Vertraagde tijd
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.565
JPY
|
+0,59%
|
|
-0,47%
|
+35,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.746
|
26.039
|
27.791
|
30.902
|
41.037
|
54.499
|
-
|
-
|
Bedrijfswaarde
1 |
30.194
|
30.156
|
30.015
|
32.432
|
44.330
|
54.499
|
54.499
|
54.499
|
K/w-verhouding
|
36,7
x
|
-22,9
x
|
13,4
x
|
22,7
x
|
40,1
x
|
34,3
x
|
29,4
x
|
21,8
x
|
Dividendrendement
|
0,39%
|
-
|
0,54%
|
0,49%
|
0,53%
|
0,39%
|
0,39%
|
0,39%
|
Marktkapitalisatie/omzet
|
0,86
x
|
0,91
x
|
0,94
x
|
0,96
x
|
1,06
x
|
1,18
x
|
1,09
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,91
x
|
0,94
x
|
0,96
x
|
1,06
x
|
1,18
x
|
1,09
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
59,5
x
|
-55,5
x
|
-
|
-
|
61,8
x
|
237
x
|
36,5
x
|
36,5
x
|
FCF Yield
|
1,68%
|
-1,8%
|
-
|
-
|
1,62%
|
0,42%
|
2,74%
|
2,74%
|
Price to Book
|
3,72
x
|
4,26
x
|
3,2
x
|
3,03
x
|
3,92
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
21.509
|
21.520
|
21.560
|
21.640
|
21.655
|
21.247
|
-
|
-
|
Referentieprijs
2 |
1.290
|
1.210
|
1.289
|
1.428
|
1.895
|
2.565
|
2.565
|
2.565
|
Datum van publicatie
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.434
|
28.732
|
29.678
|
32.163
|
38.710
|
46.100
|
50.100
|
54.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.669
|
1.132
|
970
|
1.744
|
2.235
|
3.100
|
3.700
|
4.200
|
Operationele Marge
|
5,15%
|
3,94%
|
3,27%
|
5,42%
|
5,77%
|
6,72%
|
7,39%
|
7,66%
|
Resultaat voor belastingen (EBT)
|
1.095
|
-656
|
3.184
|
1.906
|
1.651
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
678
|
-1.138
|
2.079
|
1.358
|
1.021
|
1.950
|
2.050
|
2.700
|
Nettomarge
|
2,09%
|
-3,96%
|
7,01%
|
4,22%
|
2,64%
|
4,23%
|
4,09%
|
4,93%
|
WPA
2 |
35,12
|
-52,93
|
96,55
|
62,94
|
47,21
|
74,80
|
87,10
|
117,7
|
Free Cash Flow
1 |
466
|
-469,4
|
-
|
-
|
664
|
230
|
1.494
|
1.494
|
FCF-marge
|
1,44%
|
-1,63%
|
-
|
-
|
1,72%
|
0,5%
|
2,98%
|
2,73%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
68,73%
|
-
|
-
|
-
|
65,03%
|
11,79%
|
72,88%
|
55,33%
|
Dividend per aandeel
2 |
5,000
|
-
|
7,000
|
7,000
|
10,00
|
10,00
|
10,00
|
10,00
|
Datum van publicatie
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
12.819
|
13.821
|
8.762
|
7.871
|
7.558
|
15.429
|
8.246
|
8.488
|
9.397
|
9.043
|
18.440
|
10.029
|
10.241
|
11.459
|
10.441
|
21.900
|
11.400
|
12.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
116
|
273
|
642
|
492
|
307
|
799
|
542
|
403
|
663
|
346
|
1.009
|
695
|
531
|
1.105
|
685
|
1.790
|
760
|
550
|
Operationele Marge
|
0,9%
|
1,98%
|
7,33%
|
6,25%
|
4,06%
|
5,18%
|
6,57%
|
4,75%
|
7,06%
|
3,83%
|
5,47%
|
6,93%
|
5,19%
|
9,64%
|
6,56%
|
8,17%
|
6,67%
|
4,3%
|
Resultaat voor belastingen (EBT)
|
-432
|
1.802
|
-
|
1.018
|
-
|
1.558
|
696
|
-
|
715
|
-
|
1.185
|
631
|
-
|
1.472
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-604
|
1.196
|
290
|
692
|
309
|
1.001
|
461
|
-104
|
471
|
241
|
712
|
347
|
-38
|
930
|
230
|
1.160
|
500
|
290
|
Nettomarge
|
-4,71%
|
8,65%
|
3,31%
|
8,79%
|
4,09%
|
6,49%
|
5,59%
|
-1,23%
|
5,01%
|
2,67%
|
3,86%
|
3,46%
|
-0,37%
|
8,12%
|
2,2%
|
5,3%
|
4,39%
|
2,27%
|
WPA
|
-28,12
|
55,56
|
-
|
32,13
|
-
|
46,45
|
21,35
|
-
|
21,76
|
-
|
32,91
|
16,03
|
-
|
43,81
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/07/20
|
30/07/21
|
15/02/22
|
13/05/22
|
12/08/22
|
12/08/22
|
14/11/22
|
15/02/23
|
15/05/23
|
9/08/23
|
9/08/23
|
9/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
2.448
|
4.117
|
2.224
|
1.530
|
3.293
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
466
|
-469
|
-
|
-
|
664
|
230
|
1.494
|
1.494
|
ROE (netto-inkomsten/eigen vermogen)
|
12,5%
|
-16,8%
|
28,1%
|
14,4%
|
10%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
9,36%
|
6,71%
|
18,3%
|
12%
|
11,5%
|
-
|
-
|
-
|
Totale activa
1 |
7.244
|
-16.964
|
11.390
|
11.293
|
8.869
|
-
|
-
|
-
|
Nettoactief per aandeel
|
346,0
|
284,0
|
402,0
|
471,0
|
484,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
87,20
|
3,810
|
152,0
|
125,0
|
112,0
|
-
|
-
|
-
|
Capex
1 |
1.899
|
1.169
|
1.521
|
1.841
|
2.274
|
1.759
|
2.230
|
2.600
|
Capex/omzet
|
5,85%
|
4,07%
|
5,13%
|
5,72%
|
5,87%
|
3,82%
|
4,45%
|
4,74%
|
Datum van publicatie
|
14/02/20
|
15/02/21
|
15/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2.565
JPY Gemiddelde koersdoel
2.800
JPY Spread / Gemiddelde doel +9,16% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,36% | 339 mln. | | +19,68% | 8,91 mld. | | +68,76% | 3,3 mld. | | +13,57% | 2,08 mld. | | -6,20% | 1,91 mld. | | +19,79% | 1,9 mld. | | -36,07% | 1,56 mld. | | +1,01% | 1,45 mld. | | -5,28% | 822 mln. | | -27,63% | 793 mln. |
Commerciële voedseldiensten
|