Beurs gesloten -
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.603
JPY
|
-0,57%
|
|
+2,72%
|
+35,64%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.511
|
29.026
|
23.036
|
20.949
|
19.413
|
25.891
|
-
|
-
|
Bedrijfswaarde
1 |
47.549
|
38.072
|
36.814
|
45.439
|
42.542
|
46.191
|
45.691
|
43.091
|
K/w-verhouding
|
17,6
x
|
14
x
|
11,8
x
|
9,16
x
|
9,45
x
|
9,95
x
|
8,91
x
|
8,1
x
|
Dividendrendement
|
0,63%
|
1,02%
|
1,37%
|
1,89%
|
2,46%
|
2,38%
|
2,65%
|
2,92%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,26
x
|
0,21
x
|
0,14
x
|
0,12
x
|
0,16
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,41
x
|
0,34
x
|
0,33
x
|
0,31
x
|
0,27
x
|
0,29
x
|
0,27
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
11,9
x
|
13,8
x
|
12
x
|
11,5
x
|
9,91
x
|
8,81
x
|
Bedrijfswaarde/FCF
|
14,4
x
|
8,69
x
|
-8,5
x
|
-4,3
x
|
20,2
x
|
37
x
|
30,5
x
|
23,1
x
|
FCF Yield
|
6,94%
|
11,5%
|
-11,8%
|
-23,3%
|
4,96%
|
2,71%
|
3,28%
|
4,33%
|
Price to Book
|
2,17
x
|
1,66
x
|
1,18
x
|
0,94
x
|
0,79
x
|
0,98
x
|
0,91
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
9.818
|
9.863
|
9.861
|
9.877
|
9.950
|
9.947
|
-
|
-
|
Referentieprijs
2 |
3.515
|
2.943
|
2.336
|
2.121
|
1.951
|
2.603
|
2.603
|
2.603
|
Datum van publicatie
|
14/01/20
|
14/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
116.794
|
110.837
|
110.883
|
147.423
|
158.328
|
161.000
|
169.700
|
176.500
|
EBITDA
1 |
-
|
-
|
3.084
|
3.296
|
3.548
|
4.010
|
4.610
|
4.890
|
Bedrijfsresultaat (EBIT)
1 |
3.144
|
2.958
|
2.787
|
2.971
|
3.184
|
4.000
|
4.255
|
4.595
|
Operationele Marge
|
2,69%
|
2,67%
|
2,51%
|
2,02%
|
2,01%
|
2,48%
|
2,51%
|
2,6%
|
Resultaat voor belastingen (EBT)
1 |
2.747
|
2.780
|
2.681
|
3.134
|
2.847
|
4.000
|
4.400
|
480
|
Nettowinst (verlies)
1 |
1.963
|
2.062
|
1.959
|
2.286
|
2.048
|
2.610
|
2.910
|
3.200
|
Nettomarge
|
1,68%
|
1,86%
|
1,77%
|
1,55%
|
1,29%
|
1,62%
|
1,71%
|
1,81%
|
WPA
2 |
200,1
|
209,5
|
198,7
|
231,6
|
206,5
|
261,7
|
292,3
|
321,4
|
Free Cash Flow
1 |
3.298
|
4.379
|
-4.329
|
-10.569
|
2.110
|
1.250
|
1.498
|
1.866
|
FCF-marge
|
2,82%
|
3,95%
|
-3,9%
|
-7,17%
|
1,33%
|
0,78%
|
0,88%
|
1,06%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
59,48%
|
31,17%
|
32,49%
|
38,16%
|
Kasstroomconversie (nettowinst)
|
168,01%
|
212,37%
|
-
|
-
|
103,05%
|
47,89%
|
51,48%
|
58,31%
|
Dividend per aandeel
2 |
22,00
|
30,00
|
32,00
|
40,00
|
48,00
|
62,00
|
69,00
|
76,00
|
Datum van publicatie
|
14/01/20
|
14/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
57.912
|
52.648
|
31.253
|
31.755
|
38.033
|
69.788
|
37.697
|
39.938
|
38.745
|
41.705
