Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
897,3
JPY
|
+0,10%
|
|
-0,17%
|
+3,85%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.106.648
|
912.789
|
1.178.667
|
1.161.147
|
1.117.284
|
1.276.434
|
-
|
-
|
Bedrijfswaarde
1 |
2.989.889
|
2.967.832
|
3.178.594
|
3.024.242
|
3.063.828
|
3.233.568
|
3.171.182
|
3.090.833
|
K/w-verhouding
|
6,54
x
|
16,9
x
|
-156
x
|
6,55
x
|
11,6
x
|
11
x
|
10,8
x
|
9,62
x
|
Dividendrendement
|
5,13%
|
4,98%
|
2,89%
|
3,67%
|
3,82%
|
3,57%
|
3,67%
|
3,84%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,25
x
|
0,36
x
|
0,29
x
|
0,24
x
|
0,29
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,76
x
|
0,83
x
|
0,98
x
|
0,76
x
|
0,66
x
|
0,74
x
|
0,7
x
|
0,66
x
|
Bedrijfswaarde/EBITDA
|
6,01
x
|
7,73
x
|
10,9
x
|
5,45
x
|
6,77
x
|
6,05
x
|
5,68
x
|
5,29
x
|
Bedrijfswaarde/FCF
|
-6,24
x
|
14
x
|
15,6
x
|
13,9
x
|
28,5
x
|
16,9
x
|
25,3
x
|
21,4
x
|
FCF Yield
|
-16%
|
7,13%
|
6,4%
|
7,21%
|
3,51%
|
5,92%
|
3,95%
|
4,68%
|
Price to Book
|
0,8
x
|
0,78
x
|
0,95
x
|
0,8
x
|
0,71
x
|
0,77
x
|
0,73
x
|
0,69
x
|
Aantal aandelen (in duizenden)
|
1.419.872
|
1.420.020
|
1.420.252
|
1.421.059
|
1.422.023
|
1.422.528
|
-
|
-
|
Referentieprijs
2 |
779,4
|
642,8
|
829,9
|
817,1
|
785,7
|
897,3
|
897,3
|
897,3
|
Datum van publicatie
|
14/05/19
|
13/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.923.444
|
3.580.510
|
3.257.535
|
3.976.948
|
4.634.532
|
4.378.705
|
4.536.391
|
4.698.085
|
EBITDA
1 |
497.282
|
384.109
|
291.311
|
554.663
|
452.334
|
534.079
|
558.121
|
584.375
|
Bedrijfsresultaat (EBIT)
1 |
297.950
|
144.285
|
47.518
|
303.194
|
182.718
|
264.667
|
267.900
|
295.950
|
Operationele Marge
|
7,59%
|
4,03%
|
1,46%
|
7,62%
|
3,94%
|
6,04%
|
5,91%
|
6,3%
|
Resultaat voor belastingen (EBT)
1 |
288.056
|
122.003
|
32.908
|
290.370
|
167.964
|
246.646
|
243.518
|
268.419
|
Nettowinst (verlies)
1 |
169.530
|
54.077
|
-7.557
|
177.162
|
96.066
|
116.850
|
117.718
|
132.651
|
Nettomarge
|
4,32%
|
1,51%
|
-0,23%
|
4,45%
|
2,07%
|
2,67%
|
2,59%
|
2,82%
|
WPA
2 |
119,2
|
38,08
|
-5,320
|
124,7
|
67,57
|
81,81
|
82,76
|
93,27
|
Free Cash Flow
1 |
-479.493
|
211.613
|
203.418
|
218.090
|
107.557
|
191.500
|
125.400
|
144.600
|
FCF-marge
|
-12,22%
|
5,91%
|
6,24%
|
5,48%
|
2,32%
|
4,37%
|
2,76%
|
3,08%
|
Kasstroomconversie (ebitda)
|
-
|
55,09%
|
69,83%
|
39,32%
|
23,78%
|
35,86%
|
22,47%
|
24,74%
|
Kasstroomconversie (nettowinst)
|
-
|
391,32%
|
-
|
123,1%
|
111,96%
|
163,89%
|
106,53%
|
109,01%
|
Dividend per aandeel
2 |
40,00
|
32,00
|
24,00
|
30,00
|
30,00
|
32,00
|
32,89
|
34,50
|
Datum van publicatie
|
14/05/19
|
13/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.827.690
|
1.753.000
|
1.504.816
|
1.752.719
|
956.795
|
1.885.095
|
1.015.199
|
986.654
|
2.091.853
|
1.106.500
|
1.163.300
|
2.269.800
|
1.136.357
|
1.228.367
|
2.364.724
|
1.061.200
|
1.088.700
|
2.149.900
|
1.095.242
|
1.107.330
|
2.231.300
|
1.091.750
|
1.160.950
|
1.153.500
|
1.180.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
130.557
|
13.728
|
-28.126
|
75.644
|
66.137
|
153.137
|
65.100
|
84.957
|
150.057
|
68.000
|
