Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.915
JPY
|
+1,27%
|
|
+2,03%
|
+5,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
287.251
|
246.472
|
274.123
|
220.164
|
262.350
|
275.931
|
-
|
-
|
Bedrijfswaarde
1 |
523.051
|
468.328
|
614.881
|
666.113
|
703.775
|
696.239
|
690.877
|
683.209
|
K/w-verhouding
|
12,2
x
|
18,6
x
|
62,8
x
|
12,5
x
|
-6,58
x
|
22,4
x
|
10,9
x
|
9,67
x
|
Dividendrendement
|
3,29%
|
3,84%
|
3,45%
|
4,3%
|
2,89%
|
3,43%
|
3,43%
|
3,54%
|
Marktkapitalisatie/omzet
|
0,37
x
|
0,35
x
|
0,32
x
|
0,21
x
|
0,25
x
|
0,26
x
|
0,25
x
|
0,25
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,67
x
|
0,72
x
|
0,63
x
|
0,68
x
|
0,65
x
|
0,63
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
7,02
x
|
6,47
x
|
7,59
x
|
7,53
x
|
9,91
x
|
8,21
x
|
7,54
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
33,4
x
|
22,9
x
|
-5,98
x
|
-16
x
|
21,5
x
|
-49,4
x
|
27,9
x
|
25,1
x
|
FCF Yield
|
3%
|
4,37%
|
-16,7%
|
-6,24%
|
4,65%
|
-2,03%
|
3,59%
|
3,98%
|
Price to Book
|
0,92
x
|
0,77
x
|
0,79
x
|
0,57
x
|
0,72
x
|
0,73
x
|
0,69
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
94.646
|
94.651
|
94.656
|
94.653
|
94.660
|
94.659
|
-
|
-
|
Referentieprijs
2 |
3.035
|
2.604
|
2.896
|
2.326
|
2.772
|
2.915
|
2.915
|
2.915
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
768.568
|
701.223
|
855.400
|
1.054.201
|
1.038.736
|
1.068.133
|
1.097.233
|
1.122.933
|
EBITDA
1 |
74.558
|
72.387
|
81.000
|
88.474
|
71.040
|
84.850
|
91.617
|
96.950
|
Bedrijfsresultaat (EBIT)
1 |
41.332
|
39.663
|
42.900
|
39.682
|
17.943
|
30.533
|
37.500
|
43.567
|
Operationele Marge
|
5,38%
|
5,66%
|
5,02%
|
3,76%
|
1,73%
|
2,86%
|
3,42%
|
3,88%
|
Resultaat voor belastingen (EBT)
1 |
34.676
|
25.102
|
32.100
|
35.179
|
-26.468
|
25.867
|
37.533
|
41.967
|
Nettowinst (verlies)
1 |
23.500
|
13.233
|
4.400
|
17.610
|
-39.857
|
12.233
|
24.767
|
27.833
|
Nettomarge
|
3,06%
|
1,89%
|
0,51%
|
1,67%
|
-3,84%
|
1,15%
|
2,26%
|
2,48%
|
WPA
2 |
248,3
|
139,8
|
46,12
|
186,0
|
-421,1
|
130,2
|
267,6
|
301,6
|
Free Cash Flow
1 |
15.675
|
20.463
|
-102.800
|
-41.554
|
32.760
|
-14.102
|
24.788
|
27.202
|
FCF-marge
|
2,04%
|
2,92%
|
-12,02%
|
-3,94%
|
3,15%
|
-1,32%
|
2,26%
|
2,42%
|
Kasstroomconversie (ebitda)
|
21,02%
|
28,27%
|
-
|
-
|
46,11%
|
-
|
27,06%
|
28,06%
|
Kasstroomconversie (nettowinst)
|
66,7%
|
154,64%
|
-
|
-
|
-
|
-
|
100,09%
|
97,73%
|
Dividend per aandeel
2 |
100,0
|
100,0
|
100,0
|
100,0
|
80,00
|
100,0
|
100,0
|
103,3
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
343.748
|
391.793
|
224.007
|
239.600
|
-
|
250.958
|
270.453
|
521.411
|
273.740
|
259.050
|
255.237
|
260.074
|
515.311
|
266.307
|
257.118
|
523.425
|
260.150
|
270.800
|
276.400