|
80.450
|
36.880
|
40.998
|
39.720
|
43.835
|
37.396
|
40.992
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.581
|
1.530
|
-
|
740
|
1.127
|
1.867
|
898
|
206
|
1.013
|
692
|
1.705
|
698
|
781
|
1.251
|
899
|
900
|
950
|
-
|
-
|
Operationele Marge
|
2,73%
|
2,91%
|
-
|
2,33%
|
2,96%
|
2,68%
|
2,38%
|
0,52%
|
2,61%
|
1,66%
|
2,12%
|
1,89%
|
1,9%
|
3,15%
|
2,05%
|
2,41%
|
2,32%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.433
|
1.412
|
468
|
718
|
947
|
1.665
|
1.060
|
409
|
743
|
601
|
1.344
|
715
|
788
|
1.116
|
944
|
940
|
1.000
|
-
|
-
|
Nettowinst (verlies)
1 |
1.040
|
1.010
|
-
|
523
|
-
|
1.207
|
763
|
-
|
509
|
-
|
922
|
512
|
614
|
819
|
489,3
|
605,9
|
726
|
-
|
-
|
Nettomarge
|
1,8%
|
1,92%
|
-
|
1,65%
|
-
|
1,73%
|
2,02%
|
-
|
1,31%
|
-
|
1,15%
|
1,39%
|
1,5%
|
2,06%
|
1,12%
|
1,62%
|
1,77%
|
-
|
-
|
WPA
2 |
105,8
|
102,5
|
-
|
53,10
|
-
|
122,4
|
77,24
|
-
|
51,45
|
-
|
93,17
|
51,56
|
61,73
|
82,20
|
49,41
|
61,07
|
73,17
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24,00
|
-
|
24,00
|
-
|
-
|
-
|
62,00
|
-
|
-
|
Datum van publicatie
|
13/07/20
|
13/07/21
|
14/01/22
|
13/04/22
|
13/07/22
|
13/07/22
|
13/10/22
|
13/01/23
|
13/04/23
|
13/07/23
|
13/07/23
|
12/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.038
|
9.046
|
13.778
|
24.490
|
23.129
|
20.300
|
19.800
|
17.200
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
4,467
x
|
7,43
x
|
6,518
x
|
5,062
x
|
4,295
x
|
3,517
x
|
Free Cash Flow
1 |
3.298
|
4.379
|
-4.329
|
-10.569
|
2.110
|
1.250
|
1.498
|
1.866
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
12,3%
|
10,6%
|
10,9%
|
8,7%
|
9,29%
|
9,78%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
5,65%
|
6,08%
|
5,57%
|
4,96%
|
3,91%
|
-
|
-
|
-
|
Totale activa
1 |
34.716
|
33.935
|
35.171
|
46.083
|
52.331
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.618
|
1.775
|
1.978
|
2.266
|
2.476
|
2.660
|
2.863
|
3.095
|
Cashflow per aandeel
|
223,0
|
239,0
|
229,0
|
264,0
|
243,0
|
-
|
-
|
-
|
Capex
1 |
67,7
|
154
|
162
|
160
|
1.112
|
500
|
750
|
200
|
Capex/omzet
|
0,06%
|
0,14%
|
0,15%
|
0,11%
|
0,7%
|
0,31%
|
0,44%
|
0,11%
|
Datum van publicatie
|
14/01/20
|
14/01/21
|
14/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.603
JPY Gemiddelde koersdoel
2.950
JPY Spread / Gemiddelde doel +13,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,64% | 169 mln. | | +1,71% | 7,82 mld. | | +11,17% | 2,76 mld. | | 0,00% | 2,2 mld. | | +63,91% | 1,92 mld. | | +31,60% | 1,5 mld. | | +86,17% | 1,23 mld. | | -2,39% | 982 mln. | | +5,05% | 850 mln. | | -9,58% | 683 mln. |
Voedsel Groothandel
|