Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.410
JPY
|
+6,07%
|
|
+6,23%
|
+16,18%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.682
|
34.414
|
41.231
|
34.782
|
55.917
|
114.851
|
-
|
-
|
Bedrijfswaarde
1 |
77.253
|
65.346
|
68.713
|
63.967
|
90.874
|
114.851
|
114.851
|
114.851
|
K/w-verhouding
|
5,93
x
|
5,34
x
|
9,51
x
|
6,34
x
|
6,75
x
|
8,14
x
|
10
x
|
9,16
x
|
Dividendrendement
|
5,05%
|
5,39%
|
3,06%
|
4,84%
|
4,37%
|
3,11%
|
3,15%
|
3,3%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,25
x
|
0,36
x
|
0,26
x
|
0,34
x
|
0,65
x
|
0,63
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,33
x
|
0,25
x
|
0,36
x
|
0,26
x
|
0,34
x
|
0,65
x
|
0,63
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
3,52
x
|
2,74
x
|
5,01
x
|
3,22
x
|
3,68
x
|
6,23
x
|
5,9
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
12
x
|
17,8
x
|
7,69
x
|
67,9
x
|
10,1
x
|
14,8
x
|
19,8
x
|
18
x
|
FCF Yield
|
8,33%
|
5,62%
|
13%
|
1,47%
|
9,86%
|
6,76%
|
5,04%
|
5,56%
|
Price to Book
|
0,88
x
|
0,63
x
|
0,69
x
|
0,53
x
|
0,76
x
|
1,29
x
|
1,19
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
33.705
|
33.698
|
33.693
|
33.687
|
33.685
|
33.681
|
-
|
-
|
Referentieprijs
2 |
1.385
|
1.021
|
1.224
|
1.032
|
1.660
|
3.215
|
3.215
|
3.215
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
142.347
|
137.395
|
113.661
|
133.778
|
165.202
|
177.395
|
181.495
|
187.295
|
EBITDA
1 |
13.274
|
12.545
|
8.222
|
10.813
|
15.182
|
18.435
|
19.460
|
21.140
|
Bedrijfsresultaat (EBIT)
1 |
10.543
|
9.387
|
4.949
|
7.566
|
11.173
|
14.685
|
15.360
|
16.590
|
Operationele Marge
|
7,41%
|
6,83%
|
4,35%
|
5,66%
|
6,76%
|
8,28%
|
8,46%
|
8,86%
|
Resultaat voor belastingen (EBT)
1 |
12.319
|
9.487
|
6.539
|
8.578
|
12.209
|
19.722
|
16.035
|
17.485
|
Nettowinst (verlies)
1 |
7.868
|
6.444
|
4.334
|
5.490
|
8.282
|
13.298
|
10.780
|
11.825
|
Nettomarge
|
5,53%
|
4,69%
|
3,81%
|
4,1%
|
5,01%
|
7,5%
|
5,94%
|
6,31%
|
WPA
2 |
233,4
|
191,3
|
128,7
|
163,0
|
245,9
|
394,8
|
320,0
|
351,1
|
Free Cash Flow
1 |
3.887
|
1.933
|
5.365
|
512
|
5.515
|
7.766
|
5.790
|
6.381
|
FCF-marge
|
2,73%
|
1,41%
|
4,72%
|
0,38%
|
3,34%
|
4,38%
|
3,19%
|
3,41%
|
Kasstroomconversie (ebitda)
|
29,28%
|
15,41%
|
65,25%
|
4,74%
|
36,33%
|
42,12%
|
29,75%
|
30,18%
|
Kasstroomconversie (nettowinst)
|
49,4%
|
30%
|
123,79%
|
9,33%
|
66,59%
|
58,4%
|
53,71%
|
53,96%
|
Dividend per aandeel
2 |
70,00
|
55,00
|
37,50
|
50,00
|
72,50
|
100,0
|
101,2
|
106,2
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
---|
Omzet
1 |
70.839
|
55.671
|
33.391
|
65.112
|
33.798
|
34.868
|
40.292
|
40.299
|
80.591
|
41.890
|
42.721
|
45.357
|
44.042
|
89.399
|
