Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.963
JPY
|
+2,13%
|
|
+2,77%
|
+46,71%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.845
|
43.063
|
55.165
|
89.743
|
124.975
|
166.295
|
-
|
-
|
Bedrijfswaarde
1 |
51.459
|
35.236
|
44.472
|
73.777
|
113.201
|
81.803
|
149.138
|
145.767
|
K/w-verhouding
|
34,1
x
|
26
x
|
50
x
|
15,6
x
|
17,1
x
|
10,9
x
|
17,4
x
|
15,9
x
|
Dividendrendement
|
0,74%
|
1,02%
|
0,71%
|
0,97%
|
0,91%
|
1,43%
|
1,04%
|
1,18%
|
Marktkapitalisatie/omzet
|
0,96
x
|
0,69
x
|
1,07
x
|
1,2
x
|
1,17
x
|
0,83
x
|
1,31
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
0,57
x
|
0,86
x
|
0,99
x
|
1,06
x
|
0,7
x
|
1,18
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
8,8
x
|
17,3
x
|
8,84
x
|
9,4
x
|
5,69
x
|
9,51
x
|
8,59
x
|
Bedrijfswaarde/FCF
|
150
x
|
66,4
x
|
20,7
x
|
14,3
x
|
-77,1
x
|
16
x
|
64,3
x
|
25,4
x
|
FCF Yield
|
0,67%
|
1,51%
|
4,82%
|
6,97%
|
-1,3%
|
6,25%
|
1,55%
|
3,93%
|
Price to Book
|
1,57
x
|
1,11
x
|
1,39
x
|
1,97
x
|
2,36
x
|
1,59
x
|
2,43
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
87.437
|
87.527
|
87.564
|
87.214
|
87.151
|
86.522
|
-
|
-
|
Referentieprijs
2 |
673,0
|
492,0
|
630,0
|
1.029
|
1.434
|
1.922
|
1.922
|
1.922
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.097
|
61.967
|
51.554
|
74.485
|
107.019
|
116.442
|
126.695
|
136.863
|
EBITDA
1 |
3.867
|
4.006
|
2.569
|
8.342
|
12.039
|
14.365
|
15.684
|
16.973
|
Bedrijfsresultaat (EBIT)
1 |
2.482
|
2.421
|
1.032
|
6.738
|
10.063
|
11.611
|
12.916
|
14.278
|
Operationele Marge
|
4,06%
|
3,91%
|
2%
|
9,05%
|
9,4%
|
9,97%
|
10,19%
|
10,43%
|
Resultaat voor belastingen (EBT)
1 |
2.572
|
2.454
|
2.108
|
7.821
|
10.323
|
12.710
|
13.115
|
14.200
|
Nettowinst (verlies)
1 |
1.722
|
1.652
|
1.102
|
5.780
|
7.331
|
8.859
|
9.548
|
10.487
|
Nettomarge
|
2,82%
|
2,67%
|
2,14%
|
7,76%
|
6,85%
|
7,61%
|
7,54%
|
7,66%
|
WPA
2 |
19,71
|
18,89
|
12,59
|
66,11
|
84,05
|
102,4
|
110,4
|
121,2
|
Free Cash Flow
1 |
343
|
531
|
2.144
|
5.144
|
-1.469
|
5.116
|
2.318
|
5.732
|
FCF-marge
|
0,56%
|
0,86%
|
4,16%
|
6,91%
|
-1,37%
|
4,39%
|
1,83%
|
4,19%
|
Kasstroomconversie (ebitda)
|
8,87%
|
13,26%
|
83,45%
|
61,67%
|
-
|
35,61%
|
14,78%
|
33,77%
|
Kasstroomconversie (nettowinst)
|
19,92%
|
32,14%
|
194,59%
|
89,01%
|
-
|
57,75%
|
24,27%
|
54,66%
|
Dividend per aandeel
2 |
5,000
|
5,000
|
4,500
|
10,00
|
13,00
|
16,00
|
20,00
|
22,75
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
31.820
|
30.147
|
22.093
|
29.461
|
18.610
|
34.788
|
19.187
|
20.510
|
39.697
|
23.694
|
26.398
|
50.092
|
29.540
|
27.387
|
56.927
|
27.992
|
29.733
|
57.725
|
27.447
|
31.270
|
30.792
|
32.763
|
63.965
|
29.906
|
33.062
|
63.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.711
|
710
|
-215
|
1.247
|
2.875
|
4.189
|
1.789
|
760
|
2.549
|
3.422
|
3.694
