Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.393
JPY
|
-0,17%
|
|
-2,64%
|
+19,71%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.051.932
|
2.863.719
|
3.618.025
|
2.977.377
|
3.332.868
|
4.997.039
|
-
|
-
|
Bedrijfswaarde
1 |
2.836.146
|
2.703.163
|
3.216.050
|
2.579.659
|
3.087.756
|
5.245.533
|
4.398.168
|
4.286.232
|
K/w-verhouding
|
13,5
x
|
12,9
x
|
18,7
x
|
14,8
x
|
15,6
x
|
18,5
x
|
17,4
x
|
14,9
x
|
Dividendrendement
|
2,81%
|
3%
|
2,13%
|
2,84%
|
2,53%
|
1,99%
|
2,14%
|
2,34%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,64
x
|
0,86
x
|
0,67
x
|
0,67
x
|
1
x
|
0,96
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,61
x
|
0,77
x
|
0,58
x
|
0,62
x
|
1
x
|
0,84
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
6,04
x
|
5,73
x
|
7,13
x
|
5,57
x
|
6,16
x
|
8,49
x
|
7,31
x
|
6,46
x
|
Bedrijfswaarde/FCF
|
97,3
x
|
13,3
x
|
8,62
x
|
15,4
x
|
170
x
|
25,8
x
|
8,03
x
|
17
x
|
FCF Yield
|
1,03%
|
7,51%
|
11,6%
|
6,49%
|
0,59%
|
3,87%
|
12,5%
|
5,89%
|
Price to Book
|
1,27
x
|
1,18
x
|
1,31
x
|
1
x
|
1,03
x
|
1,4
x
|
1,38
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
2.145.471
|
2.145.108
|
2.145.286
|
2.111.615
|
2.111.415
|
2.088.190
|
-
|
-
|
Referentieprijs
2 |
1.422
|
1.335
|
1.686
|
1.410
|
1.578
|
2.393
|
2.393
|
2.393
|
Datum van publicatie
|
26/04/19
|
11/05/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.519.921
|
4.462.500
|
4.191.400
|
4.476.700
|
5.003.600
|
5.257.914
|
5.227.374
|
5.454.015
|
EBITDA
1 |
469.369
|
471.679
|
451.341
|
462.944
|
501.207
|
545.222
|
601.890
|
663.200
|
Bedrijfsresultaat (EBIT)
1 |
290.477
|
259.600
|
230.100
|
252.000
|
262.300
|
328.525
|
360.355
|
422.403
|
Operationele Marge
|
6,43%
|
5,82%
|
5,49%
|
5,63%
|
5,24%
|
6,25%
|
6,89%
|
7,74%
|
Resultaat voor belastingen (EBT)
1 |
315.958
|
281.900
|
258.700
|
279.600
|
292.100
|
365.853
|
388.572
|
446.299
|
Nettowinst (verlies)
1 |
226.648
|
221.800
|
193.100
|
203.400
|
213.900
|
284.949
|
284.819
|
332.820
|
Nettomarge
|
5,01%
|
4,97%
|
4,61%
|
4,54%
|
4,27%
|
5,42%
|
5,45%
|
6,1%
|
WPA
2 |
105,6
|
103,4
|
90,03
|
95,41
|
101,3
|
135,7
|
137,1
|
160,1
|
Free Cash Flow
1 |
29.149
|
203.001
|
373.199
|
167.504
|
18.178
|
179.272
|
547.667
|
252.547
|
FCF-marge
|
0,64%
|
4,55%
|
8,9%
|
3,74%
|
0,36%
|
3,47%
|
10,48%
|
4,63%
|
Kasstroomconversie (ebitda)
|
6,21%
|
43,04%
|
82,69%
|
36,18%
|
3,63%
|
32,88%
|
90,99%
|
38,08%
|
Kasstroomconversie (nettowinst)
|
12,86%
|
91,52%
|
193,27%
|
82,35%
|
8,5%
|
67,52%
|
192,29%
|
75,88%
|
Dividend per aandeel
2 |
40,00
|
40,00
|
36,00
|
40,00
|
40,00
|
47,53
|
51,25
|
56,06
|
Datum van publicatie
|
26/04/19
|
11/05/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
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 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
2.182.528
|
2.279.972
|
1.902.000
|
2.289.376
|
1.071.900
|
2.138.300
|
1.042.800
|
1.295.400
|
2.338.400
|
1.067.700
|
1.271.800
|
2.339.500
|
1.225.670
|
1.438.000
|
2.664.100
|
1.220.300
|
1.318.100
|
2.538.400
|
1.243.929
|
1.475.585
|
2.719.514
|
1.183.651
|
1.300.634
|
-
|
1.282.639
|
1.482.167
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
133.038
|
-
|
104.857
|
96.220
|
-
|
82.710
|
98.343
|
-
|
137.526
|
182.628
|
-
|
107.914
|
124.095
|
-
|
140.274
|
168.363
|
-
|
113.792
|
114.436
|
-
|
141.441
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
