Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.060
JPY
|
+1,58%
|
|
+1,60%
|
-14,49%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
542.832
|
529.080
|
759.594
|
506.911
|
417.775
|
433.469
|
-
|
-
|
Bedrijfswaarde
1 |
586.217
|
558.898
|
755.725
|
512.485
|
448.856
|
463.469
|
405.748
|
394.636
|
K/w-verhouding
|
31,2
x
|
28,6
x
|
37,9
x
|
19,1
x
|
17,1
x
|
6,79
x
|
13,2
x
|
12,5
x
|
Dividendrendement
|
1,42%
|
1,46%
|
1,02%
|
1,52%
|
1,68%
|
1,82%
|
2,11%
|
2,23%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,3
x
|
2,08
x
|
1,21
x
|
0,82
x
|
0,77
x
|
0,74
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,37
x
|
2,07
x
|
1,22
x
|
0,88
x
|
0,83
x
|
0,69
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
10,8
x
|
15,4
x
|
10,7
x
|
9,38
x
|
6,42
x
|
5,45
x
|
5,13
x
|
Bedrijfswaarde/FCF
|
46,5
x
|
21,2
x
|
24,3
x
|
38,1
x
|
11,3
x
|
7,21
x
|
12,4
x
|
10,1
x
|
FCF Yield
|
2,15%
|
4,72%
|
4,12%
|
2,62%
|
8,82%
|
13,9%
|
8,05%
|
9,92%
|
Price to Book
|
2,01
x
|
1,97
x
|
2,65
x
|
1,58
x
|
1,41
x
|
1,42
x
|
1,31
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
257.144
|
257.085
|
257.054
|
256.924
|
233.655
|
210.422
|
-
|
-
|
Referentieprijs
2 |
2.111
|
2.058
|
2.955
|
1.973
|
1.788
|
2.060
|
2.060
|
2.060
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
427.425
|
406.886
|
364.620
|
419.190
|
509.070
|
560.795
|
584.390
|
606.935
|
EBITDA
1 |
46.223
|
51.788
|
49.048
|
48.111
|
47.848
|
72.183
|
74.404
|
76.853
|
Bedrijfsresultaat (EBIT)
1 |
32.306
|
31.510
|
31.228
|
30.096
|
32.077
|
51.726
|
52.708
|
54.151
|
Operationele Marge
|
7,56%
|
7,74%
|
8,56%
|
7,18%
|
6,3%
|
9,22%
|
9,02%
|
8,92%
|
Resultaat voor belastingen (EBT)
1 |
33.666
|
34.490
|
40.826
|
43.836
|
43.469
|
104.240
|
58.472
|
61.611
|
Nettowinst (verlies)
1 |
17.405
|
18.477
|
20.027
|
26.525
|
25.195
|
66.875
|
34.595
|
35.965
|
Nettomarge
|
4,07%
|
4,54%
|
5,49%
|
6,33%
|
4,95%
|
11,93%
|
5,92%
|
5,93%
|
WPA
2 |
67,68
|
71,87
|
77,91
|
103,2
|
104,6
|
303,3
|
156,3
|
164,9
|
Free Cash Flow
1 |
12.614
|
26.375
|
31.100
|
13.437
|
39.588
|
64.318
|
32.658
|
39.166
|
FCF-marge
|
2,95%
|
6,48%
|
8,53%
|
3,21%
|
7,78%
|
11,47%
|
5,59%
|
6,45%
|
Kasstroomconversie (ebitda)
|
27,29%
|
50,93%
|
63,41%
|
27,93%
|
82,74%
|
89,1%
|
43,89%
|
50,96%
|
Kasstroomconversie (nettowinst)
|
72,47%
|
142,75%
|
155,29%
|
50,66%
|
157,13%
|
96,18%
|
94,4%
|
108,9%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
30,00
|
30,00
|
30,00
|
37,50
|
43,40
|
45,97
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
208.568
|
162.494
|
105.534
|
203.301
|
108.262
|
107.627
|
215.889
|
120.448
|
130.252
|
250.700
|
132.308
|
126.062
|
136.436
|
137.569
|
274.005
|
148.289
|
140.186
|
289.100
|
148.250
|
149.500
|
159.750
|
149.850
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19.181
|
-
|
21.476
|
15.649
|
-
|
17.950
|
17.450
|
18.250
|
16.750
|