50.400
|
118.400
|
-69.730
|
134.096
|
64.366
|
69.700
|
68.900
|
138.600
|
73.882
|
74.500
|
-
|
68.500
|
66.500
|
76.000
|
63.000
|
Operationele Marge
|
7,14%
|
0,78%
|
-1,87%
|
4,32%
|
6,91%
|
8,12%
|
6,41%
|
8,61%
|
7,17%
|
6,15%
|
4,33%
|
5,22%
|
-6,14%
|
10,92%
|
2,72%
|
6,57%
|
6,33%
|
6,45%
|
6,75%
|
6,73%
|
-
|
6,27%
|
5,73%
|
6,59%
|
5,34%
|
Resultaat voor belastingen (EBT)
1 |
122.428
|
-425
|
-36.800
|
69.708
|
61.865
|
147.165
|
61.012
|
82.193
|
143.205
|
75.100
|
46.900
|
122.000
|
-82.760
|
128.757
|
45.997
|
68.800
|
61.400
|
130.200
|
61.633
|
55.139
|
97.000
|
52.910
|
58.140
|
67.200
|
50.800
|
Nettowinst (verlies)
1 |
81.318
|
-27.241
|
-49.687
|
42.130
|
35.266
|
85.166
|
36.966
|
55.030
|
91.996
|
44.900
|
29.000
|
73.900
|
-56.905
|
79.027
|
22.122
|
42.500
|
24.700
|
67.200
|
36.652
|
21.479
|
45.600
|
24.560
|
28.140
|
34.150
|
23.100
|
Nettomarge
|
4,45%
|
-1,55%
|
-3,3%
|
2,4%
|
3,69%
|
4,52%
|
3,64%
|
5,58%
|
4,4%
|
4,06%
|
2,49%
|
3,26%
|
-5,01%
|
6,43%
|
0,94%
|
4%
|
2,27%
|
3,13%
|
3,35%
|
1,94%
|
2,04%
|
2,25%
|
2,42%
|
2,96%
|
1,96%
|
WPA
2 |
57,27
|
-
|
-34,99
|
-
|
24,80
|
59,94
|
26,01
|
38,73
|
-
|
31,58
|
20,44
|
52,02
|
-40,03
|
55,58
|
-
|
29,91
|
17,34
|
47,25
|
25,77
|
13,81
|
-
|
13,44
|
19,18
|
24,25
|
13,36
|
Dividend per aandeel
2 |
20,00
|
-
|
12,00
|
-
|
15,00
|
15,00
|
-
|
15,00
|
-
|
-
|
15,00
|
15,00
|
-
|
15,00
|
-
|
-
|
16,00
|
16,00
|
-
|
16,00
|
-
|
-
|
16,00
|
-
|
16,00
|
Datum van publicatie
|
1/11/19
|
13/05/20
|
4/11/20
|
12/05/21
|
2/11/21
|
2/11/21
|
3/02/22
|
13/05/22
|
13/05/22
|
3/08/22
|
8/11/22
|
8/11/22
|
7/02/23
|
12/05/23
|
12/05/23
|
2/08/23
|
1/11/23
|
1/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.883.241
|
2.055.043
|
1.999.927
|
1.863.095
|
1.946.544
|
1.957.134
|
1.894.747
|
1.814.398
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,787
x
|
5,35
x
|
6,865
x
|
3,359
x
|
4,303
x
|
3,664
x
|
3,395
x
|
3,105
x
|
Free Cash Flow
1 |
-479.493
|
211.613
|
203.418
|
218.090
|
107.557
|
191.500
|
125.400
|
144.600
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
4,2%
|
-0,6%
|
13,2%
|
6,4%
|
7,58%
|
7,1%
|
7,61%
|
ROA (netto-inkomsten/totale activa)
|
5,61%
|
2,28%
|
-0,15%
|
5,35%
|
2,96%
|
2,99%
|
3,17%
|
3,42%
|
Totale activa
1 |
3.023.019
|
2.372.381
|
5.211.724
|
3.313.316
|
3.245.144
|
3.909.982
|
3.708.232
|
3.878.957
|
Nettoactief per aandeel
2 |
970,0
|
824,0
|
870,0
|
1.026
|
1.100
|
1.166
|
1.225
|
1.293
|
Cashflow per aandeel
2 |
259,0
|
207,0
|
166,0
|
302,0
|
257,0
|
304,0
|
264,0
|
264,0
|
Capex
1 |
231.742
|
240.390
|
263.715
|
254.589
|
282.173
|
324.500
|
315.000
|
317.500
|
Capex/omzet
|
5,91%
|
6,71%
|
8,1%
|
6,4%
|
6,09%
|
7,41%
|
6,94%
|
6,76%
|
Datum van publicatie
|
14/05/19
|
13/05/20
|
12/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
897,3
JPY Gemiddelde koersdoel
959,4
JPY Spread / Gemiddelde doel +6,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,85% | 8,11 mld. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | +6,39% | 11,24 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. |
Gediversifieerde chemicaliën
|