Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.090
JPY
|
+0,49%
|
|
+2,00%
|
+6,10%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
203.799
|
187.635
|
213.407
|
189.441
|
199.515
|
231.964
|
-
|
-
|
Bedrijfswaarde
1 |
230.998
|
198.516
|
202.037
|
179.300
|
222.450
|
261.464
|
267.064
|
271.164
|
K/w-verhouding
|
19,2
x
|
16,5
x
|
10,6
x
|
9,93
x
|
11,9
x
|
13,9
x
|
13
x
|
12,3
x
|
Dividendrendement
|
2,47%
|
2,67%
|
2,88%
|
3,54%
|
3,43%
|
3,06%
|
3,1%
|
3,18%
|
Marktkapitalisatie/omzet
|
0,24
x
|
0,22
x
|
0,25
x
|
0,22
x
|
0,22
x
|
0,25
x
|
0,25
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,27
x
|
0,23
x
|
0,24
x
|
0,21
x
|
0,24
x
|
0,28
x
|
0,28
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
8,83
x
|
6,66
x
|
5,46
x
|
4,98
x
|
6,32
x
|
7,27
x
|
6,81
x
|
6,52
x
|
Bedrijfswaarde/FCF
|
-42,3
x
|
9,05
x
|
6,9
x
|
24,8
x
|
-11,7
x
|
101
x
|
178
x
|
84,7
x
|
FCF Yield
|
-2,36%
|
11%
|
14,5%
|
4,03%
|
-8,53%
|
0,99%
|
0,56%
|
1,18%
|
Price to Book
|
0,91
x
|
0,82
x
|
0,86
x
|
0,72
x
|
0,74
x
|
0,84
x
|
0,81
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
59.158
|
58.912
|
58.548
|
58.379
|
57.004
|
56.715
|
-
|
-
|
Referentieprijs
2 |
3.445
|
3.185
|
3.645
|
3.245
|
3.500
|
4.090
|
4.090
|
4.090
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
850.721
|
852.450
|
842.675
|
854.300
|
922.682
|
942.333
|
946.267
|
955.767
|
EBITDA
1 |
26.159
|
29.790
|
37.020
|
36.000
|
35.181
|
35.967
|
39.200
|
41.600
|
Bedrijfsresultaat (EBIT)
1 |
14.494
|
17.266
|
24.018
|
24.600
|
22.994
|
22.567
|
24.767
|
26.267
|
Operationele Marge
|
1,7%
|
2,03%
|
2,85%
|
2,88%
|
2,49%
|
2,39%
|
2,62%
|
2,75%
|
Resultaat voor belastingen (EBT)
1 |
16.304
|
17.280
|
29.113
|
28.200
|
24.964
|
25.000
|
26.050
|
27.300
|
Nettowinst (verlies)
1 |
10.588
|
11.439
|
20.204
|
19.100
|
16.975
|
16.700
|
17.800
|
18.800
|
Nettomarge
|
1,24%
|
1,34%
|
2,4%
|
2,24%
|
1,84%
|
1,77%
|
1,88%
|
1,97%
|
WPA
2 |
179,1
|
193,6
|
343,0
|
326,7
|
294,0
|
293,2
|
313,5
|
333,4
|
Free Cash Flow
1 |
-5.463
|
21.932
|
29.264
|
7.222
|
-18.979
|
2.600
|
1.500
|
3.200
|
FCF-marge
|
-0,64%
|
2,57%
|
3,47%
|
0,85%
|
-2,06%
|
0,28%
|
0,16%
|
0,33%
|
Kasstroomconversie (ebitda)
|
-
|
73,62%
|
79,05%
|
20,06%
|
-
|
7,23%
|
3,83%
|
7,69%
|
Kasstroomconversie (nettowinst)
|
-
|
191,73%
|
144,84%
|
37,81%
|
-
|
15,57%
|
8,43%
|
17,02%
|
Dividend per aandeel
2 |
85,00
|
85,00
|
105,0
|
115,0
|
120,0
|
125,0
|
126,7
|
130,0
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
432.400
|
-
|
414.623
|
-
|
215.155
|
417.762
|
237.938
|
198.600
|
-
|
212.325
|
235.675
|
448.004
|
253.600
|
221.086
|
-
|
227.558
|
242.583
|
470.141
|
258.100
|
217.263
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.371
|
-
|
12.625
|
-
|
6.926
|
14.480
|
8.620
|
1.500
|
-
|
7.114
|
7.986
|
