Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.190
JPY
|
-0,47%
|
|
+1,43%
|
-2,45%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
225.342
|
161.603
|
164.177
|
141.444
|
116.879
|
113.178
|
-
|
-
|
Bedrijfswaarde
1 |
166.311
|
100.313
|
100.691
|
79.530
|
56.370
|
50.211
|
49.036
|
46.601
|
K/w-verhouding
|
26,7
x
|
35,5
x
|
19,3
x
|
13,5
x
|
18,7
x
|
25,7
x
|
19,2
x
|
17
x
|
Dividendrendement
|
1,5%
|
1,92%
|
2,1%
|
2,41%
|
2,4%
|
2,51%
|
2,51%
|
2,51%
|
Marktkapitalisatie/omzet
|
2,06
x
|
1,59
x
|
1,59
x
|
1,28
x
|
1,13
x
|
1,11
x
|
1,07
x
|
1,05
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
0,99
x
|
0,98
x
|
0,72
x
|
0,55
x
|
0,49
x
|
0,46
x
|
0,43
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
8,69
x
|
6,83
x
|
4,66
x
|
5,04
x
|
6,05
x
|
4,86
x
|
4,24
x
|
Bedrijfswaarde/FCF
|
14.762.172
x
|
-
|
-
|
-
|
10.986.079
x
|
-
|
13.376.003
x
|
9.477.614
x
|
FCF Yield
|
0%
|
-
|
-
|
-
|
0%
|
-
|
0%
|
0%
|
Price to Book
|
1,78
x
|
1,34
x
|
1,29
x
|
1,09
x
|
0,96
x
|
0,88
x
|
0,86
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
39.673
|
38.754
|
38.270
|
37.870
|
34.994
|
35.479
|
-
|
-
|
Referentieprijs
2 |
5.680
|
4.170
|
4.290
|
3.735
|
3.340
|
3.190
|
3.190
|
3.190
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
109.643
|
101.799
|
102.995
|
110.179
|
103.261
|
102.000
|
106.000
|
108.000
|
EBITDA
1 |
13.507
|
11.538
|
14.745
|
17.081
|
11.179
|
8.300
|
10.100
|
11.000
|
Bedrijfsresultaat (EBIT)
1 |
10.590
|
8.807
|
12.003
|
14.392
|
8.507
|
5.500
|
7.500
|
8.500
|
Operationele Marge
|
9,66%
|
8,65%
|
11,65%
|
13,06%
|
8,24%
|
5,39%
|
7,08%
|
7,87%
|
Resultaat voor belastingen (EBT)
1 |
11.642
|
6.273
|
11.900
|
14.591
|
9.044
|
5.600
|
7.600
|
8.600
|
Nettowinst (verlies)
1 |
8.435
|
4.598
|
8.587
|
10.569
|
6.649
|
4.400
|
5.900
|
6.650
|
Nettomarge
|
7,69%
|
4,52%
|
8,34%
|
9,59%
|
6,44%
|
4,31%
|
5,57%
|
6,16%
|
WPA
2 |
212,9
|
117,6
|
222,3
|
277,4
|
178,9
|
123,9
|
166,1
|
187,2
|
Free Cash Flow
|
11.266
|
-
|
-
|
-
|
5.131
|
-
|
3.666
|
4.917
|
FCF-marge
|
10,28%
|
-
|
-
|
-
|
4,97%
|
-
|
3,46%
|
4,55%
|
Kasstroomconversie (ebitda)
|
83,41%
|
-
|
-
|
-
|
45,9%
|
-
|
36,3%
|
44,7%
|
Kasstroomconversie (nettowinst)
|
133,56%
|
-
|
-
|
-
|
77,17%
|
-
|
62,14%
|
73,94%
|
Dividend per aandeel
2 |
85,00
|
80,00
|
90,00
|
90,00
|
80,00
|
80,00
|
80,00
|
80,00
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
51.512
|
51.623
|
26.647
|
54.009
|
30.805
|
25.365
|
27.692
|
25.508
|
53.200
|
28.194
