Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.171
JPY
|
+0,34%
|
|
+2,54%
|
-0,09%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.035
|
5.895
|
12.679
|
25.630
|
18.258
|
18.242
|
-
|
-
|
Bedrijfswaarde
1 |
22.453
|
18.417
|
24.829
|
38.884
|
31.597
|
18.242
|
18.242
|
18.242
|
K/w-verhouding
|
28,9
x
|
223
x
|
16,7
x
|
15,5
x
|
9,04
x
|
7,1
x
|
6,62
x
|
5,68
x
|
Dividendrendement
|
2,06%
|
2,2%
|
1,47%
|
1,83%
|
3,33%
|
3,33%
|
3,84%
|
4,27%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,59
x
|
0,9
x
|
1,31
x
|
0,87
x
|
0,81
x
|
0,71
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
0,59
x
|
0,9
x
|
1,31
x
|
0,87
x
|
0,81
x
|
0,71
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
8,16
x
|
3,54
x
|
-
|
-
|
-
|
33,8
x
|
5,16
x
|
4,71
x
|
FCF Yield
|
12,3%
|
28,3%
|
-
|
-
|
-
|
2,96%
|
19,4%
|
21,2%
|
Price to Book
|
1,14
x
|
0,89
x
|
1,47
x
|
2,38
x
|
1,41
x
|
1,13
x
|
1
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
12.714
|
12.970
|
13.283
|
15.098
|
15.578
|
15.578
|
-
|
-
|
Referentieprijs
2 |
632,0
|
454,5
|
954,5
|
1.698
|
1.172
|
1.171
|
1.171
|
1.171
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.439
|
10.000
|
14.134
|
19.595
|
21.045
|
22.400
|
25.800
|
29.900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
933
|
406
|
1.481
|
3.197
|
3.546
|
4.400
|
4.700
|
5.500
|
Operationele Marge
|
8,16%
|
4,06%
|
10,48%
|
16,32%
|
16,85%
|
19,64%
|
18,22%
|
18,39%
|
Resultaat voor belastingen (EBT)
1 |
494
|
-61
|
1.347
|
2.865
|
2.892
|
3.900
|
4.200
|
5.000
|
Nettowinst (verlies)
1 |
365
|
35
|
986
|
2.051
|
2.375
|
2.800
|
3.000
|
3.500
|
Nettomarge
|
3,19%
|
0,35%
|
6,98%
|
10,47%
|
11,29%
|
12,5%
|
11,63%
|
11,71%
|
WPA
2 |
21,85
|
2,035
|
57,00
|
109,2
|
129,6
|
165,0
|
176,8
|
206,2
|
Free Cash Flow
1 |
985
|
1.667
|
-
|
-
|
-
|
540
|
3.533
|
3.869
|
FCF-marge
|
8,61%
|
16,67%
|
-
|
-
|
-
|
2,41%
|
13,69%
|
12,94%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
269,86%
|
4.762,86%
|
-
|
-
|
-
|
19,29%
|
117,77%
|
110,54%
|
Dividend per aandeel
2 |
13,00
|
10,00
|
14,00
|
31,00
|
39,00
|
39,00
|
45,00
|
50,00
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
5.623
|
4.593
|
5.407
|
6.387
|
3.686
|
4.061
|
7.747
|
4.188
|
4.764
|
8.952
|
5.323
|
5.320
|
10.643
|
5.621
|
10.564
|
5.207
|
5.274
|
10.481
|
5.150
|
5.700
|
10.850
|
5.600
|
5.950
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
356
|
143
|
263
|
434
|
428
|
619
|
1.047
|
292
|
953
|
1.245
|
1.106
|
846
|
1.952
|
1.152
|
1.801
|
1.142
|
603
|
1.745
|
900
|
1.100
|
2.000
|
1.200
|
1.200
|
2.400
|
Operationele Marge
|
6,33%
|
3,11%
|
4,86%
|
6,8%
|
11,61%
|
15,24%
|
13,51%
|
6,97%
|
20%
|
13,91%
|
20,78%
|
15,9%
|
18,34%
|
20,49%
|
17,05%
|
21,93%
|
11,43%
|
16,65%
|
17,48%
|
19,3%
|
18,43%
|
21,43%
|
20,17%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-74
|
-
|
376
|
380
|
-
|
-
|
276
|
-
|
1.254
|
1.112
|
-
|
-
|
1.035
|
1.638
|
934
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-34
|
-
|
237
|
237
|
-
|
-
|
165
|
-
|
901
|
722
|
-
|
-
|
685
|
1.021
|
602
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-0,74%
|
-
|
3,71%
|
6,43%
|
-
|
-
|
3,94%
|
-
|
10,06%
|
13,56%
|
-
|
-
|
12,19%
|
9,66%
|
11,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-2,030
|
-
|
13,78
|
13,69
|
-
|
-
|
8,675
|
-
|
47,46
|
38,14
|
-
|
-
|
40,62
|
60,40
|
35,48
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
25-09-20
|
15-02-21
|
13-08-21
|
12-11-21
|
14-02-22
|
14-02-22
|
13-05-22
|
12-08-22
|
12-08-22
|
14-11-22
|
14-02-23
|
14-02-23
|
15-05-23
|
14-08-23
|
14-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
14.418
|
12.522
|
12.150
|
13.254
|
13.339
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
985
|
1.667
|
-
|
-
|
-
|
540
|
3.533
|
3.869
|
ROE (netto-inkomsten/eigen vermogen)
|
3,6%
|
0,4%
|
9,1%
|
16,2%
|
16,7%
|
17,2%
|
16,4%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
1,77%
|
-0,22%
|
4,57%
|
8,65%
|
8,14%
|
-
|
-
|
-
|
Totale activa
1 |
20.603
|
-15.959
|
21.592
|
23.711
|
29.173
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
556,0
|
513,0
|
648,0
|
714,0
|
833,0
|
1.036
|
1.166
|
1.322
|
Cashflow per aandeel
|
137,0
|
109,0
|
179,0
|
239,0
|
256,0
|
-
|
-
|
-
|
Capex
1 |
230
|
84
|
605
|
541
|
1.949
|
4.500
|
1.000
|
1.000
|
Capex/omzet
|
2,01%
|
0,84%
|
4,28%
|
2,76%
|
9,26%
|
20,09%
|
3,88%
|
3,34%
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.171
JPY Gemiddelde koersdoel
2.700
JPY Spread / Gemiddelde doel +130,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,09% | 116 mln. | | -7,71% | 2,43 mld. | | -19,61% | 599 mln. | | +0,66% | 493 mln. | | +7,01% | 428 mln. | | -9,48% | 269 mln. | | +0,72% | 239 mln. | | +28,73% | 224 mln. | | +3,91% | 136 mln. | | -14,27% | 126 mln. |
Lederwaren
|