Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.059
JPY
|
+0,54%
|
|
+2,29%
|
+2,08%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
93.384
|
96.884
|
96.124
|
85.331
|
98.960
|
90.761
|
-
|
-
|
Bedrijfswaarde
1 |
121.122
|
123.055
|
136.305
|
125.855
|
132.173
|
117.920
|
112.691
|
107.181
|
K/w-verhouding
|
27,5
x
|
33,3
x
|
31,1
x
|
21,7
x
|
16
x
|
11
x
|
10,9
x
|
9,95
x
|
Dividendrendement
|
1,78%
|
1,63%
|
1,62%
|
1,84%
|
1,78%
|
2,19%
|
2,33%
|
2,48%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,6
x
|
1,73
x
|
1,43
x
|
1,45
x
|
1,21
x
|
1,14
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
1,96
x
|
2,04
x
|
2,46
x
|
2,11
x
|
1,93
x
|
1,57
x
|
1,41
x
|
1,27
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
15,3
x
|
17,3
x
|
10,7
x
|
9,15
x
|
7,51
x
|
6,83
x
|
6,3
x
|
Bedrijfswaarde/FCF
|
30,6
x
|
32,7
x
|
-12,9
x
|
20,8
x
|
12,5
x
|
11,5
x
|
10,8
x
|
9,22
x
|
FCF Yield
|
3,27%
|
3,06%
|
-7,75%
|
4,81%
|
8,01%
|
8,69%
|
9,29%
|
10,8%
|
Price to Book
|
1,55
x
|
1,84
x
|
1,72
x
|
1,54
x
|
1,51
x
|
1,26
x
|
1,13
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
48.816
|
46.400
|
45.708
|
44.817
|
44.080
|
44.080
|
-
|
-
|
Referentieprijs
2 |
1.913
|
2.088
|
2.103
|
1.904
|
2.245
|
2.059
|
2.059
|
2.059
|
Datum van publicatie
|
10-05-19
|
21-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.831
|
60.426
|
55.442
|
59.532
|
68.383
|
75.000
|
79.900
|
84.500
|
EBITDA
1 |
7.471
|
8.039
|
7.878
|
11.765
|
14.445
|
15.700
|
16.500
|
17.000
|
Bedrijfsresultaat (EBIT)
1 |
3.737
|
4.094
|
3.442
|
6.366
|
9.014
|
9.850
|
10.750
|
11.800
|
Operationele Marge
|
6,04%
|
6,78%
|
6,21%
|
10,69%
|
13,18%
|
13,13%
|
13,45%
|
13,96%
|
Resultaat voor belastingen (EBT)
1 |
5.221
|
3.920
|
3.922
|
5.721
|
7.272
|
10.520
|
10.780
|
11.885
|
Nettowinst (verlies)
1 |
3.454
|
2.925
|
3.119
|
3.961
|
6.195
|
8.250
|
8.300
|
9.125
|
Nettomarge
|
5,59%
|
4,84%
|
5,63%
|
6,65%
|
9,06%
|
11%
|
10,39%
|
10,8%
|
WPA
2 |
69,56
|
62,62
|
67,72
|
87,76
|
140,3
|
187,2
|
188,3
|
207,0
|
Free Cash Flow
1 |
3.960
|
3.762
|
-10.567
|
6.058
|
10.583
|
10.250
|
10.470
|
11.620
|
FCF-marge
|
6,4%
|
6,23%
|
-19,06%
|
10,18%
|
15,48%
|
13,67%
|
13,1%
|
13,75%
|
Kasstroomconversie (ebitda)
|
53,01%
|
46,8%
|
-
|
51,49%
|
73,26%
|
65,29%
|
63,45%
|
68,35%
|
Kasstroomconversie (nettowinst)
|
114,65%
|
128,62%
|
-
|
152,94%
|
170,83%
|
124,24%
|
126,14%
|
127,34%
|
Dividend per aandeel
2 |
34,00
|
34,00
|
34,00
|
35,00
|
40,00
|
45,00
|
48,00
|
51,00
|
Datum van publicatie
|
10-05-19
|
21-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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 |
30.317
|
30.109
|
26.809
|
15.058
|
28.606
|
16.498
|
14.428
|
16.305
|
17.407
|
33.712
|
