Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10.330
JPY
|
0,00%
|
|
-0,14%
|
+41,84%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
675.387
|
573.357
|
497.834
|
480.342
|
536.413
|
1.033.805
|
-
|
-
|
Bedrijfswaarde
1 |
757.747
|
761.895
|
533.645
|
483.351
|
1.233.355
|
1.026.304
|
1.667.005
|
1.477.511
|
K/w-verhouding
|
26,4
x
|
28,5
x
|
57,3
x
|
26,8
x
|
18,1
x
|
19,7
x
|
19,9
x
|
18,5
x
|
Dividendrendement
|
3,78%
|
2,62%
|
3,02%
|
3,13%
|
2,8%
|
1,15%
|
2,53%
|
2,67%
|
Marktkapitalisatie/omzet
|
0,96
x
|
0,79
x
|
0,75
x
|
0,69
x
|
0,54
x
|
0,94
x
|
0,91
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
1,04
x
|
0,8
x
|
0,69
x
|
1,23
x
|
0,94
x
|
1,47
x
|
1,27
x
|
Bedrijfswaarde/EBITDA
|
5,94
x
|
5,36
x
|
4,39
x
|
3,8
x
|
8,82
x
|
3,34
x
|
5,3
x
|
4,58
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
4,82
x
|
2,76
x
|
5,1
x
|
9,46
x
|
3,13
x
|
6,05
x
|
5,92
x
|
FCF Yield
|
6,28%
|
20,7%
|
36,2%
|
19,6%
|
10,6%
|
31,9%
|
16,5%
|
16,9%
|
Price to Book
|
2,44
x
|
2,12
x
|
1,86
x
|
1,76
x
|
2,15
x
|
3,6
x
|
3,25
x
|
2,99
x
|
Aantal aandelen (in duizenden)
|
100.057
|
100.062
|
100.067
|
100.071
|
100.077
|
100.078
|
-
|
-
|
Referentieprijs
2 |
6.750
|
5.730
|
4.975
|
4.800
|
5.360
|
10.330
|
10.330
|
10.330
|
Datum van publicatie
|
11/04/19
|
9/04/20
|
8/04/21
|
11/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
700.647
|
730.236
|
666.001
|
698.371
|
1.000.385
|
1.087.964
|
1.130.419
|
1.164.658
|
EBITDA
1 |
127.625
|
142.126
|
121.654
|
127.038
|
139.904
|
307.377
|
314.800
|
322.625
|
Bedrijfsresultaat (EBIT)
1 |
60.781
|
62.943
|
40.876
|
47.096
|
54.459
|
94.090
|
93.383
|
97.583
|
Operationele Marge
|
8,67%
|
8,62%
|
6,14%
|
6,74%
|
5,44%
|
8,65%
|
8,26%
|
8,38%
|
Resultaat voor belastingen (EBT)
1 |
39.876
|
30.319
|
18.230
|
28.098
|
47.134
|
77.292
|
77.672
|
82.415
|
Nettowinst (verlies)
1 |
25.585
|
20.108
|
8.689
|
17.900
|
29.708
|
52.148
|
51.924
|
55.813
|
Nettomarge
|
3,65%
|
2,75%
|
1,3%
|
2,56%
|
2,97%
|
4,79%
|
4,59%
|
4,79%
|
WPA
2 |
255,7
|
201,0
|
86,84
|
178,9
|
296,9
|
521,1
|
519,3
|
558,8
|
Free Cash Flow
1 |
47.577
|
157.921
|
193.190
|
94.863
|
130.419
|
327.584
|
275.700
|
249.600
|
FCF-marge
|
6,79%
|
21,63%
|
29,01%
|
13,58%
|
13,04%
|
30,11%
|
24,39%
|
21,43%
|
Kasstroomconversie (ebitda)
|
37,28%
|
111,11%
|
158,8%
|
74,67%
|
93,22%
|
106,57%
|
87,58%
|
77,37%
|
Kasstroomconversie (nettowinst)
|
185,96%
|
785,36%
|
2.223,39%
|
529,96%
|
439%
|
628,18%
|
530,96%
|
447,21%
|
Dividend per aandeel
2 |
255,0
|
150,0
|
150,0
|
150,0
|
150,0
|
117,5
|
261,2
|
275,9
|
Datum van publicatie
|
11/04/19
|
9/04/20
|
8/04/21
|
11/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2025 Q4
|
---|
Omzet
1 |
369.131
|
322.890
|
179.504
|
348.768
|
173.721
|
175.882
|
237.756
|
245.747
|
483.503
|
253.882
|
251.236
|
264.100
|
281.392
|
545.492
|
268.651
|
273.821
|
281.394
|
299.922
|
581.316
|
281.394
|
295.290
|
EBITDA
|
-
|
-
|
35.855
|
-
|
31.984
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
