Vertraagde tijd
Japan Exchange
04:16:01 08-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.860
JPY
|
-1,58%
|
|
-6,53%
|
-10,79%
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
234.855
|
257.611
|
247.213
|
174.373
|
233.968
|
274.896
|
-
|
-
|
Bedrijfswaarde
1 |
256.012
|
277.902
|
284.494
|
224.121
|
278.266
|
297.599
|
316.608
|
309.147
|
K/w-verhouding
|
22,1
x
|
20,7
x
|
20,5
x
|
17,7
x
|
19
x
|
24,2
x
|
14,5
x
|
14,4
x
|
Dividendrendement
|
0,24%
|
0,24%
|
0,29%
|
0,47%
|
0,39%
|
0,34%
|
0,54%
|
0,6%
|
Marktkapitalisatie/omzet
|
0,94
x
|
0,86
x
|
0,81
x
|
0,53
x
|
0,62
x
|
0,68
x
|
0,58
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
0,93
x
|
0,93
x
|
0,68
x
|
0,73
x
|
0,68
x
|
0,66
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
12,3
x
|
11,9
x
|
9,81
x
|
10,4
x
|
10,6
x
|
8,15
x
|
7,4
x
|
Bedrijfswaarde/FCF
|
-49,3
x
|
81,4
x
|
-28,8
x
|
-29,9
x
|
31
x
|
-99,3
x
|
109
x
|
53,5
x
|
FCF Yield
|
-2,03%
|
1,23%
|
-3,47%
|
-3,34%
|
3,23%
|
-1,01%
|
0,92%
|
1,87%
|
Price to Book
|
4,32
x
|
3,9
x
|
3,19
x
|
2,01
x
|
2,38
x
|
2,69
x
|
2,28
x
|
1,99
x
|
Aantal aandelen (in duizenden)
|
94.572
|
94.594
|
94.597
|
94.597
|
94.596
|
94.596
|
-
|
-
|
Referentieprijs
2 |
2.483
|
2.723
|
2.613
|
1.843
|
2.473
|
2.906
|
2.906
|
2.906
|
Datum van publicatie
|
4/07/19
|
2/07/20
|
1/07/21
|
4/07/22
|
30/06/23
|
4/07/24
|
-
|
-
|
Fiscaal tijdperk: Maggio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
250.885
|
300.173
|
305.880
|
328.335
|
378.874
|
436.875
|
477.100
|
514.700
|
EBITDA
1 |
19.689
|
22.634
|
23.914
|
22.856
|
26.760
|
30.372
|
38.833
|
41.783
|
Bedrijfsresultaat (EBIT)
1 |
14.147
|
16.359
|
16.619
|
14.070
|
15.296
|
18.569
|
26.150
|
28.040
|
Operationele Marge
|
5,64%
|
5,45%
|
5,43%
|
4,29%
|
4,04%
|
4,25%
|
5,48%
|
5,45%
|
Resultaat voor belastingen (EBT)
1 |
14.476
|
17.190
|
16.825
|
14.579
|
16.760
|
19.570
|
26.750
|
29.150
|
Nettowinst (verlies)
1 |
10.648
|
12.416
|
12.062
|
9.839
|
12.326
|
12.307
|
18.650
|
19.940
|
Nettomarge
|
4,24%
|
4,14%
|
3,94%
|
3%
|
3,25%
|
2,82%
|
3,91%
|
3,87%
|
WPA
2 |
112,6
|
131,3
|
127,5
|
104,0
|
130,3
|
130,1
|
199,9
|
202,3
|
Free Cash Flow
1 |
-5.193
|
3.413
|
-9.877
|
-7.485
|
8.989
|
-3.230
|
2.902
|
5.779
|
FCF-marge
|
-2,07%
|
1,14%
|
-3,23%
|
-2,28%
|
2,37%
|
-0,74%
|
0,61%
|
1,12%
|
Kasstroomconversie (ebitda)
|
-
|
15,08%
|
-
|
-
|
33,59%
|
-
|
7,47%
|
13,83%
|
Kasstroomconversie (nettowinst)
|
-
|
27,49%
|
-
|
-
|
72,93%
|
-
|
15,56%
|
28,98%
|
Dividend per aandeel
2 |
6,000
|
6,667
|
7,667
|
8,667
|
9,667
|
10,83
|
15,63
|
17,31
|
Datum van publicatie
|
4/07/19
|
2/07/20
|
1/07/21
|
4/07/22
|
30/06/23
|
4/07/24
|
-
|
-
|
Fiscaal tijdperk: May |
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
146.435
|
150.716
|
80.562
|
161.192
|
84.663
|
82.480
|
91.766
|
92.515
|
184.281
|
97.946
|
96.647
|
107.439
|
108.183
|
215.622
|
111.088
|
110.165