Bedrijfsresultaat (EBIT)
1 |
17.443
|
9.233
|
8.103
|
16.833
|
7.242
|
6.021
|
-
|
8.487
|
7.275
|
15.762
|
8.405
|
7.910
|
12.105
|
13.629
|
25.734
|
15.656
|
10.048
|
-
|
13.600
|
13.100
|
13.900
|
12.400
|
Operationele Marge
|
8,36%
|
5,68%
|
7,68%
|
8,28%
|
6,69%
|
5,59%
|
-
|
7,05%
|
5,59%
|
6,29%
|
6,35%
|
6,27%
|
8,87%
|
9,91%
|
9,39%
|
10,56%
|
7,17%
|
-
|
9,17%
|
8,76%
|
8,7%
|
8,27%
|
Resultaat voor belastingen (EBT)
|
18.278
|
10.589
|
9.993
|
22.260
|
9.855
|
11.721
|
-
|
13.449
|
-
|
23.665
|
7.633
|
12.171
|
59.264
|
-
|
75.669
|
12.303
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
9.801
|
4.281
|
6.141
|
11.487
|
6.188
|
8.850
|
-
|
6.450
|
5.921
|
12.371
|
4.417
|
8.407
|
37.609
|
8.843
|
46.452
|
7.491
|
11.903
|
-
|
10.400
|
8.900
|
9.300
|
9.600
|
Nettomarge
|
4,7%
|
2,63%
|
5,82%
|
5,65%
|
5,72%
|
8,22%
|
-
|
5,36%
|
4,55%
|
4,93%
|
3,34%
|
6,67%
|
27,57%
|
6,43%
|
16,95%
|
5,05%
|
8,49%
|
-
|
7,02%
|
5,95%
|
5,82%
|
6,41%
|
WPA
2 |
38,12
|
16,66
|
23,90
|
44,70
|
24,08
|
34,45
|
-
|
25,18
|
24,63
|
49,81
|
19,11
|
35,69
|
164,7
|
39,58
|
204,2
|
33,33
|
79,20
|
-
|
45,12
|
38,61
|
40,35
|
41,65
|
Dividend per aandeel
2 |
15,00
|
15,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
18,00
|
18,00
|
-
|
20,00
|
-
|
-
|
20,00
|
-
|
22,00
|
Datum van publicatie
|
8/11/19
|
9/11/20
|
9/11/21
|
9/11/21
|
8/02/22
|
11/05/22
|
11/05/22
|
5/08/22
|
10/11/22
|
10/11/22
|
9/02/23
|
11/05/23
|
8/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
43.385
|
29.818
|
-
|
5.574
|
31.081
|
30.000
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
3.869
|
-
|
-
|
-
|
27.721
|
38.834
|
Hefboom (schuld/ebitda)
|
0,9386
x
|
0,5758
x
|
-
|
0,1159
x
|
0,6496
x
|
0,4156
x
|
-
|
-
|
Free Cash Flow
1 |
12.614
|
26.375
|
31.100
|
13.437
|
39.588
|
64.318
|
32.658
|
39.167
|
ROE (netto-inkomsten/eigen vermogen)
|
6,4%
|
6,9%
|
7,2%
|
8,7%
|
8,2%
|
21,5%
|
10,6%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
5,87%
|
6,18%
|
6,24%
|
6,23%
|
6,34%
|
7,88%
|
5,78%
|
6,04%
|
Totale activa
1 |
296.737
|
298.888
|
321.142
|
425.488
|
397.672
|
848.666
|
598.534
|
595.447
|
Nettoactief per aandeel
2 |
1.050
|
1.046
|
1.116
|
1.246
|
1.271
|
1.455
|
1.573
|
1.696
|
Cashflow per aandeel
2 |
122,0
|
128,0
|
134,0
|
159,0
|
170,0
|
423,0
|
244,0
|
361,0
|
Capex
1 |
23.018
|
13.949
|
11.547
|
14.536
|
12.204
|
17.816
|
19.241
|
19.916
|
Capex/omzet
|
5,39%
|
3,43%
|
3,17%
|
3,47%
|
2,4%
|
3,18%
|
3,29%
|
3,28%
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.060
JPY Gemiddelde koersdoel
2.528
JPY Spread / Gemiddelde doel +22,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,49% | 2,75 mld. | | -1,75% | 77,87 mld. | | -16,41% | 32,71 mld. | | -12,97% | 30,63 mld. | | -13,83% | 14,66 mld. | | -3,81% | 13,83 mld. | | -16,71% | 7,04 mld. | | -8,10% | 6,89 mld. | | -15,90% | 2,71 mld. | | -30,96% | 2,39 mld. |
Verf & Coating
|