Vertraagde tijd
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.424
JPY
|
+0,54%
|
|
-0,90%
|
-0,70%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
140.806
|
103.254
|
133.543
|
113.579
|
103.444
|
129.146
|
-
|
-
|
Bedrijfswaarde
1 |
219.027
|
203.437
|
224.500
|
215.773
|
200.741
|
129.146
|
129.146
|
129.146
|
K/w-verhouding
|
17,5
x
|
15,9
x
|
10,6
x
|
12,6
x
|
13,6
x
|
12,3
x
|
11,4
x
|
10,7
x
|
Dividendrendement
|
1,79%
|
2,7%
|
2,17%
|
2,65%
|
3,01%
|
2,49%
|
2,65%
|
2,75%
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,15
x
|
0,18
x
|
0,16
x
|
0,14
x
|
0,16
x
|
0,16
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,25
x
|
0,15
x
|
0,18
x
|
0,16
x
|
0,14
x
|
0,16
x
|
0,16
x
|
0,15
x
|
Bedrijfswaarde/EBITDA
|
4,76
x
|
3,08
x
|
3,01
x
|
2,7
x
|
2,49
x
|
3,12
x
|
3,1
x
|
3,04
x
|
Bedrijfswaarde/FCF
|
-33,1
x
|
16,8
x
|
8,63
x
|
-48
x
|
9,84
x
|
17,6
x
|
26,5
x
|
22,7
x
|
FCF Yield
|
-3,02%
|
5,95%
|
11,6%
|
-2,08%
|
10,2%
|
5,68%
|
3,77%
|
4,41%
|
Price to Book
|
1,16
x
|
0,79
x
|
0,93
x
|
0,76
x
|
0,68
x
|
0,81
x
|
0,78
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
52.500
|
53.694
|
53.696
|
53.702
|
53.709
|
53.566
|
-
|
-
|
Referentieprijs
2 |
2.682
|
1.923
|
2.487
|
2.115
|
1.926
|
2.411
|
2.411
|
2.411
|
Datum van publicatie
|
09-05-19
|
22-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
565.931
|
678.096
|
730.168
|
732.519
|
759.977
|
799.467
|
819.667
|
839.567
|
EBITDA
1 |
29.605
|
33.571
|
44.316
|
42.085
|
41.464
|
41.350
|
41.700
|
42.500
|
Bedrijfsresultaat (EBIT)
1 |
14.210
|
15.515
|
25.648
|
21.205
|
20.062
|
22.350
|
23.467
|
24.600
|
Operationele Marge
|
2,51%
|
2,29%
|
3,51%
|
2,89%
|
2,64%
|
2,8%
|
2,86%
|
2,93%
|
Resultaat voor belastingen (EBT)
1 |
12.922
|
12.863
|
24.544
|
20.657
|
17.331
|
21.775
|
23.125
|
24.275
|
Nettowinst (verlies)
1 |
7.910
|
6.477
|
12.592
|
9.014
|
7.603
|
10.477
|
11.377
|
12.060
|
Nettomarge
|
1,4%
|
0,96%
|
1,72%
|
1,23%
|
1%
|
1,31%
|
1,39%
|
1,44%
|
WPA
2 |
153,1
|
120,6
|
234,5
|
167,9
|
141,6
|
195,6
|
212,4
|
225,2
|
Free Cash Flow
1 |
-4.252
|
6.143
|
15.478
|
-2.368
|
10.512
|
7.331
|
4.866
|
5.694
|
FCF-marge
|
-0,75%
|
0,91%
|
2,12%
|
-0,32%
|
1,38%
|
0,92%
|
0,59%
|
0,68%
|
Kasstroomconversie (ebitda)
|
-
|
18,3%
|
34,93%
|
-
|
25,35%
|
17,73%
|
11,67%
|
13,4%
|
Kasstroomconversie (nettowinst)
|
-
|
94,84%
|
122,92%
|
-
|
138,26%
|
69,97%
|
42,77%
|
47,21%
|
Dividend per aandeel
2 |
48,00
|
52,00
|
54,00
|
56,00
|
58,00
|
60,00
|
64,00
|
66,33
|
Datum van publicatie
|
09-05-19
|
22-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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
|
---|
Omzet
1 |
336.735
|
367.523
|
183.333
|
365.934
|
