Beurs gesloten -
Japan Exchange
07:30:00 12-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.585,00 JPY
|
+4,57%
|
|
+2,32%
|
+5,06%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
522.424
|
523.727
|
603.213
|
680.870
|
759.328
|
842.006
|
888.386
|
943.097
|
Variatie
|
-
|
0,25%
|
15,18%
|
12,87%
|
11,52%
|
10,89%
|
5,51%
|
6,16%
|
EBITDA
1 |
50.430
|
53.842
|
82.807
|
94.640
|
112.615
|
118.876
|
135.299
|
152.296
|
Variatie
|
-
|
6,77%
|
53,8%
|
14,29%
|
18,99%
|
5,56%
|
13,82%
|
12,56%
|
Bedrijfsresultaat (EBIT)
1 |
35.298
|
37.879
|
61.372
|
70.572
|
86.025
|
89.989
|
102.683
|
115.337
|
Variatie
|
-
|
7,31%
|
62,02%
|
14,99%
|
21,9%
|
4,61%
|
14,11%
|
12,32%
|
Betaalde rente
1 |
-1.444
|
-1.162
|
-2.687
|
-2.762
|
-4.361
|
-2.800
|
-3.225
|
-3.225
|
Resultaat voor belastingen (EBT)
1 |
35.184
|
36.045
|
60.302
|
69.481
|
84.733
|
88.829
|
101.057
|
113.443
|
Variatie
|
-
|
2,45%
|
67,3%
|
15,22%
|
21,95%
|
4,83%
|
13,77%
|
12,26%
|
Nettowinst (verlies)
1 |
23.349
|
24.473
|
43.616
|
50.488
|
60.283
|
63.003
|
72.292
|
81.591
|
Variatie
|
-
|
4,81%
|
78,22%
|
15,76%
|
19,4%
|
4,51%
|
14,74%
|
12,86%
|
Datum van publicatie
|
12/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q3
|
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Omzet
1 |
118.406
|
155.963
|
122.696
|
122.783
|
123.899
|
154.349
|
135.200
|
138.886
|
145.772
|
183.287
|
152.808
|
159.610
|
167.636
|
200.816
|
184.071
|
179.762
|
187.382
|
208.113
|
193.822
|
200.713
|
209.797
|
238.177
|
207.333
|
210.700
|
217.667
|
251.167
|
243.800
|
246.800
|
Variatie
|
-
|
31,72%
|
-21,33%
|
0,07%
|
0,91%
|
24,58%
|
-12,41%
|
2,73%
|
4,96%
|
25,74%
|
-16,63%
|
4,45%
|
5,03%
|
19,79%
|
-8,34%
|
-2,34%
|
4,24%
|
11,06%
|
-6,87%
|
3,56%
|
4,53%
|
13,53%
|
-12,95%
|
1,62%
|
3,31%
|
15,39%
|
-2,93%
|
1,23%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.296
|
15.029
|
7.049
|
6.607
|
8.599
|
15.624
|
12.200
|
12.628
|
12.534
|
23.980
|
14.177
|
13.006
|
15.476
|
27.913
|
15.264
|
18.502
|
23.189
|
29.070
|
19.299
|
20.651
|
19.876
|
27.756
|
21.733
|
23.067
|
25.967
|
34.133
|
33.200
|
34.300
|
Variatie
|
-
|
105,99%
|
-53,1%
|
-6,27%
|
30,15%
|
81,7%
|
-21,92%
|
3,51%
|
-0,74%
|
91,32%
|
-40,88%
|
-8,26%
|
18,99%
|
80,36%
|
-45,32%
|
21,21%
|
25,33%
|
25,36%
|
-33,61%
|
7,01%
|
-3,75%
|
39,65%
|
-21,7%
|
6,13%
|
12,57%
|
31,45%
|
-2,73%
|
3,31%
|
Charge d'intérêts
|
-384
|
-
|
-314
|
-
|
-274
|
-
|
-278
|
-
|
-475
|
-
|
-364
|
-
|
-859
|
-
|
-1.351