44.950
|
43.046
|
45.085
|
45.505
|
45.765
|
45.635
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.889
|
1.459
|
1.935
|
4.209
|
2.064
|
1.293
|
2.940
|
1.974
|
4.914
|
2.399
|
3.860
|
4.133
|
3.463
|
7.596
|
4.349
|
2.740
|
3.700
|
3.715
|
3.895
|
3.910
|
Operationele Marge
|
6,9%
|
2,62%
|
5,79%
|
6,46%
|
6,11%
|
3,71%
|
7,3%
|
4,9%
|
6,1%
|
5,73%
|
9,04%
|
9,11%
|
7,86%
|
8,5%
|
9,68%
|
6,37%
|
8,21%
|
8,16%
|
8,51%
|
8,57%
|
Resultaat voor belastingen (EBT)
|
4.705
|
2.440
|
-
|
4.596
|
2.255
|
-
|
3.423
|
-
|
5.683
|
2.642
|
-
|
4.728
|
-
|
10.041
|
4.432
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.166
|
1.688
|
-
|
3.017
|
1.439
|
-
|
2.148
|
-
|
3.576
|
1.733
|
-
|
3.078
|
-
|
6.619
|
2.913
|
3.768
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,47%
|
3,03%
|
-
|
4,63%
|
4,26%
|
-
|
5,33%
|
-
|
4,44%
|
4,14%
|
-
|
6,79%
|
-
|
7,4%
|
6,48%
|
8,75%
|
-
|
-
|
-
|
-
|
WPA
|
93,97
|
50,12
|
-
|
89,57
|
42,72
|
-
|
63,76
|
-
|
106,2
|
51,43
|
-
|
91,38
|
-
|
196,5
|
86,49
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
10,00
|
-
|
25,00
|
-
|
-
|
-
|
-
|
27,50
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
30/10/20
|
29/10/21
|
29/10/21
|
31/01/22
|
13/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
30/01/23
|
12/05/23
|
28/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
30.571
|
30.932
|
27.482
|
29.185
|
34.957
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,303
x
|
2,466
x
|
3,342
x
|
2,699
x
|
2,303
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.887
|
1.933
|
5.365
|
512
|
5.515
|
7.766
|
5.790
|
6.381
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
12%
|
7,6%
|
8,8%
|
11,9%
|
16,9%
|
12,4%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
8,45%
|
7,44%
|
4,94%
|
6,36%
|
7,9%
|
7,8%
|
6%
|
6,6%
|
Totale activa
1 |
93.166
|
86.577
|
87.653
|
86.360
|
104.882
|
170.481
|
179.667
|
179.167
|
Nettoactief per aandeel
2 |
1.574
|
1.609
|
1.783
|
1.940
|
2.183
|
2.485
|
2.699
|
2.948
|
Cashflow per aandeel
|
314,0
|
285,0
|
212,0
|
259,0
|
350,0
|
-
|
-
|
-
|
Capex
1 |
6.383
|
7.135
|
4.715
|
3.465
|
6.074
|
8.750
|
8.750
|
8.750
|
Capex/omzet
|
4,48%
|
5,19%
|
4,15%
|
2,59%
|
3,68%
|
4,93%
|
4,82%
|
4,67%
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.215
JPY Gemiddelde koersdoel
3.804
JPY Spread / Gemiddelde doel +18,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,18% | 691 mln. | | +13,58% | 54,04 mld. | | +17,96% | 37,19 mld. | | +13,81% | 34,57 mld. | | -5,06% | 34,42 mld. | | +12,97% | 19,41 mld. | | +17,74% | 18,81 mld. | | +18,96% | 18,59 mld. | | +4,54% | 12,03 mld. | | +2,37% | 7,04 mld. |
Bouwmaterialen - Andere
|