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.629
|
8.481
|
3.494
|
6.805
|
4.204
|
3.061
|
4.476
|
3.802
|
8.278
|
4.462
|
3.485
|
6.660
|
160
|
6.820
|
6.659
|
5.090
|
-
|
-
|
-
|
-
|
Operationele Marge
|
4,53%
|
5,63%
|
4,34%
|
4,22%
|
4,97%
|
3,71%
|
4,88%
|
4,11%
|
4,49%
|
4,56%
|
3,61%
|
6,2%
|
0,15%
|
3,16%
|
5,99%
|
4,62%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
6.812
|
8.743
|
-
|
6.995
|
4.682
|
2.902
|
5.952
|
5.041
|
10.993
|
5.534
|
1.162
|
6.810
|
211
|
7.021
|
6.900
|
5.649
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.889
|
6.435
|
2.347
|
4.694
|
3.027
|
2.118
|
4.144
|
3.780
|
7.924
|
4.032
|
1.016
|
4.789
|
-1.367
|
3.422
|
4.844
|
4.041
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,34%
|
4,27%
|
2,91%
|
2,91%
|
3,58%
|
2,57%
|
4,52%
|
4,09%
|
4,3%
|
4,12%
|
1,05%
|
4,46%
|
-1,26%
|
1,59%
|
4,36%
|
3,67%
|
-
|
-
|
-
|
-
|
WPA
2 |
51,69
|
68,03
|
24,81
|
49,63
|
31,99
|
22,39
|
43,81
|
39,96
|
83,77
|
42,62
|
10,74
|
50,63
|
-14,45
|
36,18
|
51,21
|
42,72
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,333
|
3,750
|
4,333
|
4,333
|
-
|
4,333
|
-
|
4,833
|
4,833
|
-
|
4,833
|
-
|
5,333
|
5,333
|
-
|
5,500
|
-
|
6,333
|
-
|
6,333
|
Datum van publicatie
|
12/12/19
|
21/12/20
|
4/01/22
|
4/01/22
|
30/03/22
|
4/07/22
|
3/10/22
|
28/12/22
|
28/12/22
|
4/04/23
|
30/06/23
|
3/10/23
|
28/12/23
|
28/12/23
|
4/04/24
|
4/07/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
21.157
|
20.291
|
37.281
|
49.748
|
44.298
|
45.921
|
41.712
|
34.251
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,075
x
|
0,8965
x
|
1,559
x
|
2,177
x
|
1,655
x
|
1,512
x
|
1,074
x
|
0,8197
x
|
Free Cash Flow
1 |
-5.193
|
3.413
|
-9.877
|
-7.485
|
8.989
|
-3.230
|
2.902
|
5.779
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
20,6%
|
16,8%
|
12%
|
13,3%
|
11,8%
|
15,9%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
11,5%
|
11%
|
9,48%
|
7,34%
|
7,88%
|
6,96%
|
7,68%
|
7,64%
|
Totale activa
1 |
92.471
|
113.091
|
127.294
|
134.049
|
156.440
|
176.867
|
242.965
|
261.097
|
Nettoactief per aandeel
2 |
575,0
|
699,0
|
820,0
|
918,0
|
1.041
|
1.169
|
1.275
|
1.459
|
Cashflow per aandeel
|
171,0
|
198,0
|
205,0
|
197,0
|
251,0
|
255,0
|
-
|
-
|
Capex
1 |
16.335
|
15.415
|
22.041
|
29.288
|
30.395
|
28.050
|
27.240
|
27.280
|
Capex/omzet
|
6,51%
|
5,14%
|
7,21%
|
8,92%
|
8,02%
|
6,42%
|
5,71%
|
5,3%
|
Datum van publicatie
|
4/07/19
|
2/07/20
|
1/07/21
|
4/07/22
|
30/06/23
|
4/07/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.906
JPY Gemiddelde koersdoel
3.650
JPY Spread / Gemiddelde doel +25,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,79% | 1,71 mld. | | -21,37% | 3,15 mld. | | -12,95% | 2,86 mld. | | +3,30% | 2,48 mld. | | -22,37% | 1,87 mld. | | +14,68% | 1,44 mld. | | -30,19% | 846 mln. | | -51,44% | 550 mln. | | -0,53% | 426 mln. | | +8,52% | 402 mln. |
Detailhandel - Drugs met kruidenierswinkel
|