|
276.350
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.835
|
27.303
|
5.997
|
9.600
|
15.600
|
11.723
|
12.243
|
23.966
|
8.889
|
6.827
|
5.983
|
3.979
|
9.962
|
3.203
|
4.778
|
7.981
|
5.800
|
7.650
|
9.150
|
8.200
|
Operationele Marge
|
5,19%
|
6,97%
|
2,68%
|
4,01%
|
-
|
4,67%
|
4,53%
|
4,6%
|
3,25%
|
2,64%
|
2,34%
|
1,53%
|
1,93%
|
1,2%
|
1,86%
|
1,52%
|
2,23%
|
2,82%
|
3,31%
|
2,97%
|
Resultaat voor belastingen (EBT)
|
15.422
|
22.247
|
2.752
|
-
|
-
|
11.976
|
-
|
23.968
|
8.192
|
3.019
|
3.934
|
-
|
5.313
|
1.675
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.334
|
16.028
|
-728
|
-10.900
|
-
|
7.404
|
6.986
|
14.390
|
3.416
|
-196
|
1.897
|
-900
|
997
|
-3.756
|
-37.098
|
-
|
-3.000
|
-2.400
|
9.100
|
7.500
|
Nettomarge
|
3,01%
|
4,09%
|
-0,32%
|
-4,55%
|
-
|
2,95%
|
2,58%
|
2,76%
|
1,25%
|
-0,08%
|
0,74%
|
-0,35%
|
0,19%
|
-1,41%
|
-14,43%
|
-
|
-1,15%
|
-0,89%
|
3,29%
|
2,71%
|
WPA
|
109,2
|
169,3
|
-7,850
|
-
|
-
|
78,22
|
-
|
152,0
|
36,09
|
-
|
20,04
|
-
|
10,53
|
-39,67
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
50,00
|
50,00
|
-
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/08/20
|
10/08/21
|
12/11/21
|
18/02/22
|
18/02/22
|
16/05/22
|
10/08/22
|
10/08/22
|
14/11/22
|
14/02/23
|
15/05/23
|
9/08/23
|
9/08/23
|
14/11/23
|
13/02/24
|
13/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
235.800
|
221.856
|
340.758
|
445.949
|
441.425
|
420.308
|
414.946
|
407.278
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,163
x
|
3,065
x
|
4,207
x
|
5,04
x
|
6,214
x
|
4,954
x
|
4,529
x
|
4,201
x
|
Free Cash Flow
1 |
15.675
|
20.463
|
-102.800
|
-41.554
|
32.760
|
-14.102
|
24.788
|
27.203
|
ROE (netto-inkomsten/eigen vermogen)
|
7,7%
|
4,2%
|
1,3%
|
4,8%
|
-10,6%
|
3,39%
|
6,66%
|
7,19%
|
ROA (netto-inkomsten/totale activa)
|
5,14%
|
4,5%
|
4,63%
|
3,42%
|
0,74%
|
2,2%
|
3%
|
3,8%
|
Totale activa
1 |
457.621
|
294.238
|
94.994
|
514.272
|
-5.420.066
|
556.061
|
825.556
|
732.456
|
Nettoactief per aandeel
2 |
3.304
|
3.365
|
3.655
|
4.089
|
3.845
|
4.010
|
4.211
|
4.446
|
Cashflow per aandeel
2 |
598,0
|
484,0
|
441,0
|
684,0
|
116,0
|
688,0
|
837,0
|
911,0
|
Capex
1 |
34.962
|
33.999
|
38.641
|
49.489
|
56.335
|
63.100
|
54.250
|
54.250
|
Capex/omzet
|
4,55%
|
4,85%
|
4,52%
|
4,69%
|
5,42%
|
5,91%
|
4,94%
|
4,83%
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.915
JPY Gemiddelde koersdoel
3.100
JPY Spread / Gemiddelde doel +6,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,18% | 1,75 mld. | | +9,29% | 4 mld. | | +3,44% | 979 mln. | | +9,13% | 966 mln. | | +66,88% | 752 mln. | | -2,47% | 692 mln. | | +31,71% | 600 mln. | | -1,29% | 553 mln. | | +15,68% | 499 mln. | | -25,28% | 405 mln. |
Kleurstoffen
|