18.017
|
16.654
|
18.304
|
18.374
|
36.678
|
21.241
|
17.780
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.738
|
-
|
1.388
|
1.421
|
2.672
|
2.823
|
871
|
2.977
|
2.917
|
5.894
|
2.656
|
464
|
2.970
|
2.357
|
5.327
|
4.163
|
509
|
Operationele Marge
|
5,73%
|
-
|
5,18%
|
9,44%
|
9,34%
|
17,11%
|
6,04%
|
18,26%
|
16,76%
|
17,48%
|
14,74%
|
2,79%
|
16,23%
|
12,83%
|
14,52%
|
19,6%
|
2,86%
|
Resultaat voor belastingen (EBT)
1 |
1.627
|
-
|
1.979
|
1.036
|
3.119
|
2.508
|
-
|
2.972
|
1.998
|
4.970
|
1.769
|
-
|
3.355
|
3.057
|
6.412
|
3.783
|
455
|
Nettowinst (verlies)
1 |
1.230
|
-
|
1.218
|
707
|
2.115
|
1.928
|
-
|
2.601
|
1.397
|
3.998
|
1.982
|
215
|
2.915
|
2.481
|
5.396
|
3.027
|
76
|
Nettomarge
|
4,06%
|
-
|
4,54%
|
4,7%
|
7,39%
|
11,69%
|
-
|
15,95%
|
8,03%
|
11,86%
|
11%
|
1,29%
|
15,93%
|
13,5%
|
14,71%
|
14,25%
|
0,43%
|
WPA
|
26,16
|
-
|
30,05
|
-
|
46,65
|
42,68
|
-
|
58,71
|
-
|
90,41
|
44,90
|
-
|
66,14
|
-
|
122,4
|
68,66
|
-
|
Dividend per aandeel
|
17,00
|
-
|
17,00
|
-
|
17,00
|
-
|
-
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
22,00
|
-
|
-
|
Datum van publicatie
|
01-11-19
|
21-05-20
|
04-11-20
|
04-11-21
|
04-11-21
|
02-02-22
|
11-05-22
|
04-08-22
|
02-11-22
|
02-11-22
|
02-02-23
|
11-05-23
|
03-08-23
|
01-11-23
|
01-11-23
|
01-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.738
|
26.171
|
40.181
|
40.525
|
33.213
|
27.159
|
21.930
|
16.420
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,713
x
|
3,255
x
|
5,1
x
|
3,444
x
|
2,299
x
|
1,73
x
|
1,329
x
|
0,9659
x
|
Free Cash Flow
1 |
3.960
|
3.762
|
-10.567
|
6.058
|
10.583
|
10.250
|
10.470
|
11.620
|
ROE (netto-inkomsten/eigen vermogen)
|
5,5%
|
5,2%
|
5,7%
|
7,1%
|
10,3%
|
12,4%
|
10,8%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
2,91%
|
3,62%
|
2,81%
|
4,82%
|
5,85%
|
7,2%
|
6,45%
|
6,8%
|
Totale activa
1 |
118.725
|
80.906
|
111.014
|
82.137
|
105.981
|
114.583
|
128.682
|
134.191
|
Nettoactief per aandeel
2 |
1.235
|
1.134
|
1.226
|
1.236
|
1.485
|
1.634
|
1.815
|
1.958
|
Cashflow per aandeel
|
131,0
|
132,0
|
149,0
|
192,0
|
263,0
|
-
|
-
|
-
|
Capex
1 |
1.540
|
622
|
14.522
|
1.459
|
3.136
|
3.000
|
4.290
|
4.350
|
Capex/omzet
|
2,49%
|
1,03%
|
26,19%
|
2,45%
|
4,59%
|
4%
|
5,37%
|
5,15%
|
Datum van publicatie
|
10-05-19
|
21-05-20
|
11-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.059
JPY Gemiddelde koersdoel
2.810
JPY Spread / Gemiddelde doel +36,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,08% | 577 mln. | | +19,62% | 43,34 mld. | | +20,44% | 21,96 mld. | | +10,86% | 14,09 mld. | | +13,07% | 13,64 mld. | | +37,46% | 11,43 mld. | | -8,59% | 6,86 mld. | | -0,05% | 6,79 mld. | | -8,87% | 5,73 mld. | | +8,46% | 5,22 mld. |
Generieke geneesmiddelen
|