15.138
|
8.800
|
-923
|
-
|
5.311
|
5.269
|
10.580
|
10.100
|
2.136
|
-
|
-
|
-
|
-
|
Operationele Marge
|
2,17%
|
-
|
3,04%
|
-
|
3,22%
|
3,47%
|
3,62%
|
0,76%
|
-
|
3,35%
|
3,39%
|
3,38%
|
3,47%
|
-0,42%
|
-
|
2,33%
|
2,17%
|
2,25%
|
3,91%
|
0,98%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
10.365
|
-
|
16.010
|
-
|
8.421
|
16.888
|
9.939
|
1.373
|
-
|
7.643
|
-
|
16.038
|
9.780
|
-
|
-
|
5.326
|
-
|
11.673
|
11.186
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
6.927
|
-
|
10.946
|
-
|
5.902
|
11.810
|
6.690
|
600
|
-
|
5.129
|
5.771
|
10.905
|
6.849
|
-779
|
-
|
3.357
|
4.232
|
7.589
|
7.800
|
935,6
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,6%
|
-
|
2,64%
|
-
|
2,74%
|
2,83%
|
2,81%
|
0,3%
|
-
|
2,42%
|
2,45%
|
2,43%
|
2,7%
|
-0,35%
|
-
|
1,48%
|
1,74%
|
1,61%
|
3,02%
|
0,43%
|
-
|
-
|
-
|
-
|
WPA
2 |
117,2
|
-
|
185,8
|
-
|
-
|
201,6
|
115,6
|
-
|
-
|
88,00
|
99,60
|
187,6
|
118,9
|
-
|
-
|
58,95
|
74,30
|
133,2
|
136,6
|
16,43
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
85,00
|
-
|
105,0
|
-
|
-
|
-
|
-
|
115,0
|
-
|
-
|
-
|
-
|
-
|
120,0
|
-
|
-
|
-
|
-
|
125,0
|
-
|
-
|
-
|
125,0
|
Datum van publicatie
|
6/11/19
|
8/05/20
|
6/11/20
|
10/05/21
|
5/11/21
|
5/11/21
|
8/02/22
|
9/05/22
|
9/05/22
|
3/08/22
|
8/11/22
|
8/11/22
|
3/02/23
|
9/05/23
|
9/05/23
|
3/08/23
|
2/11/23
|
2/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
27.199
|
10.881
|
-
|
-
|
22.935
|
29.500
|
35.100
|
39.200
|
Nettokaspositie
1 |
-
|
-
|
11.370
|
10.141
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,04
x
|
0,3653
x
|
-
|
-
|
0,6519
x
|
0,8202
x
|
0,8954
x
|
0,9423
x
|
Free Cash Flow
1 |
-5.463
|
21.932
|
29.264
|
7.222
|
-18.979
|
2.600
|
1.500
|
3.200
|
ROE (netto-inkomsten/eigen vermogen)
|
4,8%
|
5,1%
|
8,5%
|
7,5%
|
6,4%
|
6,34%
|
6,54%
|
6,65%
|
ROA (netto-inkomsten/totale activa)
|
4,06%
|
4,99%
|
6,89%
|
7,09%
|
6,13%
|
3,9%
|
4%
|
4,1%
|
Totale activa
1 |
260.692
|
229.207
|
293.149
|
269.578
|
276.970
|
428.205
|
445.000
|
458.537
|
Nettoactief per aandeel
2 |
3.771
|
3.866
|
4.218
|
4.488
|
4.717
|
4.857
|
5.045
|
5.250
|
Cashflow per aandeel
|
346,0
|
379,0
|
539,0
|
523,0
|
505,0
|
-
|
-
|
-
|
Capex
1 |
20.577
|
9.915
|
11.598
|
11.719
|
17.412
|
22.600
|
25.000
|
25.000
|
Capex/omzet
|
2,42%
|
1,16%
|
1,38%
|
1,37%
|
1,89%
|
2,4%
|
2,64%
|
2,62%
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
-
|
-
|
-
|
Laatste slotkoers
4.090
JPY Gemiddelde koersdoel
4.300
JPY Spread / Gemiddelde doel +5,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,10% | 1,47 mld. | | +12,80% | 21,61 mld. | | +10,00% | 19,34 mld. | | +1,09% | 12,91 mld. | | +15,67% | 10,53 mld. | | -8,03% | 9,91 mld. | | +29,28% | 8,47 mld. | | +26,36% | 5,71 mld. | | +6,43% | 2,79 mld. | | -3,76% | 2,18 mld. |
Slachten en verwerken van dieren
|