Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.195
JPY
|
+2,19%
|
|
+0,96%
|
+10,98%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.858
|
55.669
|
85.645
|
71.174
|
59.916
|
78.310
|
-
|
-
|
Bedrijfswaarde
1 |
36.547
|
34.489
|
64.086
|
44.999
|
31.282
|
49.097
|
50.600
|
51.614
|
K/w-verhouding
|
10,5
x
|
10,4
x
|
11,8
x
|
9,27
x
|
12,5
x
|
19,6
x
|
12
x
|
10
x
|
Dividendrendement
|
2,17%
|
2,39%
|
1,67%
|
2,19%
|
2,64%
|
2,03%
|
2,03%
|
2,07%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,49
x
|
0,73
x
|
0,56
x
|
0,46
x
|
0,59
x
|
0,55
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
0,33
x
|
0,3
x
|
0,55
x
|
0,35
x
|
0,24
x
|
0,37
x
|
0,36
x
|
0,34
x
|
Bedrijfswaarde/EBITDA
|
2,86
x
|
2,57
x
|
4,21
x
|
2,86
x
|
2,81
x
|
3,69
x
|
3,16
x
|
2,69
x
|
Bedrijfswaarde/FCF
|
15.070.978
x
|
-574.820.628
x
|
27.997.196
x
|
7.239.172
x
|
7.111.106
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,93
x
|
0,84
x
|
1,18
x
|
0,9
x
|
0,73
x
|
0,93
x
|
0,87
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
19.032
|
19.032
|
19.032
|
19.030
|
18.812
|
18.667
|
-
|
-
|
Referentieprijs
2 |
3.040
|
2.925
|
4.500
|
3.740
|
3.185
|
4.195
|
4.195
|
4.195
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
112.216
|
114.304
|
117.250
|
127.819
|
129.364
|
133.500
|
142.250
|
150.250
|
EBITDA
1 |
12.800
|
13.429
|
15.214
|
15.710
|
11.129
|
13.300
|
16.000
|
19.200
|
Bedrijfsresultaat (EBIT)
1 |
8.126
|
8.856
|
10.286
|
10.341
|
5.882
|
8.200
|
9.400
|
11.300
|
Operationele Marge
|
7,24%
|
7,75%
|
8,77%
|
8,09%
|
4,55%
|
6,14%
|
6,61%
|
7,52%
|
Resultaat voor belastingen (EBT)
1 |
8.528
|
8.335
|
10.607
|
11.116
|
7.643
|
7.100
|
10.000
|
11.200
|
Nettowinst (verlies)
1 |
5.532
|
5.328
|
7.278
|
7.693
|
4.854
|
4.000
|
6.600
|
7.900
|
Nettomarge
|
4,93%
|
4,66%
|
6,21%
|
6,02%
|
3,75%
|
3%
|
4,64%
|
5,26%
|
WPA
2 |
290,7
|
280,0
|
382,4
|
403,6
|
255,7
|
213,5
|
350,0
|
418,8
|
Free Cash Flow
|
2.425
|
-60
|
2.289
|
6.216
|
4.399
|
-
|
-
|
-
|
FCF-marge
|
2,16%
|
-0,05%
|
1,95%
|
4,86%
|
3,4%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
18,95%
|
-
|
15,05%
|
39,57%
|
39,53%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
43,84%
|
-
|
31,45%
|
80,8%
|
90,63%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
66,00
|
70,00
|
75,00
|
82,00
|
84,00
|
85,00
|
85,00
|
87,00
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
58.004
|
56.300
|
58.465
|
58.785
|
30.608
|
61.828
|
33.063
|
32.928
|
65.991
|
33.348
|
32.910
|
66.258
|
32.891
|
30.215
|
63.106
|
31.893
|
34.024
|
65.917
|
35.846
|
31.738
|
67.584
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.794
|
4.062
