Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.927
JPY
|
-0,98%
|
|
+0,05%
|
-12,69%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.002
|
9.591
|
22.963
|
17.536
|
23.338
|
24.378
|
-
|
-
|
Bedrijfswaarde
1 |
7.312
|
8.106
|
21.717
|
16.093
|
21.193
|
21.947
|
23.747
|
22.847
|
K/w-verhouding
|
23,6
x
|
23,6
x
|
35,1
x
|
24,7
x
|
27
x
|
22,2
x
|
17,2
x
|
14,9
x
|
Dividendrendement
|
0,64%
|
0,66%
|
0,38%
|
0,58%
|
0,54%
|
0,62%
|
0,74%
|
0,87%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,61
x
|
1,17
x
|
0,75
x
|
0,88
x
|
0,81
x
|
0,7
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,53
x
|
0,52
x
|
1,11
x
|
0,69
x
|
0,8
x
|
0,73
x
|
0,69
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
20,2
x
|
12,3
x
|
12,7
x
|
12,1
x
|
10,5
x
|
9,43
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
-2.027
x
|
92
x
|
58,9
x
|
26,5
x
|
27
x
|
247
x
|
32,1
x
|
FCF Yield
|
2,72%
|
-0,05%
|
1,09%
|
1,7%
|
3,78%
|
3,71%
|
0,4%
|
3,12%
|
Price to Book
|
2,4
x
|
2,41
x
|
5,02
x
|
3,33
x
|
3,87
x
|
3,43
x
|
2,9
x
|
2,48
x
|
Aantal aandelen (in duizenden)
|
12.751
|
12.629
|
12.583
|
12.620
|
12.632
|
12.650
|
-
|
-
|
Referentieprijs
2 |
706,0
|
759,5
|
1.825
|
1.390
|
1.848
|
1.927
|
1.927
|
1.927
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.852
|
15.730
|
19.597
|
23.401
|
26.429
|
30.203
|
34.637
|
39.403
|
EBITDA
1 |
-
|
-
|
1.073
|
1.305
|
1.671
|
1.814
|
2.254
|
2.424
|
Bedrijfsresultaat (EBIT)
1 |
628
|
730
|
1.001
|
1.202
|
1.357
|
1.763
|
2.207
|
2.530
|
Operationele Marge
|
4,53%
|
4,64%
|
5,11%
|
5,14%
|
5,13%
|
5,84%
|
6,37%
|
6,42%
|
Resultaat voor belastingen (EBT)
1 |
634
|
714
|
1.035
|
1.174
|
1.304
|
1.760
|
2.208
|
2.522
|
Nettowinst (verlies)
1 |
380
|
408
|
654
|
709
|
865
|
1.097
|
1.418
|
1.635
|
Nettomarge
|
2,74%
|
2,59%
|
3,34%
|
3,03%
|
3,27%
|
3,63%
|
4,09%
|
4,15%
|
WPA
2 |
29,90
|
32,24
|
52,02
|
56,32
|
68,50
|
86,77
|
112,2
|
129,3
|
Free Cash Flow
1 |
199
|
-4
|
236,2
|
273
|
800,5
|
814
|
96
|
712
|
FCF-marge
|
1,44%
|
-0,03%
|
1,21%
|
1,17%
|
3,03%
|
2,7%
|
0,28%
|
1,81%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
22,02%
|
20,93%
|
47,92%
|
44,87%
|
4,26%
|
29,37%
|
Kasstroomconversie (nettowinst)
|
52,37%
|
-
|
36,11%
|
38,5%
|
92,54%
|
74,22%
|
6,77%
|
43,55%
|
Dividend per aandeel
2 |
4,500
|
5,000
|
7,000
|
8,000
|
10,00
|
12,00
|
14,17
|
16,83
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020 S1
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
7.711
|
8.372
|
11.225
|
6.099
|
11.475
|
5.666
|
6.260
|
11.926
|
6.078
|
6.566
|
12.644
|
6.489
|
7.296
|
13.785
|
7.176
|
7.165
|
14.341
|
7.321
|
8.293
|
15.169
|
7.900
|
8.200
|
16.100
|
8.200
|
9.210
|
17.410
