Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.629
JPY
|
-0,27%
|
|
+1,23%
|
+0,28%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
362.593
|
212.323
|
281.972
|
229.801
|
212.773
|
259.540
|
-
|
-
|
Bedrijfswaarde
1 |
517.390
|
332.262
|
366.074
|
317.541
|
278.992
|
259.540
|
259.540
|
259.540
|
K/w-verhouding
|
15,4
x
|
10,6
x
|
12,2
x
|
9,91
x
|
9,17
x
|
12,1
x
|
11,5
x
|
10,5
x
|
Dividendrendement
|
1,58%
|
2,7%
|
2,11%
|
2,67%
|
2,92%
|
2,42%
|
2,51%
|
2,67%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,29
x
|
0,41
x
|
0,34
x
|
0,46
x
|
0,54
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,29
x
|
0,41
x
|
0,34
x
|
0,46
x
|
0,54
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
7,09
x
|
4,42
x
|
5,46
x
|
4,52
x
|
4,29
x
|
5,28
x
|
5,19
x
|
4,96
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
5,17
x
|
8,2
x
|
53,1
x
|
7,53
x
|
45,5
x
|
12,7
x
|
22,8
x
|
FCF Yield
|
4,01%
|
19,4%
|
12,2%
|
1,88%
|
13,3%
|
2,2%
|
7,9%
|
4,39%
|
Price to Book
|
1,81
x
|
0,99
x
|
1,21
x
|
0,92
x
|
0,8
x
|
0,93
x
|
0,88
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
71.659
|
71.658
|
71.657
|
71.478
|
71.496
|
71.518
|
-
|
-
|
Referentieprijs
2 |
5.060
|
2.963
|
3.935
|
3.215
|
2.976
|
3.629
|
3.629
|
3.629
|
Datum van publicatie
|
9/04/19
|
13/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
732.136
|
744.349
|
679.778
|
676.800
|
460.140
|
477.033
|
495.133
|
514.867
|
EBITDA
1 |
51.135
|
48.052
|
51.653
|
50.855
|
49.641
|
49.165
|
49.965
|
52.305
|
Bedrijfsresultaat (EBIT)
1 |
35.273
|
31.888
|
35.781
|
34.717
|
33.644
|
32.767
|
34.533
|
37.533
|
Operationele Marge
|
4,82%
|
4,28%
|
5,26%
|
5,13%
|
7,31%
|
6,87%
|
6,97%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
33.495
|
29.845
|
34.852
|
34.280
|
34.265
|
31.833
|
33.700
|
36.700
|
Nettowinst (verlies)
1 |
23.488
|
19.953
|
23.053
|
23.204
|
23.188
|
21.417
|
22.667
|
24.733
|
Nettomarge
|
3,21%
|
2,68%
|
3,39%
|
3,43%
|
5,04%
|
4,49%
|
4,58%
|
4,8%
|
WPA
2 |
327,8
|
278,4
|
321,7
|
324,4
|
324,4
|
299,5
|
316,9
|
345,8
|
Free Cash Flow
1 |
14.541
|
41.085
|
34.399
|
4.331
|
28.268
|
5.700
|
20.500
|
11.400
|
FCF-marge
|
1,99%
|
5,52%
|
5,06%
|
0,64%
|
6,14%
|
1,19%
|
4,14%
|
2,21%
|
Kasstroomconversie (ebitda)
|
28,44%
|
85,5%
|
66,6%
|
8,52%
|
56,94%
|
11,59%
|
41,03%
|
21,8%
|
Kasstroomconversie (nettowinst)
|
61,91%
|
205,91%
|
149,22%
|
18,66%
|
121,91%
|
26,61%
|
90,44%
|
46,09%
|
Dividend per aandeel
2 |
80,00
|
80,00
|
83,00
|
86,00
|
87,00
|
88,00
|
91,00
|
97,00
|
Datum van publicatie
|
9/04/19
|
13/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
369.814
|
326.353
|
166.890
|
331.844
|
164.249
|
180.707
|
110.112
|
113.949
|
224.061
|
-
|
126.218
|
114.314
|
119.006
|
233.320
|
111.499
|
133.681
|
118.622
|
123.772
|
240.786
|
118.378
|
