Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.340
JPY
|
-1,71%
|
|
+2,59%
|
+3,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
696.706
|
664.795
|
676.761
|
664.130
|
812.379
|
842.959
|
-
|
-
|
Bedrijfswaarde
1 |
639.284
|
603.361
|
602.146
|
603.248
|
747.531
|
842.959
|
842.959
|
842.959
|
K/w-verhouding
|
41,3
x
|
32,9
x
|
28,3
x
|
33,3
x
|
32,3
x
|
29,4
x
|
26,3
x
|
24,3
x
|
Dividendrendement
|
0,63%
|
0,72%
|
0,77%
|
0,78%
|
0,69%
|
0,66%
|
0,66%
|
0,66%
|
Marktkapitalisatie/omzet
|
2,47
x
|
2,31
x
|
2,13
x
|
1,89
x
|
2,13
x
|
2,04
x
|
1,95
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
2,47
x
|
2,31
x
|
2,13
x
|
1,89
x
|
2,13
x
|
2,04
x
|
1,95
x
|
1,86
x
|
Bedrijfswaarde/EBITDA
|
18.183.156
x
|
15.636.351
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
23
x
|
70
x
|
37,4
x
|
36,7
x
|
23,7
x
|
40,6
x
|
24,9
x
|
22,8
x
|
FCF Yield
|
4,36%
|
1,43%
|
2,67%
|
2,72%
|
4,22%
|
2,47%
|
4,02%
|
4,39%
|
Price to Book
|
4,37
x
|
3,8
x
|
3,48
x
|
3,21
x
|
3,58
x
|
3,39
x
|
3,1
x
|
2,84
x
|
Aantal aandelen (in duizenden)
|
132.959
|
132.959
|
132.959
|
132.959
|
132.959
|
132.959
|
-
|
-
|
Referentieprijs
2 |
5.240
|
5.000
|
5.090
|
4.995
|
6.110
|
6.340
|
6.340
|
6.340
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
281.763
|
288.332
|
317.695
|
352.300
|
381.989
|
412.400
|
433.000
|
453.850
|
EBITDA
|
38.316
|
42.516
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
28.018
|
31.290
|
34.518
|
33.807
|
40.877
|
46.500
|
51.350
|
55.350
|
Operationele Marge
|
9,94%
|
10,85%
|
10,87%
|
9,6%
|
10,7%
|
11,28%
|
11,86%
|
12,2%
|
Resultaat voor belastingen (EBT)
1 |
26.954
|
30.554
|
32.711
|
31.177
|
38.768
|
42.500
|
45.300
|
47.000
|
Nettowinst (verlies)
1 |
16.885
|
20.186
|
23.945
|
19.937
|
25.163
|
28.650
|
32.100
|
34.750
|
Nettomarge
|
5,99%
|
7%
|
7,54%
|
5,66%
|
6,59%
|
6,95%
|
7,41%
|
7,66%
|
WPA
2 |
127,0
|
151,8
|
180,1
|
150,0
|
189,3
|
215,4
|
241,4
|
261,4
|
Free Cash Flow
1 |
30.355
|
9.495
|
18.095
|
18.095
|
34.296
|
20.785
|
33.920
|
37.015
|
FCF-marge
|
10,77%
|
3,29%
|
5,7%
|
5,14%
|
8,98%
|
5,04%
|
7,83%
|
8,16%
|
Kasstroomconversie (ebitda)
|
79,22%
|
22,33%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
179,77%
|
47,04%
|
75,57%
|
90,76%
|
136,3%
|
72,55%
|
105,67%
|
106,52%
|
Dividend per aandeel
2 |
33,00
|
36,00
|
39,00
|
39,00
|
42,00
|
42,00
|
42,00
|
42,00
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
145.202
|
139.243
|
151.266
|
81.144
|
84.289
|
83.938
|
168.227
|
91.703
|
92.370
|
92.059
|
90.401
|
182.460
|
99.973
|
99.556
|
101.369
|
97.416
|
196.800
|
102.365
|
111.185
|
