Vertraagde tijd
Japan Exchange
08:00:00 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.172
JPY
|
+0,34%
|
|
-5,02%
|
-17,29%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
122.299
|
68.034
|
86.980
|
116.797
|
149.069
|
197.066
|
-
|
-
|
Bedrijfswaarde
1 |
219.171
|
151.737
|
172.572
|
184.045
|
236.136
|
323.511
|
197.066
|
197.066
|
K/w-verhouding
|
13,4
x
|
9,3
x
|
6,14
x
|
5,51
x
|
17,9
x
|
38,5
x
|
11,7
x
|
11,7
x
|
Dividendrendement
|
1,85%
|
2,97%
|
2,7%
|
3,45%
|
2,03%
|
0,94%
|
1,88%
|
2,05%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,26
x
|
0,39
x
|
0,45
x
|
0,49
x
|
1,09
x
|
0,66
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
0,44
x
|
0,26
x
|
0,39
x
|
0,45
x
|
0,49
x
|
1,09
x
|
0,66
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
4,29
x
|
2,29
x
|
5,33
x
|
3,47
x
|
5,12
x
|
11,5
x
|
6,26
x
|
6,22
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
2,86
x
|
9,04
x
|
6,3
x
|
-13,5
x
|
46,2
x
|
22,1
x
|
13,8
x
|
FCF Yield
|
4,53%
|
34,9%
|
11,1%
|
15,9%
|
-7,38%
|
2,17%
|
4,52%
|
7,26%
|
Price to Book
|
0,64
x
|
0,38
x
|
0,45
x
|
0,54
x
|
0,66
x
|
1,29
x
|
0,74
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
189.024
|
168.401
|
167.916
|
168.053
|
168.060
|
168.145
|
-
|
-
|
Referentieprijs
2 |
647,0
|
404,0
|
518,0
|
695,0
|
887,0
|
1.172
|
1.172
|
1.172
|
Datum van publicatie
|
17/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
275.807
|
264.618
|
222.454
|
261.616
|
301.204
|
297.056
|
300.000
|
301.200
|
EBITDA
1 |
28.520
|
29.658
|
16.307
|
33.668
|
29.142
|
28.131
|
31.500
|
31.700
|
Bedrijfsresultaat (EBIT)
1 |
10.130
|
11.208
|
1.701
|
20.455
|
17.288
|
15.267
|
19.000
|
19.200
|
Operationele Marge
|
3,67%
|
4,24%
|
0,76%
|
7,82%
|
5,74%
|
5,14%
|
6,33%
|
6,37%
|
Resultaat voor belastingen (EBT)
1 |
12.703
|
12.711
|
13.331
|
27.358
|
13.757
|
5.869
|
23.300
|
23.000
|
Nettowinst (verlies)
1 |
9.155
|
8.072
|
14.172
|
21.206
|
8.325
|
8.396
|
16.800
|
16.800
|
Nettomarge
|
3,32%
|
3,05%
|
6,37%
|
8,11%
|
2,76%
|
2,83%
|
5,6%
|
5,58%
|
WPA
2 |
48,44
|
43,45
|
84,40
|
126,2
|
49,54
|
49,94
|
99,90
|
99,90
|
Free Cash Flow
1 |
5.537
|
23.775
|
9.625
|
18.538
|
-11.007
|
7.007
|
8.900
|
14.300
|
FCF-marge
|
2,01%
|
8,98%
|
4,33%
|
7,09%
|
-3,65%
|
2,36%
|
2,97%
|
4,75%
|
Kasstroomconversie (ebitda)
|
19,41%
|
80,16%
|
59,02%
|
55,06%
|
-
|
24,91%
|
28,25%
|
45,11%
|
Kasstroomconversie (nettowinst)
|
60,48%
|
294,54%
|
67,92%
|
87,42%
|
-
|
83,46%
|
52,98%
|
85,12%
|
Dividend per aandeel
2 |
12,00
|
12,00
|
14,00
|
24,00
|
18,00
|
18,00
|
22,00
|
24,00
|
Datum van publicatie
|
17/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
136.714
|
127.904
|
103.304
|
64.104
|
126.390
|
67.594
|
67.632
|
135.226
|