|
-
|
-1.091
|
-
|
-888
|
-
|
-1.497
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
6.298
|
-
|
6.233
|
-
|
8.059
|
-
|
13.081
|
-
|
11.921
|
22.708
|
15.569
|
12.608
|
14.372
|
26.932
|
15.183
|
18.902
|
22.771
|
27.877
|
20.877
|
21.272
|
17.859
|
25.614
|
21.450
|
22.450
|
25.750
|
35.250
|
32.700
|
33.900
|
Variatie
|
-
|
-100%
|
-
|
-100%
|
-
|
-100%
|
-
|
-100%
|
-
|
90,49%
|
-31,44%
|
-19,02%
|
13,99%
|
87,39%
|
-43,62%
|
24,49%
|
20,47%
|
22,42%
|
-25,11%
|
1,89%
|
-16,04%
|
43,43%
|
-16,26%
|
4,66%
|
14,7%
|
36,89%
|
-7,23%
|
3,67%
|
Nettowinst (verlies)
1 |
3.838
|
11.486
|
3.785
|
-
|
4.923
|
-
|
8.500
|
8.357
|
7.761
|
18.929
|
10.251
|
7.814
|
9.229
|
23.194
|
8.098
|
12.485
|
14.322
|
25.378
|
14.698
|
14.517
|
11.819
|
18.884
|
15.350
|
16.350
|
19.150
|
22.650
|
22.800
|
23.600
|
Variatie
|
-
|
199,27%
|
-67,05%
|
-100%
|
-
|
-100%
|
-
|
-1,68%
|
-7,13%
|
143,9%
|
-45,84%
|
-23,77%
|
18,11%
|
151,32%
|
-65,09%
|
54,17%
|
14,71%
|
77,2%
|
-42,08%
|
-1,23%
|
-18,59%
|
59,77%
|
-18,71%
|
6,51%
|
17,13%
|
18,28%
|
0,66%
|
3,51%
|
Datum van publicatie
|
13/11/19
|
12/02/20
|
13/05/20
|
11/08/20
|
12/11/20
|
12/02/21
|
14/05/21
|
13/08/21
|
12/11/21
|
14/02/22
|
12/05/22
|
12/08/22
|
14/11/22
|
14/02/23
|
15/05/23
|
14/08/23
|
14/11/23
|
14/02/24
|
14/05/24
|
14/08/24
|
14/11/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 S1
|
2023 S1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
245.479
|
274.154
|
312.418
|
363.833
|
394.536
|
457.066
|
Variatie
|
-
|
11,68%
|
13,96%
|
16,46%
|
8,44%
|
15,85%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.656
|
24.858
|
27.183
|
33.766
|
39.951
|
48.251
|
Variatie
|
-
|
82,03%
|
9,35%
|
24,22%
|
18,32%
|
20,78%
|
Charge d'intérêts
|
-644
|
-601
|
-906
|
-1.935
|
-1.881
|
-
|
Resultaat voor belastingen (EBT)
|
12.111
|
25.673
|
28.177
|
34.085
|
42.150
|
-
|
Variatie
|
-
|
111,98%
|
9,75%
|
20,97%
|
23,66%
|
-100%
|
Nettowinst (verlies)
|
7.434
|
16.926
|
18.065
|
20.583
|
29.216
|
-
|
Variatie
|
-
|
127,68%
|
6,73%
|
13,94%
|
41,94%
|
-100%
|
Datum van publicatie
|
11/08/20
|
13/08/21
|
12/08/22
|
14/08/23
|
14/08/24
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-15.806
|
-48.309
|
-31.250
|
-
|
-5.915
|
-13.468
|
-15.906
|
-28.410
|
Variatie
|
-
|
-405,64%
|
-164,69%
|
-
|
-
|
-327,69%
|
-218,1%
|
-278,61%
|
Datum van publicatie
|
12/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
34.369
|
32.295
|
25.755
|
27.597
|
40.699
|
72.000
|
58.520