105.100
|
103.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.352
|
14.769
|
17.226
|
5.971
|
9.643
|
7.836
|
17.479
|
9.646
|
6.682
|
8.378
|
9.633
|
18.011
|
14.360
|
8.506
|
11.257
|
9.762
|
20.080
|
13.275
|
12.206
|
11.000
|
11.200
|
Operationele Marge
|
9,2%
|
10,61%
|
11,39%
|
7,36%
|
11,44%
|
9,34%
|
10,39%
|
10,52%
|
7,23%
|
9,1%
|
10,66%
|
9,87%
|
14,36%
|
8,54%
|
11,1%
|
10,02%
|
10,2%
|
12,97%
|
10,98%
|
10,47%
|
10,87%
|
Resultaat voor belastingen (EBT)
|
-
|
14.269
|
16.839
|
-
|
9.463
|
-
|
17.024
|
8.949
|
-
|
8.420
|
-
|
17.687
|
13.681
|
-
|
11.212
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.220
|
9.191
|
10.914
|
6.008
|
6.116
|
4.897
|
11.013
|
5.782
|
3.142
|
5.284
|
6.086
|
11.370
|
8.713
|
5.080
|
6.731
|
6.510
|
13.050
|
8.655
|
6.754
|
7.100
|
7.100
|
Nettomarge
|
4,97%
|
6,6%
|
7,22%
|
7,4%
|
7,26%
|
5,83%
|
6,55%
|
6,31%
|
3,4%
|
5,74%
|
6,73%
|
6,23%
|
8,72%
|
5,1%
|
6,64%
|
6,68%
|
6,63%
|
8,46%
|
6,08%
|
6,76%
|
6,89%
|
WPA
|
-
|
69,13
|
82,09
|
-
|
46,00
|
-
|
82,83
|
43,49
|
-
|
39,74
|
-
|
85,52
|
65,53
|
-
|
50,63
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
12/08/20
|
12/08/21
|
9/02/22
|
12/05/22
|
10/08/22
|
10/08/22
|
14/11/22
|
8/02/23
|
12/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
8/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
57.422
|
61.434
|
74.615
|
60.882
|
64.848
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
30.355
|
9.495
|
18.095
|
18.095
|
34.296
|
20.785
|
33.920
|
37.015
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
12,1%
|
13%
|
9,9%
|
11,6%
|
11,5%
|
11,3%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
12,7%
|
13,8%
|
13,6%
|
12,2%
|
13,8%
|
13,8%
|
13,2%
|
12,6%
|
Totale activa
1 |
132.820
|
146.033
|
175.608
|
163.284
|
181.850
|
207.609
|
243.182
|
275.794
|
Nettoactief per aandeel
2 |
1.198
|
1.317
|
1.461
|
1.555
|
1.705
|
1.868
|
2.047
|
2.233
|
Cashflow per aandeel
|
204,0
|
236,0
|
274,0
|
254,0
|
307,0
|
-
|
-
|
-
|
Capex
1 |
14.597
|
18.386
|
18.943
|
24.431
|
32.654
|
27.806
|
21.950
|
21.950
|
Capex/omzet
|
5,18%
|
6,38%
|
5,96%
|
6,93%
|
8,55%
|
6,74%
|
5,07%
|
4,84%
|
Datum van publicatie
|
13/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.340
JPY Gemiddelde koersdoel
7.400
JPY Spread / Gemiddelde doel +16,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,76% | 5,24 mld. | | -14,05% | 184 mld. | | +36,97% | 86,04 mld. | | +1,38% | 37,31 mld. | | -9,93% | 22,26 mld. | | -7,49% | 22,12 mld. | | +25,25% | 17,98 mld. | | +64,73% | 12,41 mld. | | -27,32% | 11,93 mld. | | +1,92% | 7,32 mld. |
Snelle service restaurants
|