65.843
|
70.344
|
136.187
|
79.515
|
85.502
|
75.273
|
74.901
|
150.174
|
75.150
|
71.732
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.301
|
3.907
|
-3.253
|
6.086
|
10.801
|
5.672
|
3.982
|
9.654
|
3.658
|
339
|
3.997
|
5.607
|
7.684
|
7.168
|
4.926
|
12.094
|
-1.206
|
4.379
|
Operationele Marge
|
5,34%
|
3,05%
|
-3,15%
|
9,49%
|
8,55%
|
8,39%
|
5,89%
|
7,14%
|
5,56%
|
0,48%
|
2,93%
|
7,05%
|
8,99%
|
9,52%
|
6,58%
|
8,05%
|
-1,6%
|
6,1%
|
Resultaat voor belastingen (EBT)
|
8.508
|
-
|
-1.906
|
-
|
21.035
|
8.061
|
-
|
-
|
5.759
|
-
|
4.335
|
4.274
|
-
|
8.488
|
-
|
12.892
|
-1.490
|
-
|
Nettowinst (verlies)
|
6.544
|
1.528
|
1.859
|
8.620
|
16.119
|
6.461
|
-1.374
|
5.087
|
3.690
|
-
|
1.959
|
1.964
|
-
|
6.323
|
-
|
9.403
|
-2.116
|
-
|
Nettomarge
|
4,79%
|
1,19%
|
1,8%
|
13,45%
|
12,75%
|
9,56%
|
-2,03%
|
3,76%
|
5,6%
|
-
|
1,44%
|
2,47%
|
-
|
8,4%
|
-
|
6,26%
|
-2,82%
|
-
|
WPA
|
34,62
|
8,830
|
11,07
|
51,31
|
95,96
|
38,44
|
-8,180
|
30,26
|
21,96
|
-
|
11,66
|
11,69
|
-
|
37,62
|
-
|
55,94
|
-12,59
|
-
|
Dividend per aandeel
|
6,000
|
-
|
7,000
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
15/05/20
|
13/11/20
|
12/11/21
|
12/11/21
|
10/02/22
|
13/05/22
|
13/05/22
|
12/08/22
|
11/11/22
|
11/11/22
|
14/02/23
|
12/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
13/02/24
|
15/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
96.872
|
83.703
|
85.592
|
67.248
|
87.067
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,397
x
|
2,822
x
|
5,249
x
|
1,997
x
|
2,988
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.537
|
23.775
|
9.625
|
18.538
|
-11.007
|
7.007
|
8.900
|
14.300
|
ROE (netto-inkomsten/eigen vermogen)
|
4,8%
|
4,3%
|
7,6%
|
10,3%
|
3,8%
|
3,5%
|
6,5%
|
6,2%
|
ROA (netto-inkomsten/totale activa)
|
3,54%
|
4,39%
|
2,76%
|
7,98%
|
3%
|
4,42%
|
-
|
-
|
Totale activa
1 |
258.621
|
183.805
|
514.095
|
265.859
|
277.742
|
189.998
|
-
|
-
|
Nettoactief per aandeel
2 |
1.016
|
1.073
|
1.159
|
1.287
|
1.340
|
1.497
|
1.576
|
1.653
|
Cashflow per aandeel
|
146,0
|
143,0
|
171,0
|
205,0
|
120,0
|
126,0
|
-
|
-
|
Capex
1 |
16.089
|
16.230
|
14.135
|
13.461
|
12.531
|
15.313
|
19.000
|
15.000
|
Capex/omzet
|
5,83%
|
6,13%
|
6,35%
|
5,15%
|
4,16%
|
5,15%
|
6,33%
|
4,98%
|
Datum van publicatie
|
17/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
Laatste slotkoers
1.172
JPY Gemiddelde koersdoel
1.050
JPY Spread / Gemiddelde doel -10,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,29% | 1,25 mld. | | -0,06% | 19,61 mld. | | -10,68% | 11,85 mld. | | +3,28% | 10,47 mld. | | +0,40% | 6,46 mld. | | +12,35% | 5,23 mld. | | +18,90% | 3,98 mld. | | +71,11% | 2,83 mld. | | +7,38% | 2,82 mld. | | +17,72% | 1,85 mld. |
Papierproducten - Andere
|