136.528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.163
|
16.457
|
8.138
|
15.970
|
7.898
|
10.849
|
7.868
|
7.826
|
15.694
|
-
|
11.446
|
8.150
|
7.368
|
15.518
|
6.318
|
11.164
|
8.220
|
8.680
|
15.800
|
6.378
|
11.572
|
Operationele Marge
|
3,83%
|
5,04%
|
4,88%
|
4,81%
|
4,81%
|
6%
|
7,15%
|
6,87%
|
7%
|
-
|
9,07%
|
7,13%
|
6,19%
|
6,65%
|
5,67%
|
8,35%
|
6,93%
|
7,01%
|
6,56%
|
5,39%
|
8,48%
|
Resultaat voor belastingen (EBT)
|
13.738
|
16.397
|
-
|
15.983
|
8.157
|
-
|
7.983
|
-
|
15.964
|
6.667
|
-
|
8.317
|
-
|
15.671
|
6.077
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.966
|
10.680
|
5.638
|
10.719
|
5.652
|
6.833
|
5.295
|
5.339
|
10.634
|
-
|
7.924
|
5.529
|
4.931
|
10.460
|
4.065
|
6.675
|
5.600
|
6.200
|
-
|
4.800
|
8.000
|
Nettomarge
|
2,42%
|
3,27%
|
3,38%
|
3,23%
|
3,44%
|
3,78%
|
4,81%
|
4,69%
|
4,75%
|
-
|
6,28%
|
4,84%
|
4,14%
|
4,48%
|
3,65%
|
4,99%
|
4,72%
|
5,01%
|
-
|
4,05%
|
5,86%
|
WPA
|
125,1
|
149,0
|
-
|
149,8
|
79,07
|
-
|
74,09
|
-
|
148,8
|
64,75
|
-
|
77,35
|
-
|
146,3
|
56,84
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
40,00
|
40,00
|
-
|
43,00
|
-
|
-
|
-
|
-
|
43,00
|
-
|
-
|
-
|
-
|
44,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/10/19
|
13/10/20
|
12/10/21
|
12/10/21
|
11/01/22
|
12/04/22
|
12/07/22
|
11/10/22
|
11/10/22
|
10/01/23
|
11/04/23
|
11/07/23
|
10/10/23
|
10/10/23
|
9/01/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
154.797
|
119.939
|
84.102
|
87.740
|
66.219
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,027
x
|
2,496
x
|
1,628
x
|
1,725
x
|
1,334
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.541
|
41.085
|
34.399
|
4.331
|
28.268
|
5.700
|
20.500
|
11.400
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
9,6%
|
10,3%
|
9,6%
|
9%
|
7,87%
|
8,05%
|
8,6%
|
ROA (netto-inkomsten/totale activa)
|
7,27%
|
6,56%
|
4,71%
|
7,24%
|
7,26%
|
6,9%
|
7,45%
|
8,15%
|
Totale activa
1 |
322.899
|
304.258
|
489.899
|
320.510
|
319.324
|
310.386
|
304.251
|
303.476
|
Nettoactief per aandeel
2 |
2.790
|
2.991
|
3.245
|
3.479
|
3.707
|
3.912
|
4.140
|
4.401
|
Cashflow per aandeel
|
549,0
|
504,0
|
543,0
|
550,0
|
548,0
|
-
|
-
|
-
|
Capex
1 |
18.876
|
16.596
|
13.921
|
16.336
|
12.148
|
35.000
|
22.000
|
34.500
|
Capex/omzet
|
2,58%
|
2,23%
|
2,05%
|
2,41%
|
2,64%
|
7,34%
|
4,44%
|
6,7%
|
Datum van publicatie
|
9/04/19
|
13/04/20
|
13/04/21
|
12/04/22
|
11/04/23
|
-
|
-
|
-
|
Laatste slotkoers
3.629
JPY Gemiddelde koersdoel
4.267
JPY Spread / Gemiddelde doel +17,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,28% | 1,65 mld. | | +13,64% | 47,97 mld. | | +18,86% | 11,58 mld. | | -29,59% | 8,29 mld. | | +15,03% | 6,37 mld. | | -17,07% | 5,54 mld. | | +4,90% | 4,16 mld. | | -19,25% | 2,8 mld. | | -0,80% | 2,68 mld. | | -33,80% | 2,05 mld. |
Afdelingswinkels - Andere
|