36.763
|
16.690
|
16.089
|
26.706
|
11.945
|
8.445
|
13.279
|
15.714
|
28.993
|
16.161
|
9.902
|
26.246
|
26.823
|
53.069
|
22.212
|
18.809
|
30.651
|
31.375
|
62.026
|
25.677
|
12.297
|
Operationele Marge
|
9,96%
|
5,17%
|
8,96%
|
7,66%
|
6,88%
|
4,8%
|
5,59%
|
6,39%
|
6%
|
6,37%
|
3,94%
|
9,94%
|
9,53%
|
9,73%
|
8,27%
|
6,87%
|
10,89%
|
10,46%
|
10,67%
|
9,12%
|
4,16%
|
Resultaat voor belastingen (EBT)
1 |
30.632
|
7.383
|
-
|
26.055
|
10.193
|
-
|
12.758
|
-
|
26.109
|
14.944
|
-
|
24.041
|
23.868
|
47.909
|
19.920
|
9.463
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
20.107
|
3.307
|
11.768
|
17.405
|
6.973
|
-6.478
|
8.029
|
7.380
|
15.409
|
10.714
|
-1.434
|
16.095
|
16.308
|
32.403
|
13.479
|
6.266
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,45%
|
1,02%
|
6,56%
|
4,99%
|
4,01%
|
-3,68%
|
3,38%
|
3%
|
3,19%
|
4,22%
|
-0,57%
|
6,09%
|
5,8%
|
5,94%
|
5,02%
|
2,29%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
201,0
|
33,05
|
117,6
|
173,9
|
69,68
|
-64,74
|
80,24
|
73,74
|
154,0
|
107,0
|
-14,33
|
160,8
|
163,0
|
323,8
|
134,7
|
62,62
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
75,00
|
75,00
|
75,00
|
75,00
|
-
|
75,00
|
-
|
75,00
|
75,00
|
-
|
75,00
|
-
|
-
|
117,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/10/19
|
8/10/20
|
7/10/21
|
7/10/21
|
7/01/22
|
11/04/22
|
11/07/22
|
6/10/22
|
6/10/22
|
10/01/23
|
13/04/23
|
11/07/23
|
13/10/23
|
13/10/23
|
12/01/24
|
11/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
82.360
|
188.538
|
35.811
|
3.009
|
696.942
|
634.402
|
633.200
|
443.706
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6453
x
|
1,327
x
|
0,2944
x
|
0,0237
x
|
4,982
x
|
2,083
x
|
2,011
x
|
1,375
x
|
Free Cash Flow
1 |
47.577
|
157.921
|
193.190
|
94.863
|
130.419
|
327.584
|
275.700
|
249.600
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
7,3%
|
3,2%
|
6,6%
|
12,4%
|
19,5%
|
17,1%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
5,15%
|
4,17%
|
0,6%
|
3,52%
|
2,63%
|
3,28%
|
3,29%
|
3,38%
|
Totale activa
1 |
497.233
|
481.810
|
1.448.167
|
508.481
|
1.128.110
|
1.504.458
|
1.579.017
|
1.648.936
|
Nettoactief per aandeel
2 |
2.764
|
2.707
|
2.675
|
2.727
|
2.497
|
2.845
|
3.177
|
3.456
|
Cashflow per aandeel
2 |
924,0
|
992,0
|
894,0
|
978,0
|
2.413
|
2.652
|
1.453
|
1.495
|
Capex
1 |
61.344
|
44.782
|
34.764
|
46.769
|
45.906
|
55.806
|
77.000
|
75.500
|
Capex/omzet
|
8,76%
|
6,13%
|
5,22%
|
6,7%
|
4,59%
|
5,13%
|
6,81%
|
6,48%
|
Datum van publicatie
|
11/04/19
|
9/04/20
|
8/04/21
|
11/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Laatste slotkoers
10.330
JPY Gemiddelde koersdoel
9.298
JPY Spread / Gemiddelde doel -9,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +41,84% | 6,57 mld. | | -7,21% | 38,45 mld. | | +11,52% | 35,53 mld. | | +9,36% | 33,86 mld. | | +9,52% | 20,2 mld. | | +1,92% | 14,29 mld. | | -17,40% | 12,77 mld. | | -.--% | 11,82 mld. | | +16,48% | 11,85 mld. | | -3,89% | 11,75 mld. |
Supermarkten & Gemakswinkels
|