Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.212
JPY
|
-0,67%
|
|
-0,74%
|
-11,41%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
378.636
|
403.395
|
506.714
|
612.670
|
977.203
|
922.694
|
-
|
-
|
Bedrijfswaarde
1 |
341.076
|
399.207
|
491.897
|
561.071
|
903.391
|
827.278
|
796.438
|
761.498
|
K/w-verhouding
|
15,4
x
|
15,4
x
|
23,5
x
|
15,3
x
|
24,3
x
|
17,7
x
|
16,7
x
|
15,5
x
|
Dividendrendement
|
1,76%
|
1,78%
|
1,42%
|
1,61%
|
1,21%
|
1,56%
|
1,7%
|
1,81%
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,68
x
|
0,91
x
|
0,84
x
|
1,03
x
|
0,9
x
|
0,86
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,68
x
|
0,88
x
|
0,77
x
|
0,95
x
|
0,81
x
|
0,74
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
7,71
x
|
8,68
x
|
12,3
x
|
10,7
x
|
10,9
x
|
8,6
x
|
7,77
x
|
7,06
x
|
Bedrijfswaarde/FCF
|
28,8
x
|
25,2
x
|
22,1
x
|
23,1
x
|
20,4
x
|
19,2
x
|
14,8
x
|
13,2
x
|
FCF Yield
|
3,47%
|
3,96%
|
4,52%
|
4,34%
|
4,91%
|
5,21%
|
6,76%
|
7,55%
|
Price to Book
|
1,81
x
|
1,76
x
|
2,05
x
|
1,32
x
|
2,03
x
|
1,79
x
|
1,66
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
308.252
|
307.935
|
308.345
|
423.993
|
418.204
|
417.131
|
-
|
-
|
Referentieprijs
2 |
1.228
|
1.310
|
1.643
|
1.445
|
2.337
|
2.212
|
2.212
|
2.212
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
575.991
|
590.593
|
556.907
|
729.969
|
951.247
|
1.026.274
|
1.070.605
|
1.109.378
|
EBITDA
1 |
44.261
|
45.966
|
40.111
|
52.459
|
83.116
|
96.177
|
102.541
|
107.928
|
Bedrijfsresultaat (EBIT)
1 |
36.028
|
37.563
|
31.533
|
41.407
|
62.276
|
76.642
|
82.815
|
88.698
|
Operationele Marge
|
6,25%
|
6,36%
|
5,66%
|
5,67%
|
6,55%
|
7,47%
|
7,74%
|
8%
|
Resultaat voor belastingen (EBT)
1 |
37.369
|
39.078
|
32.617
|
49.629
|
64.908
|
80.730
|
85.959
|
92.303
|
Nettowinst (verlies)
1 |
25.035
|
26.176
|
21.568
|
34.588
|
40.545
|
52.286
|
55.329
|
59.681
|
Nettomarge
|
4,35%
|
4,43%
|
3,87%
|
4,74%
|
4,26%
|
5,09%
|
5,17%
|
5,38%
|
WPA
2 |
79,81
|
85,01
|
70,04
|
94,38
|
96,02
|
125,0
|
132,4
|
142,6
|
Free Cash Flow
1 |
11.846
|
15.820
|
22.245
|
24.327
|
44.392
|
43.088
|
53.815
|
57.529
|
FCF-marge
|
2,06%
|
2,68%
|
3,99%
|
3,33%
|
4,67%
|
4,2%
|
5,03%
|
5,19%
|
Kasstroomconversie (ebitda)
|
26,76%
|
34,42%
|
55,46%
|
46,37%
|
53,41%
|
44,8%
|
52,48%
|
53,3%
|
Kasstroomconversie (nettowinst)
|
47,32%
|
60,44%
|
103,14%
|
70,33%
|
109,49%
|
82,41%
|
97,26%
|
96,4%
|
Dividend per aandeel
2 |
21,67
|
23,33
|
23,33
|
23,33
|
28,33
|
34,53
|
37,61
|
39,94
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
300.415
|
273.846
|
139.517
|
277.003
|
230.854
|
222.112
|
227.209
|
237.866
|
465.075
|
249.201
|
236.971
|
248.222
|
259.544
|
507.766
|
262.567
|
255.526
|
260.950
|
271.650
|
275.850
|
268.650
|
EBITDA
|
-
|
-
|
