Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.344
JPY
|
+1,97%
|
|
+3,07%
|
+11,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.720
|
56.207
|
63.826
|
70.773
|
108.197
|
118.152
|
-
|
-
|
Bedrijfswaarde
1 |
91.516
|
70.753
|
74.749
|
83.322
|
115.756
|
118.152
|
118.152
|
118.152
|
K/w-verhouding
|
13,2
x
|
26,8
x
|
12,9
x
|
8,27
x
|
10,2
x
|
10,7
x
|
9,89
x
|
9,54
x
|
Dividendrendement
|
2,58%
|
1,44%
|
2,81%
|
4,18%
|
3,4%
|
3,3%
|
3,57%
|
3,72%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,67
x
|
0,47
x
|
0,44
x
|
0,65
x
|
0,68
x
|
0,65
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,67
x
|
0,47
x
|
0,44
x
|
0,65
x
|
0,68
x
|
0,65
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
4,28
x
|
6,41
x
|
-
|
3,94
x
|
5,14
x
|
5,32
x
|
5,03
x
|
-
|
Bedrijfswaarde/FCF
|
89,1
x
|
7,35
x
|
-
|
66,1
x
|
12,6
x
|
12,2
x
|
10,5
x
|
-
|
FCF Yield
|
1,12%
|
13,6%
|
-
|
1,51%
|
7,95%
|
8,21%
|
9,56%
|
-
|
Price to Book
|
0,98
x
|
0,76
x
|
0,79
x
|
0,79
x
|
1,07
x
|
1,09
x
|
1,02
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
92.662
|
89.644
|
89.643
|
89.700
|
89.715
|
89.645
|
-
|
-
|
Referentieprijs
2 |
774,0
|
627,0
|
712,0
|
789,0
|
1.206
|
1.318
|
1.318
|
1.318
|
Datum van publicatie
|
13/05/19
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
136.637
|
84.245
|
135.790
|
159.914
|
166.941
|
174.000
|
182.500
|
195.000
|
EBITDA
1 |
16.763
|
8.771
|
-
|
17.977
|
21.070
|
22.200
|
23.500
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.713
|
3.751
|
8.990
|
11.051
|
13.687
|
15.100
|
16.250
|
17.000
|
Operationele Marge
|
8,57%
|
4,45%
|
6,62%
|
6,91%
|
8,2%
|
8,68%
|
8,9%
|
8,72%
|
Resultaat voor belastingen (EBT)
|
9.108
|
3.239
|
7.705
|
12.004
|
15.282
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.625
|
2.113
|
4.954
|
8.549
|
10.591
|
11.100
|
11.950
|
12.400
|
Nettomarge
|
4,12%
|
2,51%
|
3,65%
|
5,35%
|
6,34%
|
6,38%
|
6,55%
|
6,36%
|
WPA
2 |
58,50
|
23,38
|
55,26
|
95,35
|
118,1
|
123,8
|
133,2
|
138,2
|
Free Cash Flow
1 |
805
|
7.645
|
-
|
1.070
|
8.600
|
9.700
|
11.300
|
-
|
FCF-marge
|
0,59%
|
9,07%
|
-
|
0,67%
|
5,15%
|
5,57%
|
6,19%
|
-
|
Kasstroomconversie (ebitda)
|
4,8%
|
87,16%
|
-
|
5,95%
|
40,82%
|
43,69%
|
48,09%
|
-
|
Kasstroomconversie (nettowinst)
|
14,31%
|
361,81%
|
-
|
12,52%
|
81,2%
|
87,39%
|
94,56%
|
-
|
Dividend per aandeel
2 |
20,00
|
9,000
|
20,00
|
33,00
|
41,00
|
43,50
|
47,00
|
49,00
|
Datum van publicatie
|
13/05/19
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
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
|
2024 S2
|
---|
Omzet
1 |
68.856
|
-
|
63.117
|
34.730
|
36.750
|
76.932
|
41.327
|
-
|
-
|
39.241
|
42.033
|
81.274
|
42.084
|
43.583
|
85.667
|
41.000
|
44.000
|
85.000
|
44.000
|
46.000
|
90.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.900
|
-
|
3.902
|
2.621
|
2.721
|
5.599
|
2.926
|
-
|
-
|
3.496
|
3.076
|
6.572
|
4.130
|
2.985
|
7.115
|
3.000
|
4.000
|
7.000
|
4.000
|
4.000
|
8.000
|
Operationele Marge
|
8,57%
|
-
|
6,18%
|
7,55%
|
7,4%
|
7,28%
|
7,08%
|
-
|
-
|
8,91%
|
7,32%
|
8,09%
|
9,81%
|
6,85%
|
8,31%
|
7,32%
|
9,09%
|
8,24%
|
9,09%
|
8,7%
|
8,89%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
3.614
|
2.605
|
2.826
|
6.100
|
3.352
|
-
|
-
|
4.906
|
-
|
8.114
|
4.279
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.699
|
-
|
2.063
|
1.764
|
1.866
|
4.147
|
2.341
|
-
|
-
|
3.376
|
-
|
5.485
|
3.042
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,47%
|
-
|
3,27%
|
5,08%
|
5,08%
|
5,39%
|
5,66%
|
-
|
-
|
8,6%
|
-
|
6,75%
|
7,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
23,01
|
19,69
|
20,83
|
46,27
|
26,10
|
-
|
-
|
37,66
|
-
|
61,16
|
33,91
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
5,000
|
9,000
|
-
|
-
|
15,00
|
-
|
18,00
|
18,00
|
-
|
-
|
18,00
|
-
|
-
|
23,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/05/19
|
11/08/20
|
4/08/21
|
10/11/21
|
9/05/22
|
4/08/22
|
9/11/22
|
13/02/23
|
13/02/23
|
15/05/23
|
7/08/23
|
7/08/23
|
8/11/23
|
13/02/24
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
19.796
|
14.546
|
10.923
|
12.549
|
7.559
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,181
x
|
1,658
x
|
-
|
0,6981
x
|
0,3588
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
805
|
7.645
|
-
|
1.070
|
8.600
|
9.700
|
11.300
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,4%
|
2,83%
|
6,4%
|
10%
|
11,1%
|
10,7%
|
10,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,94%
|
1,53%
|
-
|
8,14%
|
9,05%
|
6,6%
|
6,9%
|
-
|
Totale activa
1 |
62.921
|
137.870
|
-
|
105.040
|
116.984
|
168.182
|
173.188
|
-
|
Nettoactief per aandeel
2 |
794,0
|
829,0
|
897,0
|
1.003
|
1.124
|
1.205
|
1.293
|
1.386
|
Cashflow per aandeel
|
107,0
|
111,0
|
130,0
|
171,0
|
199,0
|
-
|
-
|
-
|
Capex
|
7.597
|
2.876
|
4.949
|
8.130
|
10.114
|
-
|
-
|
-
|
Capex/omzet
|
5,56%
|
3,41%
|
3,64%
|
5,08%
|
6,06%
|
-
|
-
|
-
|
Datum van publicatie
|
13/05/19
|
12/02/21
|
10/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.318
JPY Gemiddelde koersdoel
1.500
JPY Spread / Gemiddelde doel +13,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,44% | 754 mln. | | +9,92% | 15,22 mld. | | -22,89% | 11,22 mld. | | +22,12% | 8,24 mld. | | -3,14% | 6,74 mld. | | +34,05% | 1,95 mld. | | +2,18% | 1,54 mld. | | +26,62% | 978 mln. | | +6,19% | 890 mln. | | -4,30% | 681 mln. |
Productie van industriële kleppen
|