169.399
|
197.186
|
186.630
|
188.031
|
374.661
|
199.891
|
185.425
|
196.270
|
202.870
|
399.140
|
211.435
|
189.362
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.436
|
16.326
|
6.004
|
12.458
|
6.009
|
2.738
|
5.301
|
4.266
|
9.567
|
6.840
|
3.655
|
5.622
|
5.520
|
11.142
|
7.220
|
4.089
|
Operationele Marge
|
2,21%
|
4,44%
|
3,27%
|
3,4%
|
3,55%
|
1,39%
|
2,84%
|
2,27%
|
2,55%
|
3,42%
|
1,97%
|
2,86%
|
2,72%
|
2,79%
|
3,41%
|
2,16%
|
Resultaat voor belastingen (EBT)
|
7.391
|
16.866
|
-
|
13.613
|
6.145
|
-
|
5.771
|
-
|
10.997
|
7.183
|
-
|
6.620
|
-
|
12.511
|
7.602
|
-
|
Nettowinst (verlies)
1 |
3.797
|
8.794
|
2.308
|
6.104
|
2.725
|
185
|
3.096
|
2.640
|
5.736
|
4.276
|
-2.409
|
3.453
|
3.174
|
6.627
|
4.561
|
-1.088
|
Nettomarge
|
1,13%
|
2,39%
|
1,26%
|
1,67%
|
1,61%
|
0,09%
|
1,66%
|
1,4%
|
1,53%
|
2,14%
|
-1,3%
|
1,76%
|
1,56%
|
1,66%
|
2,16%
|
-0,57%
|
WPA
|
70,71
|
163,8
|
-
|
113,7
|
50,74
|
-
|
57,66
|
49,15
|
106,8
|
79,62
|
-
|
64,48
|
-
|
123,8
|
85,15
|
-
|
Dividend per aandeel
|
24,00
|
25,00
|
-
|
26,00
|
-
|
-
|
-
|
-
|
27,00
|
-
|
-
|
-
|
-
|
28,00
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
11-11-20
|
11-11-21
|
11-11-21
|
10-02-22
|
12-05-22
|
10-08-22
|
11-11-22
|
11-11-22
|
10-02-23
|
12-05-23
|
10-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
78.221
|
100.183
|
90.957
|
102.194
|
97.297
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,642
x
|
2,984
x
|
2,052
x
|
2,428
x
|
2,347
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-4.252
|
6.143
|
15.478
|
-2.368
|
10.512
|
7.331
|
4.866
|
5.694
|
ROE (netto-inkomsten/eigen vermogen)
|
6,7%
|
5,1%
|
9,2%
|
6,2%
|
5%
|
6,5%
|
6,7%
|
6,7%
|
ROA (netto-inkomsten/totale activa)
|
5,36%
|
4,46%
|
6,51%
|
5,93%
|
5,57%
|
6,1%
|
6,2%
|
6,3%
|
Totale activa
1 |
147.445
|
145.221
|
193.529
|
152.130
|
136.476
|
171.749
|
183.495
|
191.429
|
Nettoactief per aandeel
2 |
2.321
|
2.435
|
2.661
|
2.767
|
2.852
|
2.980
|
3.109
|
3.253
|
Cashflow per aandeel
|
446,0
|
450,0
|
574,0
|
545,0
|
527,0
|
-
|
-
|
-
|
Capex
1 |
22.494
|
24.728
|
28.660
|
29.025
|
25.658
|
25.403
|
25.500
|
26.500
|
Capex/omzet
|
3,97%
|
3,65%
|
3,93%
|
3,96%
|
3,38%
|
3,18%
|
3,11%
|
3,16%
|
Datum van publicatie
|
09-05-19
|
22-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.411
JPY Gemiddelde koersdoel
2.640
JPY Spread / Gemiddelde doel +9,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,70% | 824 mln. | | +14,63% | 486 mld. | | +21,57% | 40,1 mld. | | +5,59% | 38,44 mld. | | +18,98% | 34,16 mld. | | +8,63% | 28,68 mld. | | -14,25% | 25,5 mld. | | +1,48% | 25,54 mld. | | +11,82% | 18,02 mld. | | +4,79% | 17,96 mld. |
Levensmiddelenhandel & -distributie - Andere
|