10.640
|
-
|
17.063
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18.424
|
14.496
|
8.429
|
15.785
|
12.010
|
13.612
|
12.360
|
15.962
|
28.322
|
20.036
|
13.918
|
17.450
|
20.104
|
37.554
|
21.194
|
17.577
|
19.500
|
22.050
|
23.600
|
20.100
|
Operationele Marge
|
6,13%
|
5,29%
|
6,04%
|
5,7%
|
5,2%
|
6,13%
|
5,44%
|
6,71%
|
6,09%
|
8,04%
|
5,87%
|
7,03%
|
7,75%
|
7,4%
|
8,07%
|
6,88%
|
7,47%
|
8,12%
|
8,56%
|
7,48%
|
Resultaat voor belastingen (EBT)
|
19.305
|
14.665
|
-
|
15.905
|
23.526
|
-
|
13.360
|
-
|
30.153
|
21.298
|
-
|
18.451
|
-
|
40.323
|
24.892
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12.952
|
9.729
|
5.088
|
10.305
|
18.458
|
5.825
|
7.930
|
10.574
|
18.504
|
13.755
|
8.286
|
11.997
|
13.841
|
25.838
|
16.456
|
10.146
|
13.400
|
14.800
|
16.100
|
13.050
|
Nettomarge
|
4,31%
|
3,55%
|
3,65%
|
3,72%
|
8%
|
2,62%
|
3,49%
|
4,45%
|
3,98%
|
5,52%
|
3,5%
|
4,83%
|
5,33%
|
5,09%
|
6,27%
|
3,97%
|
5,14%
|
5,45%
|
5,84%
|
4,86%
|
WPA
2 |
42,07
|
31,60
|
16,65
|
33,66
|
49,24
|
-
|
18,70
|
-
|
43,69
|
32,57
|
-
|
28,69
|
33,10
|
61,79
|
39,41
|
25,12
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
11,67
|
11,67
|
-
|
11,67
|
-
|
-
|
-
|
-
|
13,33
|
-
|
-
|
-
|
16,67
|
16,67
|
-
|
17,00
|
-
|
17,00
|
-
|
17,00
|
Datum van publicatie
|
13/11/19
|
13/11/20
|
15/11/21
|
15/11/21
|
14/02/22
|
13/05/22
|
12/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
12/05/23
|
10/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
37.560
|
4.188
|
14.817
|
51.599
|
73.812
|
95.416
|
126.256
|
161.196
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11.846
|
15.820
|
22.245
|
24.327
|
44.392
|
43.088
|
53.815
|
57.529
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
11,9%
|
9,07%
|
9,7%
|
8,6%
|
10,5%
|
10,3%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
12,3%
|
11,9%
|
9,46%
|
8,75%
|
9,92%
|
9,36%
|
9,52%
|
9,7%
|
Totale activa
1 |
203.439
|
219.350
|
227.989
|
395.217
|
408.624
|
558.659
|
581.260
|
615.255
|
Nettoactief per aandeel
2 |
680,0
|
745,0
|
800,0
|
1.095
|
1.154
|
1.239
|
1.334
|
1.435
|
Cashflow per aandeel
2 |
103,0
|
109,0
|
84,00
|
125,0
|
130,0
|
162,0
|
176,0
|
190,0
|
Capex
1 |
10.051
|
8.944
|
3.630
|
11.916
|
19.853
|
22.625
|
22.550
|
22.763
|
Capex/omzet
|
1,74%
|
1,51%
|
0,65%
|
1,63%
|
2,09%
|
2,2%
|
2,11%
|
2,05%
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.212
JPY Gemiddelde koersdoel
3.103
JPY Spread / Gemiddelde doel +40,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,41% | 5,86 mld. | | -32,21% | 15,27 mld. | | -31,97% | 10,84 mld. | | -30,42% | 6,06 mld. | | +8,14% | 6,04 mld. | | -0,88% | 4,71 mld. | | +52,19% | 4,29 mld. | | -12,31% | 3,61 mld. | | -14,86% | 3,33 mld. | | -6,93% | 3,01 mld. |
Drugshandelaren - Andere
|