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
314
|
353
|
647
|
299
|
585
|
199
|
418
|
617
|
256
|
253
|
509
|
325
|
523
|
848
|
384
|
382
|
766
|
404
|
595
|
964
|
427
|
489
|
916
|
528
|
726
|
1.254
|
Operationele Marge
|
4,07%
|
4,22%
|
5,76%
|
4,9%
|
5,1%
|
3,51%
|
6,68%
|
5,17%
|
4,21%
|
3,85%
|
4,03%
|
5,01%
|
7,17%
|
6,15%
|
5,35%
|
5,33%
|
5,34%
|
5,52%
|
7,17%
|
6,36%
|
5,41%
|
5,96%
|
5,69%
|
6,44%
|
7,88%
|
7,2%
|
Resultaat voor belastingen (EBT)
|
300
|
340
|
694
|
260
|
542
|
201
|
-
|
-
|
304
|
-
|
554
|
326
|
-
|
-
|
395
|
-
|
753
|
399
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
163
|
197
|
453
|
156
|
323
|
103
|
283
|
-
|
199
|
149
|
348
|
192
|
325
|
-
|
260
|
267
|
527
|
247
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,11%
|
2,35%
|
4,04%
|
2,56%
|
2,81%
|
1,82%
|
4,52%
|
-
|
3,27%
|
2,27%
|
2,75%
|
2,96%
|
4,45%
|
-
|
3,62%
|
3,73%
|
3,67%
|
3,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
12,90
|
15,70
|
36,00
|
12,32
|
25,68
|
8,190
|
22,45
|
-
|
15,81
|
11,80
|
27,62
|
15,16
|
25,72
|
-
|
20,60
|
21,12
|
41,72
|
19,53
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
8,000
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
6,000
|
6,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/12/19
|
9/12/20
|
11/06/21
|
9/12/21
|
9/12/21
|
9/03/22
|
8/06/22
|
8/06/22
|
8/09/22
|
8/12/22
|
8/12/22
|
8/03/23
|
8/06/23
|
8/06/23
|
7/09/23
|
7/12/23
|
7/12/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.690
|
1.485
|
1.246
|
1.443
|
2.145
|
2.431
|
631
|
1.531
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
199
|
-4
|
236
|
273
|
800
|
814
|
96
|
712
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
10,5%
|
15,3%
|
14,4%
|
15,3%
|
16,8%
|
18,8%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
10,6%
|
7,51%
|
11,8%
|
12%
|
9%
|
10,2%
|
9,8%
|
Totale activa
1 |
3.801
|
3.849
|
8.711
|
6.008
|
7.222
|
12.185
|
13.905
|
16.684
|
Nettoactief per aandeel
2 |
294,0
|
315,0
|
364,0
|
418,0
|
478,0
|
562,0
|
665,0
|
776,0
|
Cashflow per aandeel
|
39,90
|
44,70
|
66,20
|
72,90
|
86,60
|
-
|
-
|
-
|
Capex
1 |
408
|
132
|
623
|
253
|
176
|
350
|
1.250
|
900
|
Capex/omzet
|
2,95%
|
0,84%
|
3,18%
|
1,08%
|
0,67%
|
1,16%
|
3,61%
|
2,28%
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Laatste slotkoers
1.927
JPY Gemiddelde koersdoel
3.067
JPY Spread / Gemiddelde doel +59,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,69% | 159 mln. | | -6,09% | 19,27 mld. | | -18,90% | 19,05 mld. | | 0,00% | 14,96 mld. | | +6,51% | 10,34 mld. | | +10,88% | 8,89 mld. | | 0,00% | 2,5 mld. | | +747,50% | 2,08 mld. | | -4,68% | 1,63 mld. | | -9,69% | 1,6 mld. |
Schoonheidsbevoorradingswinkel
|