114.230
|
145.370
|
61.300
|
168.800
|
55.100
|
137.800
|
52.300
|
61.800
|
114.200
|
33.900
|
46.500
|
80.500
|
82.722
|
99.100
|
181.800
|
61.000
|
74.800
|
135.800
|
86.461
|
106.264
|
192.725
|
64.246
|
82.177
|
158.000
|
97.369
|
127.233
|
238.000
|
Operationele Marge
|
5,23%
|
6,38%
|
3,22%
|
7,37%
|
5,14%
|
6,44%
|
5,02%
|
4,77%
|
4,88%
|
3,18%
|
3,66%
|
3,44%
|
6,75%
|
6,89%
|
6,82%
|
5%
|
5,67%
|
5,35%
|
6,95%
|
7,2%
|
7,09%
|
5,43%
|
6,32%
|
-
|
7,59%
|
8,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
124.022
|
157.878
|
75.600
|
183.100
|
58.800
|
148.300
|
58.800
|
72.400
|
131.300
|
46.800
|
56.200
|
103.100
|
85.959
|
103.041
|
189.000
|
76.800
|
82.900
|
159.700
|
89.214
|
116.939
|
206.153
|
79.000
|
93.000
|
172.000
|
115.000
|
137.000
|
252.000
|
Nettowinst (verlies)
1 |
91.253
|
130.547
|
48.200
|
144.869
|
43.000
|
104.800
|
43.600
|
54.900
|
98.600
|
33.400
|
41.300
|
74.800
|
64.518
|
74.582
|
139.100
|
57.800
|
62.300
|
120.200
|
65.772
|
98.977
|
164.749
|
56.656
|
67.435
|
124.091
|
84.372
|
101.310
|
185.682
|
Nettomarge
|
4,18%
|
5,73%
|
2,53%
|
6,33%
|
4,01%
|
4,9%
|
4,18%
|
4,24%
|
4,22%
|
3,13%
|
3,25%
|
3,2%
|
5,26%
|
5,19%
|
5,22%
|
4,74%
|
4,73%
|
4,74%
|
5,29%
|
6,71%
|
6,06%
|
4,79%
|
5,18%
|
-
|
6,58%
|
6,84%
|
-
|
WPA
2 |
42,54
|
60,87
|
22,48
|
67,55
|
20,12
|
48,94
|
20,50
|
25,97
|
46,47
|
15,86
|
19,57
|
35,43
|
30,56
|
35,31
|
65,87
|
27,41
|
29,67
|
57,08
|
31,43
|
47,23
|
78,66
|
24,92
|
34,22
|
59,10
|
40,02
|
48,89
|
88,50
|
Dividend per aandeel
2 |
14,00
|
26,00
|
10,00
|
26,00
|
14,00
|
14,00
|
-
|
26,00
|
26,00
|
-
|
14,00
|
14,00
|
-
|
26,00
|
26,00
|
-
|
20,00
|
20,00
|
-
|
31,00
|
24,00
|
-
|
22,00
|
24,00
|
-
|
27,50
|
24,00
|
Datum van publicatie
|
31/10/19
|
11/05/20
|
29/10/20
|
28/04/21
|
28/10/21
|
28/10/21
|
2/02/22
|
28/04/22
|
28/04/22
|
28/07/22
|
28/10/22
|
28/10/22
|
2/02/23
|
28/04/23
|
28/04/23
|
31/07/23
|
31/10/23
|
31/10/23
|
5/02/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
215.786
|
160.556
|
401.975
|
397.718
|
245.112
|
365.823
|
598.871
|
710.807
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
29.149
|
203.001
|
373.199
|
167.504
|
18.178
|
179.272
|
547.667
|
252.547
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
9,2%
|
7,5%
|
7,1%
|
6,9%
|
8,2%
|
7,75%
|
9,09%
|
ROA (netto-inkomsten/totale activa)
|
7,33%
|
6,43%
|
5,62%
|
5,65%
|
5,47%
|
6,23%
|
5,6%
|
5,83%
|
Totale activa
1 |
3.091.993
|
3.447.504
|
3.435.705
|
3.601.913
|
3.913.175
|
4.575.759
|
5.086.050
|
5.707.577
|
Nettoactief per aandeel
2 |
1.119
|
1.133
|
1.284
|
1.409
|
1.534
|
1.791
|
1.734
|
1.832
|
Cashflow per aandeel
2 |
189,0
|
202,0
|
193,0
|
194,0
|
214,0
|
236,0
|
359,0
|
275,0
|
Capex
1 |
188.042
|
192.833
|
168.920
|
134.337
|
151.117
|
231.848
|
236.796
|
232.005
|
Capex/omzet
|
4,16%
|
4,32%
|
4,03%
|
3%
|
3,02%
|
4,48%
|
4,53%
|
4,25%
|
Datum van publicatie
|
26/04/19
|
11/05/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.393
JPY Gemiddelde koersdoel
2.532
JPY Spread / Gemiddelde doel +5,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,71% | 31,74 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | -7,75% | 126 mld. | | +32,50% | 79,32 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +14,46% | 29,82 mld. | | +63,27% | 28,73 mld. |
consumenten goederen conglomeraten
|