|
53.400
|
Variatie
|
-
|
-6,03%
|
-20,25%
|
7,15%
|
47,48%
|
76,91%
|
-18,72%
|
-8,75%
|
Vrije kasstroom (FCF)
1 |
2.643
|
35.163
|
41.497
|
-1.254
|
29.313
|
17.400
|
44.969
|
59.551
|
Variatie
|
-
|
1.230,42%
|
18,01%
|
-103,02%
|
-2.437,56%
|
-40,64%
|
158,44%
|
32,43%
|
Datum van publicatie
|
12/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
9,65%
|
10,28%
|
13,73%
|
13,9%
|
14,83%
|
14,12%
|
15,23%
|
16,15%
|
EBIT-marge (%)
|
6,76%
|
7,23%
|
10,17%
|
10,36%
|
11,33%
|
10,69%
|
11,56%
|
12,23%
|
EBT-marge (%)
|
6,73%
|
6,88%
|
10%
|
10,2%
|
11,16%
|
10,55%
|
11,38%
|
12,03%
|
Nettomarge (%)
|
4,47%
|
4,67%
|
7,23%
|
7,42%
|
7,94%
|
7,48%
|
8,14%
|
8,65%
|
FCF-marge (%)
|
0,51%
|
6,71%
|
6,88%
|
-0,18%
|
3,86%
|
2,07%
|
5,06%
|
6,31%
|
Vrije kasstroom/nettoresultaat (%)
|
11,32%
|
143,68%
|
95,14%
|
-2,48%
|
48,63%
|
27,62%
|
62,21%
|
72,99%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,99%
|
6,06%
|
8,99%
|
8,98%
|
9,73%
|
7,99%
|
8,51%
|
9,36%
|
ROE
|
8,3%
|
8,4%
|
14,5%
|
15%
|
15,7%
|
14,54%
|
15,06%
|
15,44%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
6,58%
|
6,17%
|
4,27%
|
4,05%
|
5,36%
|
8,55%
|
6,59%
|
5,66%
|
CAPEX / EBITDA (%)
|
68,15%
|
59,98%
|
31,1%
|
29,16%
|
36,14%
|
60,57%
|
43,25%
|
35,06%
|
CAPEX / FCF (%)
|
1.300,38%
|
91,84%
|
62,06%
|
-2.200,72%
|
138,84%
|
413,79%
|
130,13%
|
89,67%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
79,7
|
84,87
|
138,2
|
162
|
188,4
|
205,9
|
212
|
243
|
Variatie
|
-
|
6,49%
|
62,87%
|
17,21%
|
16,27%
|
9,32%
|
2,94%
|
14,62%
|
Dividend per aandeel
1 |
12
|
18
|
32,6
|
38,6
|
45,8
|
47,33
|
54,87
|
61,35
|
Variatie
|
-
|
50%
|
81,11%
|
18,4%
|
18,65%
|
3,35%
|
15,93%
|
11,8%
|
Nettoactief per aandeel
1 |
596,4
|
621,2
|
679,1
|
782
|
887,9
|
971,9
|
1.081
|
1.199
|
Variatie
|
-
|
4,16%
|
9,32%
|
15,15%
|
13,54%
|
9,46%
|
11,28%
|
10,87%
|
WPA
1 |
48,36
|
51,37
|
92,69
|
109,7
|
130,7
|
135,5
|
155,5
|
175,6
|
Variatie
|
-
|
6,23%
|
80,43%
|
18,38%
|
19,14%
|
3,67%
|
14,76%
|
12,88%
|
Aantal aandelen (in duizend)
|
475.618
|
476.852
|
461.495
|
460.283
|
461.616
|
461.916
|
461.916
|
461.916
|
Datum van publicatie
|
12/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
19,1x |
16,6x |
---|
PBR-ratio |
2,66x |
2,39x |
---|
EV/omzet |
1,4x |
1,33x |
---|
Dividendrendement |
1,83% |
2,12% |
---|
Laatste slotkoers 2.585,00JPY Gemiddelde koersdoel 3.199,00JPY Spread / Gemiddelde doel +23,75% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|