|
21.867
|
24.747
|
24.729
|
49.476
|
28.742
|
23.782
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.200
|
7.229
|
2.948
|
6.131
|
6.914
|
1.347
|
4.265
|
1.014
|
5.279
|
5.077
|
-1.849
|
2.515
|
1.437
|
3.952
|
1.839
|
-291
|
Operationele Marge
|
12,04%
|
14%
|
11,06%
|
11,35%
|
22,44%
|
5,31%
|
15,4%
|
3,98%
|
9,92%
|
18,01%
|
-8,46%
|
10,16%
|
5,81%
|
7,99%
|
6,4%
|
-1,22%
|
Resultaat voor belastingen (EBT)
|
6.366
|
7.353
|
-
|
6.793
|
6.964
|
-
|
4.414
|
-
|
5.412
|
5.195
|
-
|
2.572
|
-
|
4.049
|
1.994
|
-
|
Nettowinst (verlies)
1 |
4.592
|
5.411
|
2.263
|
4.916
|
5.264
|
389
|
3.155
|
768
|
3.923
|
4.158
|
-1.432
|
1.688
|
1.150
|
2.838
|
1.606
|
-44
|
Nettomarge
|
8,91%
|
10,48%
|
8,49%
|
9,1%
|
17,09%
|
1,53%
|
11,39%
|
3,01%
|
7,37%
|
14,75%
|
-6,55%
|
6,82%
|
4,65%
|
5,74%
|
5,59%
|
-0,19%
|
WPA
|
117,1
|
139,6
|
-
|
128,5
|
137,8
|
-
|
83,98
|
-
|
104,6
|
111,8
|
-
|
46,24
|
-
|
78,39
|
45,09
|
-
|
Dividend per aandeel
|
40,00
|
40,00
|
-
|
40,00
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
Datum van publicatie
|
5/11/19
|
2/11/20
|
5/11/21
|
5/11/21
|
4/02/22
|
13/05/22
|
1/08/22
|
4/11/22
|
4/11/22
|
6/02/23
|
15/05/23
|
4/08/23
|
2/11/23
|
2/11/23
|
5/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
59.031
|
61.290
|
63.486
|
61.914
|
60.509
|
62.967
|
64.142
|
66.577
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
11.266
|
-
|
-
|
-
|
5.131
|
-
|
3.666
|
4.917
|
ROE (netto-inkomsten/eigen vermogen)
|
6,9%
|
3,7%
|
6,9%
|
8,3%
|
5,2%
|
3,4%
|
4,5%
|
5%
|
ROA (netto-inkomsten/totale activa)
|
6,96%
|
5,78%
|
7,68%
|
9,11%
|
5,64%
|
3,6%
|
4,7%
|
5,2%
|
Totale activa
1 |
121.212
|
79.490
|
111.813
|
116.028
|
117.819
|
122.222
|
125.532
|
127.885
|
Nettoactief per aandeel
2 |
3.189
|
3.114
|
3.318
|
3.424
|
3.470
|
3.612
|
3.698
|
3.806
|
Cashflow per aandeel
|
286,0
|
187,0
|
293,0
|
348,0
|
251,0
|
-
|
-
|
-
|
Capex
1 |
1.368
|
1.958
|
1.935
|
2.988
|
2.166
|
1.600
|
2.000
|
2.500
|
Capex/omzet
|
1,25%
|
1,92%
|
1,88%
|
2,71%
|
2,1%
|
1,57%
|
1,89%
|
2,31%
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Laatste slotkoers
3.190
JPY Gemiddelde koersdoel
3.200
JPY Spread / Gemiddelde doel +0,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,45% | 740 mln. | | +31,52% | 662 mld. | | +21,96% | 546 mld. | | -5,21% | 359 mld. | | +17,02% | 323 mld. | | +5,01% | 289 mld. | | +13,68% | 234 mld. | | +3,81% | 198 mld. | | -10,63% | 194 mld. | | +3,98% | 167 mld. |
Farmaceutische producten - Andere
|