Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.520
JPY
|
+1,06%
|
|
+1,21%
|
+4,92%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
199.785
|
195.756
|
166.112
|
147.114
|
138.463
|
133.302
|
-
|
-
|
Bedrijfswaarde
1 |
145.105
|
126.285
|
92.657
|
76.340
|
68.053
|
133.302
|
133.302
|
133.302
|
K/w-verhouding
|
11,3
x
|
10,2
x
|
12,5
x
|
15,5
x
|
25,5
x
|
17,8
x
|
20,5
x
|
25,7
x
|
Dividendrendement
|
2,98%
|
2,98%
|
3,46%
|
3,86%
|
4,06%
|
4,26%
|
4,26%
|
4,26%
|
Marktkapitalisatie/omzet
|
2,12
x
|
2,19
x
|
2,22
x
|
1,93
x
|
1,9
x
|
1,83
x
|
1,9
x
|
2
x
|
Bedrijfswaarde/omzet
|
2,12
x
|
2,19
x
|
2,22
x
|
1,93
x
|
1,9
x
|
1,83
x
|
1,9
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
7,47
x
|
6,79
x
|
8,26
x
|
7,53
x
|
11,1
x
|
11,9
x
|
13,5
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
13,6
x
|
7,6
x
|
14,3
x
|
27
x
|
20,9
x
|
16,6
x
|
17,5
x
|
21,1
x
|
FCF Yield
|
7,36%
|
13,2%
|
7,01%
|
3,7%
|
4,79%
|
6,02%
|
5,72%
|
4,74%
|
Price to Book
|
1,65
x
|
1,52
x
|
1,22
x
|
1,07
x
|
1,02
x
|
0,96
x
|
0,95
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
39.719
|
38.918
|
38.319
|
37.819
|
37.473
|
37.870
|
-
|
-
|
Referentieprijs
2 |
5.030
|
5.030
|
4.335
|
3.890
|
3.695
|
3.520
|
3.520
|
3.520
|
Datum van publicatie
|
9/05/19
|
22/05/20
|
7/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
94.165
|
89.232
|
74.979
|
76.034
|
72.984
|
72.700
|
70.200
|
66.600
|
EBITDA
1 |
26.745
|
28.824
|
20.106
|
19.545
|
12.429
|
11.201
|
9.901
|
8.201
|
Bedrijfsresultaat (EBIT)
1 |
24.592
|
26.512
|
17.788
|
17.064
|
7.998
|
8.600
|
7.400
|
5.800
|
Operationele Marge
|
26,12%
|
29,71%
|
23,72%
|
22,44%
|
10,96%
|
11,83%
|
10,54%
|
8,71%
|
Resultaat voor belastingen (EBT)
1 |
24.922
|
26.592
|
18.657
|
13.885
|
6.817
|
9.100
|
7.900
|
6.300
|
Nettowinst (verlies)
1 |
17.775
|
19.370
|
13.405
|
9.549
|
5.440
|
7.620
|
6.620
|
5.280
|
Nettomarge
|
18,88%
|
21,71%
|
17,88%
|
12,56%
|
7,45%
|
10,48%
|
9,43%
|
7,93%
|
WPA
2 |
445,8
|
494,9
|
347,4
|
251,4
|
144,8
|
197,9
|
171,9
|
137,1
|
Free Cash Flow
1 |
14.705
|
25.744
|
11.651
|
5.448
|
6.626
|
8.023
|
7.622
|
6.322
|
FCF-marge
|
15,62%
|
28,85%
|
15,54%
|
7,17%
|
9,08%
|
11,04%
|
10,86%
|
9,49%
|
Kasstroomconversie (ebitda)
|
54,98%
|
89,31%
|
57,95%
|
27,87%
|
53,31%
|
71,63%
|
76,98%
|
77,09%
|
Kasstroomconversie (nettowinst)
|
82,73%
|
132,91%
|
86,92%
|
57,05%
|
121,8%
|
105,29%
|
115,14%
|
119,73%
|
Dividend per aandeel
2 |
150,0
|
150,0
|
150,0
|
150,0
|
150,0
|
150,0
|
150,0
|
150,0
|
Datum van publicatie
|
9/05/19
|
22/05/20
|
7/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
45.170
|
36.789
|
37.588
|
20.120
|
18.197
|
36.819
|
18.754
|
18.150
|
36.171
|
18.514
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.744
|
9.782
|
9.036
|
4.853
|
4.056
|
8.209
|
4.185
|
3.293
|
5.512
|
3.361
|
Operationele Marge
|
30,43%
|
26,59%
|
24,04%
|
24,12%
|
22,29%
|
22,3%
|
22,32%
|
18,14%
|
15,24%
|
18,15%
|
Resultaat voor belastingen (EBT)
1 |
13.623
|
10.365
|
9.436
|
5.021
|
4.008
|
8.229
|
4.412
|
3.451
|
5.658
|
3.562
|
Nettowinst (verlies)
1 |
9.547
|
7.226
|
6.721
|
3.525
|
2.907
|
5.964
|
3.185
|
2.510
|
4.068
|
2.607
|
Nettomarge
|
21,14%
|
19,64%
|
17,88%
|
17,52%
|
15,98%
|
16,2%
|
16,98%
|
13,83%
|
11,25%
|
14,08%
|
WPA
2 |
242,6
|
186,2
|
176,2
|
93,17
|
76,91
|
158,3
|
84,97
|
66,99
|
108,2
|
68,92
|
Dividend per aandeel
|
75,00
|
75,00
|
75,00
|
-
|
-
|
75,00
|
-
|
-
|
75,00
|
-
|
Datum van publicatie
|
6/11/19
|
5/11/20
|
4/11/21
|
3/02/22
|
3/08/22
|
8/11/22
|
3/02/23
|
4/08/23
|
8/11/23
|
6/02/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
54.680
|
69.471
|
73.455
|
70.774
|
70.410
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
14.705
|
25.744
|
11.651
|
5.448
|
6.626
|
8.023
|
7.622
|
6.322
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
15,5%
|
10,1%
|
7%
|
4%
|
5,5%
|
4,7%
|
3,7%
|
ROA (netto-inkomsten/totale activa)
|
16,2%
|
17,2%
|
11,3%
|
10,7%
|
5,27%
|
4,5%
|
3,9%
|
3,1%
|
Totale activa
1 |
109.760
|
112.808
|
118.148
|
89.413
|
103.323
|
169.333
|
169.744
|
170.323
|
Nettoactief per aandeel
2 |
3.050
|
3.301
|
3.556
|
3.642
|
3.636
|
3.682
|
3.704
|
3.691
|
Cashflow per aandeel
2 |
511,0
|
565,0
|
407,0
|
317,0
|
213,0
|
263,0
|
235,0
|
197,0
|
Capex
|
1.908
|
1.724
|
2.729
|
2.282
|
2.789
|
-
|
-
|
-
|
Capex/omzet
|
2,03%
|
1,93%
|
3,64%
|
3%
|
3,82%
|
-
|
-
|
-
|
Datum van publicatie
|
9/05/19
|
22/05/20
|
7/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Laatste slotkoers
3.520
JPY Gemiddelde koersdoel
3.500
JPY Spread / Gemiddelde doel -0,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,92% | 855 mln. | | +30,38% | 684 mld. | | +26,51% | 568 mld. | | -4,36% | 361 mld. | | +19,30% | 329 mld. | | +3,73% | 284 mld. | | +16,70% | 240 mld. | | +8,78% | 208 mld. | | -7,93% | 200 mld. | | +7,68% | 166 mld. |
Farmaceutische producten - Andere
|