
340,5
|
398,4
|
Free Cash Flow
1 |
22.357
|
27.715
|
16.234
|
-7.811
|
-45.557
|
25.034
|
5.226
|
8.564
|
FCF-marge
|
6,89%
|
8,77%
|
5,37%
|
-2,66%
|
-12,95%
|
7,32%
|
1,46%
|
2,22%
|
Kasstroomconversie (ebitda)
|
44,4%
|
54,99%
|
33,87%
|
-
|
-
|
57,78%
|
10,05%
|
14,15%
|
Kasstroomconversie (nettowinst)
|
65,22%
|
139,01%
|
66,17%
|
-
|
-
|
141,03%
|
21,33%
|
29,88%
|
Dividend per aandeel
2 |
50,00
|
70,00
|
70,00
|
70,00
|
70,00
|
80,00
|
83,00
|
95,00
|
Datum van publicatie
|
26-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
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 |
152.749
|
143.289
|
65.163
|
132.660
|
78.949
|
82.221
|
84.000
|
82.370
|
166.370
|
92.640
|
92.780
|
84.886
|
81.219
|
166.105
|
84.150
|
91.735
|
86.600
|
84.700
|
90.500
|
96.900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.612
|
12.941
|
4.169
|
11.665
|
5.453
|
7.421
|
5.100
|
3.196
|
8.296
|
4.865
|
1.175
|
5.142
|
3.434
|
8.576
|
8.361
|
8.700
|
7.500
|
7.000
|
8.600
|
10.400
|
Operationele Marge
|
9,57%
|
9,03%
|
6,4%
|
8,79%
|
6,91%
|
9,03%
|
6,07%
|
3,88%
|
4,99%
|
5,25%
|
1,27%
|
6,06%
|
4,23%
|
5,16%
|
9,94%
|
9,48%
|
8,66%
|
8,26%
|
9,5%
|
10,73%
|
Resultaat voor belastingen (EBT)
1 |
13.410
|
12.117
|
6.268
|
14.031
|
5.781
|
-
|
7.000
|
3.713
|
10.713
|
2.457
|
-
|
6.263
|
3.175
|
9.438
|
7.845
|
8.573
|
7.500
|
7.000
|
8.600
|
10.400
|
Nettowinst (verlies)
1 |
10.400
|
9.994
|
4.316
|
9.257
|
4.119
|
14.624
|
4.400
|
2.165
|
6.565
|
1.961
|
838
|
4.304
|
1.924
|
6.228
|
5.679
|
5.844
|
5.500
|
5.100
|
6.300
|
7.600
|
Nettomarge
|
6,81%
|
6,97%
|
6,62%
|
6,98%
|
5,22%
|
17,79%
|
5,24%
|
2,63%
|
3,95%
|
2,12%
|
0,9%
|
5,07%
|
2,37%
|
3,75%
|
6,75%
|
6,37%
|
6,35%
|
6,02%
|
6,96%
|
7,84%
|
WPA
|
149,8
|
143,9
|
-
|
128,6
|
57,26
|
-
|
62,29
|
-
|
91,25
|
27,26
|
-
|
59,82
|
-
|
86,56
|
78,93
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
35,00
|
35,00
|
-
|
35,00
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
28-10-20
|
28-10-21
|
28-10-21
|
31-01-22
|
28-04-22
|
27-07-22
|
28-10-22
|
28-10-22
|
31-01-23
|
28-04-23
|
27-07-23
|
27-10-23
|
27-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
57.826
|
31.919
|
9.880
|
26.100
|
74.366
|
74.076
|
67.979
|
63.913
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,148
x
|
0,6333
x
|
0,2062
x
|
0,5898
x
|
2,118
x
|
1,676
x
|
1,252
x
|
1,056
x
|
Free Cash Flow
1 |
22.357
|
27.715
|
16.234
|
-7.811
|
-45.557
|
25.034
|
5.226
|
8.564
|
ROE (netto-inkomsten/eigen vermogen)
|
24,6%
|
12,4%
|
13,4%
|
13,2%
|
4,1%
|
7,4%
|
9,82%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
9,01%
|
8,61%
|
8%
|
6,31%
|
3,24%
|
5,62%
|
7%
|
7,4%
|
Totale activa
1 |
380.548
|
231.651
|
306.811
|
444.017
|
288.702
|
315.869
|
357.000
|
387.342
|
Nettoactief per aandeel
2 |
2.200
|
2.431
|
2.758
|
3.120
|
3.189
|
3.464
|
3.660
|
3.966
|
Cashflow per aandeel
2 |
710,0
|
519,0
|
594,0
|
663,0
|
419,0
|
493,0
|
598,0
|
632,0
|
Capex
1 |
16.765
|
24.649
|
27.080
|
35.056
|
36.690
|
30.794
|
34.000
|
34.000
|
Capex/omzet
|
5,16%
|
7,8%
|
8,95%
|
11,93%
|
10,43%
|
9%
|
9,47%
|
8,88%
|
Datum van publicatie
|
26-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.152
JPY Gemiddelde koersdoel
3.053
JPY Spread / Gemiddelde doel -3,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,83% | 1,48 mld. | | +2,56% | 102 mld. | | -1,20% | 66,01 mld. | | +47,62% | 41,76 mld. | | +15,99% | 38,66 mld. | | +4,25% | 32,28 mld. | | +8,78% | 19,57 mld. | | +12,32% | 16,77 mld. | | +17,69% | 15,08 mld. | | +8,31% | 14,83 mld. |
Chemische grondstoffen - Andere
|