|
5.409
|
4.877
|
2.365
|
5.763
|
2.555
|
2.023
|
4.578
|
2.480
|
1.362
|
3.842
|
1.434
|
606
|
2.040
|
2.064
|
1.801
|
3.865
|
2.514
|
1.823
|
4.337
|
Operationele Marge
|
8,26%
|
7,21%
|
9,25%
|
8,3%
|
7,73%
|
9,32%
|
7,73%
|
6,14%
|
6,94%
|
7,44%
|
4,14%
|
5,8%
|
4,36%
|
2,01%
|
3,23%
|
6,47%
|
5,29%
|
5,86%
|
7,01%
|
5,74%
|
6,42%
|
Resultaat voor belastingen (EBT)
|
4.782
|
3.553
|
5.661
|
4.946
|
2.520
|
6.082
|
2.652
|
2.382
|
5.034
|
3.769
|
-
|
5.443
|
1.606
|
594
|
2.200
|
3.110
|
2.085
|
5.195
|
460
|
-
|
-
|
Nettowinst (verlies)
|
3.140
|
2.188
|
3.772
|
3.506
|
1.814
|
4.214
|
1.766
|
1.713
|
3.479
|
2.496
|
-
|
3.629
|
806
|
419
|
1.225
|
1.952
|
1.501
|
3.453
|
-303
|
-
|
-
|
Nettomarge
|
5,41%
|
3,89%
|
6,45%
|
5,96%
|
5,93%
|
6,82%
|
5,34%
|
5,2%
|
5,27%
|
7,48%
|
-
|
5,48%
|
2,45%
|
1,39%
|
1,94%
|
6,12%
|
4,41%
|
5,24%
|
-0,85%
|
-
|
-
|
WPA
|
165,0
|
115,0
|
198,2
|
184,2
|
95,11
|
221,2
|
92,52
|
89,89
|
182,4
|
131,2
|
-
|
190,5
|
42,51
|
22,71
|
65,22
|
103,8
|
79,71
|
183,5
|
-16,02
|
-
|
-
|
Dividend per aandeel
|
35,00
|
35,00
|
35,00
|
40,00
|
-
|
40,00
|
-
|
-
|
42,00
|
-
|
-
|
42,00
|
-
|
-
|
42,00
|
-
|
-
|
42,00
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
13/05/20
|
10/11/20
|
13/05/21
|
10/11/21
|
10/11/21
|
9/02/22
|
11/05/22
|
11/05/22
|
4/08/22
|
8/11/22
|
8/11/22
|
8/02/23
|
11/05/23
|
11/05/23
|
4/08/23
|
8/11/23
|
8/11/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
21.311
|
21.180
|
21.559
|
26.175
|
28.634
|
29.213
|
27.710
|
26.696
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2.425
|
-60
|
2.289
|
6.216
|
4.399
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
8,3%
|
10,5%
|
10,2%
|
6%
|
4,8%
|
7,59%
|
8,56%
|
ROA (netto-inkomsten/totale activa)
|
8,01%
|
8,38%
|
9,49%
|
9,07%
|
5,34%
|
-
|
-
|
-
|
Totale activa
1 |
69.066
|
63.614
|
76.716
|
84.803
|
90.927
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3.275
|
3.494
|
3.811
|
4.145
|
4.363
|
4.509
|
4.813
|
5.144
|
Cashflow per aandeel
|
530,0
|
520,0
|
641,0
|
685,0
|
532,0
|
-
|
-
|
-
|
Capex
1 |
5.033
|
7.958
|
9.606
|
5.436
|
5.083
|
7.000
|
7.000
|
7.000
|
Capex/omzet
|
4,49%
|
6,96%
|
8,19%
|
4,25%
|
3,93%
|
5,24%
|
4,92%
|
4,66%
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.195
JPY Gemiddelde koersdoel
4.900
JPY Spread / Gemiddelde doel +16,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,98% | 497 mln. | | -6,95% | 12,96 mld. | | +15,94% | 9,48 mld. | | -15,34% | 6,61 mld. | | +26,40% | 1,39 mld. | | +7,61% | 1,33 mld. | | -15,31% | 1,29 mld. | | +27,87% | 1,26 mld. | | -24,91% | 997 mln. | | +21,08% | 855 mln. |
Kunststof Container & Verpakking
|