|
7.116
|
2.201
|
746
|
2.947
|
2.774
|
2.838
|
5.612
|
2.592
|
3.407
|
3.212
|
3.278
|
6.490
|
3.497
|
2.938
|
6.500
|
Operationele Marge
|
5,38%
|
2,36%
|
-0,97%
|
4,23%
|
15,45%
|
12,04%
|
9,32%
|
3,71%
|
6,42%
|
14,44%
|
13,99%
|
14,21%
|
7,45%
|
2,72%
|
5,18%
|
9,91%
|
9,54%
|
9,72%
|
9,44%
|
10,9%
|
10,43%
|
10,01%
|
10,15%
|
11,69%
|
8,89%
|
10,24%
|
Resultaat voor belastingen (EBT)
|
1.709
|
745
|
431
|
-
|
3.117
|
4.475
|
2.264
|
1.082
|
3.346
|
4.171
|
3.947
|
8.118
|
1.364
|
841
|
2.205
|
3.245
|
-
|
6.220
|
2.872
|
-
|
3.250
|
3.250
|
6.500
|
4.650
|
1.850
|
6.500
|
Nettowinst (verlies)
1 |
1.169
|
483
|
-73
|
1.175
|
2.397
|
3.344
|
1.737
|
699
|
2.436
|
3.025
|
2.570
|
5.595
|
1.108
|
628
|
1.736
|
2.424
|
1.972
|
4.396
|
1.883
|
2.580
|
2.300
|
2.300
|
4.600
|
3.500
|
1.400
|
4.900
|
Nettomarge
|
3,67%
|
1,6%
|
-0,33%
|
3,99%
|
12,88%
|
9,61%
|
9,05%
|
3,41%
|
6,14%
|
12,77%
|
9,74%
|
11,17%
|
3,75%
|
2,29%
|
3,05%
|
8,66%
|
6,63%
|
7,62%
|
6,86%
|
8,25%
|
7,47%
|
7,02%
|
7,19%
|
11,7%
|
4,23%
|
7,72%
|
WPA
|
13,37
|
-
|
-0,8400
|
-
|
-
|
38,19
|
19,89
|
-
|
-
|
34,68
|
-
|
64,11
|
12,72
|
-
|
-
|
27,82
|
-
|
50,43
|
22,20
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
2,500
|
-
|
2,000
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
20-05-20
|
10-11-20
|
12-05-21
|
09-11-21
|
09-11-21
|
08-02-22
|
11-05-22
|
11-05-22
|
09-08-22
|
09-11-22
|
09-11-22
|
08-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
10-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.386
|
7.827
|
10.693
|
15.966
|
11.774
|
14.753
|
17.157
|
20.528
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
343
|
531
|
2.144
|
5.144
|
-1.469
|
5.116
|
2.318
|
5.732
|
ROE (netto-inkomsten/eigen vermogen)
|
4,6%
|
4,3%
|
2,8%
|
13,6%
|
14,9%
|
15,6%
|
14,9%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
4,59%
|
4,18%
|
3,34%
|
11,9%
|
13,7%
|
14,3%
|
12%
|
11,9%
|
Totale activa
1 |
37.491
|
39.523
|
32.998
|
48.407
|
53.623
|
61.983
|
79.571
|
88.124
|
Nettoactief per aandeel
2 |
428,0
|
443,0
|
453,0
|
523,0
|
607,0
|
702,0
|
789,0
|
885,0
|
Cashflow per aandeel
|
36,70
|
37,90
|
31,10
|
85,30
|
108,0
|
134,0
|
-
|
-
|
Capex
1 |
1.940
|
2.436
|
919
|
2.226
|
6.839
|
8.186
|
8.000
|
5.667
|
Capex/omzet
|
3,18%
|
3,93%
|
1,78%
|
2,99%
|
6,39%
|
7,03%
|
6,31%
|
4,14%
|
Datum van publicatie
|
09-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Laatste slotkoers
1.922
JPY Gemiddelde koersdoel
2.100
JPY Spread / Gemiddelde doel +9,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +46,71% | 1,04 mld. | | +4,27% | 5,09 mld. | | +4,67% | 4,05 mld. | | +3,61% | 4,13 mld. | | +6,76% | 2,81 mld. | | +5,63% | 2,03 mld. | | -44,66% | 1,25 mld. | | +106,11% | 1,29 mld. | | +20,27% | 1,09 mld. | | -8,79% | 900 mln. |
Sportieve en buitensportartikelen
|